{ "schema_version": "0.3.0", "generated_at": "2026-10-17T22:56:37.875526+00:00", "last_successful_refresh": "2026-10-17T22:56:37.875526+00:00", "status": "Unreviewed SEC-tagged observations; no validated predictive findings", "universe_description": "All usable listed IWM equities; an investable Russell 2000 proxy, not certified index membership", "universe": { "version": "0.3.0", "effective": "2026-10-15", "source_kind": "iwm-holdings-proxy", "purpose": "All usable listed IWM equities; an investable Russell 2000 proxy, not certified index membership", "excluded_holdings": [ { "name": "BLK CSH FND TREASURY SL AGENCY", "ticker": "XTSLA", "reason": "Non-equity holding" }, { "name": "CASH COLLATERAL MSFUT USD", "ticker": "MSFUT", "reason": "Non-equity holding" }, { "name": "USD CASH", "ticker": "USD", "reason": "Non-equity holding" }, { "name": "INHIBRX INC CVR", "ticker": "INH", "reason": "Unlisted position" }, { "name": "CHINOOK THERAPEUTICS INC", "ticker": "ADRO", "reason": "Unlisted position" }, { "name": "CHINOOK THERAPEUTICS INC CVR", "ticker": "ADRO", "reason": "Unlisted position" }, { "name": "ARCELLX INC CVR", "ticker": "-", "reason": "No usable public ticker" }, { "name": "CAD CASH", "ticker": "CAD", "reason": "Non-equity holding" }, { "name": "CASH COLLATERAL USD MS", "ticker": "MSCO", "reason": "Non-equity holding" }, { "name": "VERDERA COMMON SHARE RESTRICTION 2", "ticker": "-", "reason": "No usable public ticker" }, { "name": "VERDERA ENERGY CORP. CONTRA RESTRI", "ticker": "-", "reason": "No usable public ticker" }, { "name": "TRINSEO PLC Prvt", "ticker": "TSE", "reason": "Unlisted position" }, { "name": "COHERUS ONCOLOGY INC", "ticker": "-", "reason": "No usable public ticker" }, { "name": "OMNIAB INC $12.50 VESTING Prvt", "ticker": "-", "reason": "No usable public ticker" }, { "name": "OMNIAB INC $15.00 VESTING Prvt", "ticker": "-", "reason": "No usable public ticker" }, { "name": "RENT THE RUNWAY INC", "ticker": "-", "reason": "No usable public ticker" }, { "name": "RUSSELL 2000 EMINI CME DEC 26", "ticker": "RTYZ6", "reason": "Non-equity holding" } ], "membership_note": "Fund positions differ from index constituents; official historical membership requires a licensed dated feed", "source_document": { "url": "https://www.ishares.com/us/products/239710/ishares-russell-2000-etf/latest-holdings.csv", "sha256": "8c1359c23a2b7cb458c0215b394994c392e43e93be1351b58e8dced3ebe20079", "raw_path": "data/holdings/8c1359c23a2b7cb458c0215b394994c392e43e93be1351b58e8dced3ebe20079.csv.gz", "retrieved_at": "2026-10-17T22:42:44.740618+00:00" }, "changes": { "basis": "initial complete holdings import", "added": [ "AADX", "AAMI", "AAP", "AAT", "ABAT", "ABCB", "ABEO", "ABG", "ABM", "ABOS", "ABR", "ABSI", "ABUS", "ABX", "ACA", "ACAD", "ACCO", "ACDC", "ACEL", "ACH", "ACHC", "ACHR", "ACHV", "ACIC", "ACIW", "ACLS", "ACMR", "ACNB", "ACR", "ACRE", "ACRS", "ACT", "ACTG", "ACU", "ACVA", "ADAM", "ADCT", "ADEA", "ADIG", "ADMA", "ADNT", "ADPT", "ADTN", "ADUS", "ADV", "AEBI", "AEHR", "AEO", "AESI", "AEVA", "AFRI", "AGEN", "AGIO", "AGL", "AGM", "AGNT", "AGX", "AGYS", "AHCO", "AHRT", "AI", "AII", "AIN", "AIOT", "AIP", "AIR", "AIRJ", "AIRO", "AIRS", "AKBA", "AKE", "AKR", "AKTS", "ALCO", "ALEC", "ALG", "ALGT", "ALH", "ALHC", "ALKS", "ALKT", "ALLO", "ALMR", "ALMS", "ALMU", "ALNT", "ALOY", "ALRM", "ALRS", "ALT", "ALTG", "ALTI", "ALTO", "ALX", "ALXO", "AMAL", "AMBA", "AMBP", "AMBQ", "AMC", "AMCX", "AMLX", "AMN", "AMPH", "AMPL", "AMPX", "AMPY", "AMR", "AMRC", "AMRX", "AMSC", "AMSF", "AMTB", "AMTX", "ANAB", "ANDE", "ANF", "ANGI", "ANGO", "ANIK", "ANIP", "ANNX", "ANRO", "ANTX", "AOMR", "AORT", "AOSL", "AP", "APAM", "APC", "APEI", "APLE", "APMD", "APOG", "APPN", "APPS", "AQST", "ARCB", "ARCT", "ARDT", "ARDX", "AREC", "ARHS", "ARKO", "ARL", "ARLO", "ARMP", "AROC", "AROW", "ARQT", "ARR", "ARRY", "ARTV", "ARVN", "ARX", "ASAN", "ASB", "ASC", "ASH", "ASIC", "ASIX", "ASLE", "ASMB", "ASO", "ASPI", "ASPN", "ASST", "ASTE", "ASTH", "ASUR", "ASYS", "ATEC", "ATEN", "ATEX", "ATKR", "ATLC", "ATLO", "ATMU", "ATNI", "ATOM", "ATRC", "ATRO", "AUB", "AUPH", "AURA", "AVA", "AVAH", "AVBC", "AVBH", "AVBP", "AVEX", "AVIR", "AVLN", "AVNT", "AVNW", "AVO", "AVPT", "AVR", "AVTX", "AVXL", "AWR", "AX", "AXGN", "AXTI", "AZTA", "AZZ", "BALY", "BANC", "BAND", "BANF", "BANR", "BATRA", "BATRK", "BBAI", "BBCP", "BBNX", "BBSI", "BBT", "BBUC", "BBW", "BCAL", "BCAX", "BCBP", "BCC", "BCML", "BCO", "BCPC", "BCRX", "BDC", "BDN", "BDTX", "BEAM", "BELFA", "BELFB", "BETA", "BETR", "BFC", "BFH", "BFLY", "BFS", "BFST", "BGC", "BGS", "BH", "BH-A", "BHB", "BHE", "BHR", "BHRB", "BHVN", "BIOA", "BIPC", "BJRI", "BKD", "BKE", "BKH", "BKKT", "BKSY", "BKTI", "BKU", "BKV", "BL", "BLBD", "BLKB", "BLMN", "BLND", "BLX", "BLZE", "BMBL", "BMI", "BMRC", "BNAI", "BNED", "BNL", "BNTC", "BOBS", "BOC", "BOH", "BOOT", "BORR", "BOW", "BOX", "BPRN", "BRBR", "BRBS", "BRCB", "BRCC", "BRSL", "BRSP", "BRT", "BRUN", "BRZE", "BSRR", "BSVN", "BTBT", "BTDR", "BTSG", "BTU", "BULL", "BUR", "BUSE", "BV", "BVFL", "BVS", "BW", "BWB", "BWFG", "BWIN", "BWMN", "BXC", "BXDC", "BXMT", "BY", "BZAI", "BZH", "CABA", "CABO", "CAC", "CADL", "CAKE", "CAL", "CALM", "CALX", "CALY", "CAMP", "CAPR", "CARE", "CARG", "CARL", "CARS", "CASH", "CASS", "CATX", "CATY", "CBAN", "CBFV", "CBIO", "CBK", "CBL", "CBLL", "CBNA", "CBNK", "CBRL", "CBT", "CBU", "CBZ", "CC", "CCB", "CCBG", "CCCC", "CCNE", "CCOI", "CCS", "CCSI", "CD", "CDNA", "CDNL", "CDP", "CDRE", "CDXS", "CDZI", "CECO", "CELC", "CENT", "CENTA", "CENX", "CERS", "CERT", "CEVA", "CFBK", "CFFI", "CFFN", "CGEM", "CGON", "CHCI", "CHCO", "CHCT", "CHEF", "CHMG", "CHPT", "CHRS", "CIA", "CIFR", "CIM", "CIVB", "CIX", "CLB", "CLBK", "CLDT", "CLDX", "CLFD", "CLMB", "CLMT", "CLNE", "CLOV", "CLPT", "CLSK", "CLVT", "CLW", "CLYM", "CMC", "CMCL", "CMCO", "CMDB", "CMP", "CMPR", "CMPX", "CMRC", "CMRE", "CMT", "CMTG", "CMTV", "CNDT", "CNK", "CNMD", "CNNE", "CNO", "CNOB", "CNR", "CNS", "CNTB", "CNTN", "CNTX", "CNX", "CNXC", "CNXN", "COAG", "COCO", "CODI", "COFS", "COGT", "COHU", "COLL", "COMP", "CON", "CORZ", "COSO", "COTY", "COUR", "CPF", "CPK", "CPRI", "CPS", "CPSS", "CRAI", "CRBP", "CRBU", "CRC", "CRCT", "CRD-A", "CRGY", "CRI", "CRK", "CRMD", "CRML", "CRNC", "CRSP", "CRSR", "CRVL", "CRVS", "CSIQ", "CSQR", "CSR", "CSTL", "CSTM", "CSV", "CSW", "CTBI", "CTEV", "CTGO", "CTKB", "CTMX", "CTNM", "CTO", "CTOS", "CTRE", "CTRI", "CTRN", "CTS", "CUBI", "CURB", "CURI", "CURV", "CV", "CVBF", "CVCO", "CVEO", "CVGI", "CVI", "CVLG", "CVLT", "CVRX", "CVSA", "CWBC", "CWCO", "CWH", "CWK", "CWST", "CWT", "CXDO", "CXM", "CXT", "CXW", "CYH", "CYRX", "CYTK", "CZFS", "CZNC", "CZWI", "DAKT", "DAN", "DAVE", "DBD", "DBI", "DC", "DCH", "DCO", "DCOM", "DCTH", "DDD", "DEA", "DEC", "DEI", "DFH", "DFIN", "DFTX", "DGICA", "DGII", "DHC", "DHT", "DIBS", "DIN", "DIOD", "DJCO", "DJT", "DK", "DLO", "DLX", "DMAC", "DMC", "DMRA", "DMRC", "DNA", "DNLI", "DNOW", "DNTH", "DNUT", "DOLE", "DORM", "DOUG", "DRH", "DRUG", "DRVN", "DSGN", "DSGR", "DSP", "DTIL", "DUOT", "DV", "DX", "DXC", "DXPE", "DYN", "EAF", "EAT", "EBC", "EBF", "EBMT", "EBS", "ECBK", "ECPG", "ECVT", "EDIT", "EE", "EFC", "EFOR", "EFSC", "EFSI", "EGAN", "EGBN", "EGHT", "EGY", "EIG", "EIKN", "ELA", "ELDN", "ELE", "ELMD", "ELMT", "ELTX", "ELVN", "EMBC", "ENOV", "ENR", "ENS", "ENTA", "ENVA", "ENVX", "EOLS", "EOSE", "EPAC", "EPC", "EPM", "EPRT", "EPSN", "EQBK", "ERAS", "ERII", "EROC", "ESCA", "ESE", "ESNT", "ESOA", "ESP", "ESQ", "ESRT", "ESTA", "ETD", "ETON", "EU", "EVC", "EVCM", "EVER", "EVEX", "EVGO", "EVH", "EVI", "EVLV", "EVMN", "EVTC", "EWTX", "EXPO", "EXTR", "EYE", "EYPT", "FA", "FBIZ", "FBK", "FBLA", "FBNC", "FBP", "FBRT", "FBYD", "FC", "FCAP", "FCBC", "FCBM", "FCCO", "FCEL", "FCF", "FCFS", "FCPT", "FDBC", "FDMT", "FEIM", "FELE", "FENC", "FET", "FF", "FFBC", "FFIN", "FG", "FGBI", "FHTX", "FIBK", "FIGS", "FINW", "FIP", "FISI", "FIVN", "FIZZ", "FJET", "FLG", "FLGT", "FLNC", "FLNG", "FLO", "FLOC", "FLR", "FLWS", "FLXS", "FLY", "FLYW", "FLYX", "FMAO", "FMBH", "FMC", "FMNB", "FNKO", "FNLC", "FNRN", "FOA", "FOR", "FOSL", "FOXF", "FPI", "FRAF", "FRBA", "FRD", "FRME", "FROG", "FRPH", "FRSH", "FRST", "FSBC", "FSBW", "FSLY", "FSS", "FSTR", "FSUN", "FTDR", "FTK", "FTRE", "FUBO", "FUL", "FULC", "FULT", "FUN", "FUNC", "FVCB", "FVR", "FWDI", "FWRD", "FWRG", "FXNC", "GABC", "GALT", "GATX", "GBCI", "GBFH", "GBX", "GCBC", "GCMG", "GCO", "GCT", "GDOT", "GDYN", "GEF", "GEF-B", "GEMI", "GENB", "GENC", "GENI", "GEO", "GERN", "GEVO", "GFF", "GHC", "GHM", "GIC", "GIII", "GKOS", "GLIBA", "GLIBK", "GLNG", "GLOB", "GLRE", "GLSI", "GLUE", "GMRS", "GNE", "GNK", "GNL", "GNW", "GO", "GOGO", "GOLD", "GOLF", "GOOD", "GPGI", "GPI", "GPOR", "GPRE", "GPRO", "GRAL", "GRBK", "GRC", "GRDN", "GRND", "GRNT", "GRPN", "GSBC", "GSHD", "GSIT", "GSM", "GT", "GTM", "GTN", "GTX", "GTXI", "GTY", "GVA", "GWRS", "GYRE", "HAE", "HAFC", "HAPN", "HASI", "HAWK", "HBB", "HBCP", "HBNC", "HBT", "HCC", "HCI", "HCKT", "HCSG", "HDSN", "HE", "HELE", "HFWA", "HG", "HGV", "HIFS", "HIMS", "HIPO", "HIW", "HLF", "HLIO", "HLIT", "HLLY", "HLMN", "HMH", "HMN", "HNGE", "HNI", "HNRG", "HNST", "HNVR", "HOG", "HOMB", "HOPE", "HOS", "HOV", "HP", "HPK", "HPP", "HQI", "HQY", "HRI", "HRMY", "HROW", "HRTG", "HRTX", "HSHP", "HSTM", "HTB", "HTFL", "HTH", "HTLD", "HTO", "HTZ", "HUBG", "HUCK", "HUN", "HURN", "HUT", "HVT", "HWBK", "HWC", "HWKN", "HY", "HYLN", "HYMC", "HYPR", "HZO", "IA", "IART", "IBCP", "IBEX", "IBOC", "IBP", "IBRX", "IBTA", "ICFI", "ICHR", "ICUI", "IDCC", "IDN", "IDR", "IDT", "IDYA", "IE", "IHRT", "III", "IIIN", "IIIV", "IIPR", "IKT", "ILPT", "IMAX", "IMKTA", "IMMR", "IMMX", "IMNM", "IMRX", "IMVT", "IMXI", "INBK", "INBX", "INDB", "INDI", "INDV", "INFQ", "INFU", "INGN", "INN", "INNV", "INOD", "INR", "INSE", "INSG", "INSP", "INSW", "INTA", "INTT", "INV", "INVA", "INVX", "IOSP", "IOVA", "IPAR", "IPI", "IPSC", "IRD", "IRMD", "IRON", "IRT", "IRTC", "IRWD", "ISBA", "ISTR", "ITG", "ITGR", "ITIC", "ITRI", "IVR", "IVT", "IVVD", "JACK", "JAKK", "JANX", "JBGS", "JBI", "JBIO", "JBLU", "JBSS", "JBTM", "JCAP", "JILL", "JJSF", "JMSB", "JOBY", "JOE", "JOUT", "JRVR", "JXN", "KAI", "KALU", "KARD", "KBH", "KE", "KEEL", "KELYA", "KFRC", "KFY", "KGEI", "KGS", "KIDS", "KINS", "KLC", "KLIC", "KLRA", "KLTR", "KMPR", "KMT", "KMTS", "KN", "KNF", "KNSA", "KNTK", "KOD", "KODK", "KOP", "KOPN", "KOS", "KPTI", "KREF", "KRG", "KRMD", "KRNY", "KRO", "KROS", "KRRO", "KRT", "KRUS", "KRYS", "KSS", "KTB", "KURA", "KVHI", "KWR", "KWY", "KYMR", "KYTX", "LADR", "LAND", "LARK", "LASR", "LAUR", "LAW", "LBRT", "LBRX", "LCID", "LCII", "LCLN", "LCNB", "LCTX", "LCUT", "LDI", "LE", "LEE", "LEGH", "LENZ", "LEU", "LFCR", "LFMD", "LFST", "LFTO", "LGIH", "LGN", "LGND", "LIF", "LILA", "LILAK", "LIME", "LINC", "LIND", "LION", "LIVN", "LKFN", "LMAT", "LMB", "LMND", "LMNR", "LMRI", "LNN", "LNTH", "LOB", "LOCO", "LODE", "LOVE", "LPG", "LPTH", "LQDA", "LQDT", "LRMR", "LRN", "LTBR", "LTC", "LTH", "LTRX", "LUCD", "LUMN", "LUNR", "LVWR", "LWAY", "LWLG", "LXEO", "LXFR", "LXP", "LXRX", "LXU", "LYEL", "LYTS", "LZ", "LZB", "LZM", "MAC", "MAGN", "MAMA", "MAN", "MANE", "MARA", "MASS", "MATV", "MATW", "MATX", "MAX", "MAZE", "MBC", "MBI", "MBIN", "MBUU", "MBWM", "MBX", "MC", "MCB", "MCBS", "MCFT", "MCHB", "MCRI", "MCS", "MCY", "MD", "MDWD", "MDXG", "MEC", "MEI", "METC", "METCB", "MFA", "MFIN", "MG", "MGEE", "MGNI", "MGNX", "MGPI", "MGRC", "MGTX", "MGY", "MH", "MHO", "MIAX", "MIR", "MIRM", "MITK", "MITT", "MKTW", "MLAB", "MLKN", "MLP", "MLR", "MLYS", "MMED", "MMI", "MMS", "MMSI", "MNKD", "MNPR", "MNRO", "MNSB", "MNTK", "MNTN", "MOBI", "MOG-A", "MOV", "MPAA", "MPB", "MPLT", "MPTI", "MQ", "MRAM", "MRBK", "MRCY", "MRTN", "MRVI", "MRX", "MSBI", "MSEX", "MSGE", "MTH", "MTRN", "MTRX", "MTUS", "MTW", "MTX", "MUR", "MUX", "MVBF", "MVST", "MWA", "MXL", "MYE", "MYFW", "MYGN", "MYRG", "MZTI", "NABL", "NAGE", "NAT", "NATH", "NATL", "NATR", "NAUT", "NAVI", "NAVN", "NB", "NBBK", "NBHC", "NBN", "NBR", "NBTB", "NC", "NCMI", "NCNO", "NE", "NECB", "NEO", "NEOG", "NERV", "NESR", "NEWT", "NEXN", "NEXT", "NG", "NGNE", "NGS", "NGVC", "NGVT", "NHC", "NHI", "NHP", "NIC", "NJR", "NKSH", "NKTR", "NKTX", "NL", "NLOP", "NMAX", "NMIH", "NMRA", "NMRK", "NN", "NNE", "NNI", "NODK", "NOG", "NOVT", "NP", "NPB", "NPCE", "NPK", "NPKI", "NPO", "NPWR", "NRC", "NRDS", "NREF", "NRGV", "NRIM", "NRIX", "NSIT", "NSP", "NSSC", "NTB", "NTCT", "NTGR", "NTLA", "NTST", "NUAI", "NUS", "NUTX", "NUVB", "NVAX", "NVCR", "NVCT", "NVEC", "NVGS", "NVRI", "NVTS", "NWBI", "NWE", "NWFL", "NWL", "NWN", "NWPX", "NX", "NXDR", "NXDT", "NXH", "NXRT", "OABI", "OBIO", "OBK", "OBT", "OCFC", "OCGN", "OCUL", "ODC", "ODD", "ODTX", "OEC", "OFG", "OFIX", "OFLX", "OFRM", "OGS", "OI", "OII", "OIS", "OKUR", "OLMA", "OLP", "OMCL", "OMDA", "OMER", "ONB", "ONDS", "ONEW", "ONIT", "ONL", "ONT", "OOMA", "OPAL", "OPBK", "OPCH", "OPEN", "OPFI", "OPK", "OPLN", "OPRT", "OPTU", "OPTX", "ORA", "ORC", "ORGO", "ORIC", "ORKA", "ORMP", "ORN", "ORRF", "OSBC", "OSCR", "OSG", "OSIS", "OSPN", "OSS", "OSUR", "OSW", "OTTR", "OUST", "OUT", "OVBC", "OVID", "OVLY", "OXM", "P5N994", "PACB", "PACK", "PACS", "PAGS", "PAHC", "PAL", "PALI", "PAMT", "PANL", "PAR", "PARR", "PATK", "PAX", "PAY", "PAYO", "PAYS", "PBF", "PBFS", "PBH", "PBI", "PBLS", "PBYI", "PCB", "PCRX", "PCT", "PCVX", "PCYO", "PD", "PDEX", "PDFS", "PDLB", "PDLI", "PDM", "PDYN", "PEB", "PEBK", "PEBO", "PECO", "PENG", "PENN", "PESI", "PFBC", "PFIS", "PFS", "PFSI", "PGC", "PGEN", "PGNY", "PHAT", "PHIN", "PHR", "PI", "PII", "PINE", "PIPR", "PJT", "PK", "PKBK", "PKE", "PKOH", "PLAB", "PLAY", "PLBC", "PLBY", "PLGO", "PLMR", "PLOW", "PLPC", "PLSE", "PLTK", "PLUG", "PLUS", "PLX", "PLXS", "PMT", "PMTS", "PNRG", "PNTG", "POR", "POWI", "POWW", "PPHC", "PPIH", "PPTA", "PRAA", "PRAX", "PRCH", "PRCT", "PRDO", "PRG", "PRGO", "PRGS", "PRK", "PRKS", "PRLB", "PRLD", "PRM", "PRME", "PROK", "PRSU", "PRTA", "PRTH", "PRVA", "PSFE", "PSIX", "PSMT", "PSNL", "PSTL", "PTCT", "PTEN", "PTGX", "PTLO", "PTON", "PTRN", "PUBM", "PUMP", "PURR", "PVLA", "PWP", "PXED", "PZZA", "QBTS", "QCRH", "QDEL", "QLYS", "QNST", "QTRX", "QTWO", "QUAD", "QUBT", "QUIK", "RAIL", "RAMP", "RAPP", "RARE", "RBB", "RBBN", "RBCAA", "RBKB", "RC", "RCAT", "RCKT", "RCKY", "RCMT", "RCUS", "RDN", "RDNT", "RDNW", "RDVT", "RDW", "RDZN", "REA", "REAL", "REAX", "REF", "REFI", "REI", "RELL", "RELY", "RENT", "REPL", "REPX", "RES", "REX", "REZI", "RFIL", "RGCO", "RGNX", "RGR", "RGTI", "RH", "RHLD", "RHP", "RICK", "RIG", "RIGL", "RILY", "RIOT", "RJET", "RLAY", "RLGT", "RLJ", "RLMD", "RM", "RMBI", "RMNI", "RMR", "RNA", "RNAC", "RNGR", "RNST", "ROAD", "ROCK", "ROG", "ROOT", "RPAY", "RPC", "RPD", "RR", "RRBI", "RRR", "RSI", "RSVR", "RUM", "RUN", "RUSHA", "RUSHB", "RVLV", "RWT", "RXO", "RXRX", "RXST", "RXT", "RYAM", "RYTM", "RYZ", "RZLT", "SABR", "SABS", "SAFE", "SAFT", "SAH", "SAM", "SAMG", "SANA", "SATL", "SB", "SBC", "SBCF", "SBET", "SBGI", "SBH", "SBMT", "SBRA", "SBSI", "SBT", "SCHL", "SCL", "SCSC", "SCTX", "SD", "SDGR", "SDRL", "SEG", "SEI", "SENEA", "SENS", "SEPN", "SERV", "SES", "SEVN", "SEZL", "SFBS", "SFIX", "SFL", "SFNC", "SFST", "SG", "SGC", "SGHC", "SGHT", "SGMT", "SGP", "SGRY", "SHAK", "SHAZ", "SHBI", "SHEN", "SHIM", "SHLS", "SHO", "SHOE", "SHOO", "SI", "SIBN", "SIDU", "SIG", "SIGA", "SIGI", "SION", "SITC", "SKT", "SKWD", "SKY", "SKYH", "SKYW", "SLAB", "SLDB", "SLDE", "SLDP", "SLG", "SLNH", "SLS", "SLVM", "SM", "SMA", "SMBC", "SMBK", "SMC", "SMHI", "SMID", "SMP", "SMPL", "SMR", "SMRT", "SMTI", "SND", "SNDA", "SNDX", "SNEX", "SNFCA", "SOC", "SONO", "SOUN", "SPB", "SPCE", "SPFI", "SPHR", "SPIR", "SPNT", "SPOK", "SPRB", "SPRY", "SPSC", "SPT", "SPTX", "SR", "SRBK", "SRCE", "SRI", "SRPT", "SRRK", "SRTA", "SRZN", "SSMR", "SSP", "SSRM", "SSTK", "STAA", "STBA", "STC", "STEP", "STGW", "STLN", "STNE", "STNG", "STOK", "STRA", "STRO", "STRT", "STRW", "STRZ", "STTK", "STUB", "STXS", "SUJA", "SUPN", "SVC", "SVCO", "SVIA", "SVRA", "SVV", "SWBI", "SWIM", "SWMR", "SWX", "SXC", "SXI", "SXT", "SYBT", "SYNA", "SYRE", "TALO", "TARA", "TARS", "TATT", "TAYD", "TBBK", "TBCH", "TBI", "TBLA", "TCBI", "TCBK", "TCBX", "TCI", "TCMD", "TCX", "TDAY", "TDC", "TDOC", "TDS", "TDUP", "TDW", "TE", "TECX", "TENB", "TENX", "TEX", "TFIN", "TG", "TGLS", "TGTX", "TH", "THFF", "THRD", "THRM", "THRY", "TIC", "TILE", "TIPT", "TITN", "TK", "TKNO", "TLS", "TLSI", "TMDX", "TMP", "TNC", "TNDM", "TNET", "TNGX", "TNK", "TNXP", "TOWN", "TOYO", "TPB", "TPC", "TRAK", "TRAX", "TRC", "TRDA", "TREE", "TRIP", "TRMK", "TRN", "TRNO", "TRNS", "TRON", "TROX", "TRS", "TRST", "TRTX", "TRUP", "TRVI", "TSBK", "TSHA", "TSSI", "TTAM", "TTAN", "TTGT", "TTI", "TVTX", "TWI", "TWIN", "TWST", "TXG", "TXNM", "TYGO", "TYRA", "UA", "UAA", "UAMY", "UBSI", "UCB", "UCTT", "UE", "UEC", "UFCS", "UFPI", "UFPT", "UHT", "UIS", "ULCC", "ULH", "UMAC", "UMBF", "UMH", "UNCY", "UNF", "UNFI", "UNIT", "UNTY", "UP", "UPB", "UPBD", "UPST", "UPWK", "URBN", "URG", "URGN", "USAR", "USAU", "USCB", "USGO", "USLM", "USNA", "USPH", "UTI", "UTL", "UTMD", "UTZ", "UUUU", "UVE", "UVSP", "UVV", "VABK", "VAC", "VAL", "VALU", "VATE", "VC", "VCEL", "VCTR", "VCYT", "VECO", "VEL", "VELO", "VENU", "VERA", "VERI", "VERX", "VGNT", "VGZ", "VHI", "VIA", "VIR", "VISN", "VITL", "VLGEA", "VLY", "VMD", "VNDA", "VOR", "VOXR", "VOYG", "VPG", "VRDN", "VREX", "VRNS", "VRRM", "VRTS", "VSAT", "VSEC", "VSH", "VSTM", "VSTS", "VSXY", "VTOL", "VTS", "VUECF", "VUZI", "VVX", "VYGR", "VYX", "WABC", "WAFD", "WASH", "WATT", "WAY", "WBTN", "WD", "WDFC", "WEAV", "WEN", "WERN", "WEST", "WEYS", "WGO", "WGS", "WHD", "WHG", "WHK", "WHWK", "WINA", "WK", "WKC", "WLDN", "WLFC", "WLTH", "WLY", "WMK", "WNC", "WNEB", "WOLF", "WOOF", "WOR", "WRBY", "WRLD", "WS", "WSBC", "WSBF", "WSFS", "WT", "WTBA", "WTI", "WTTR", "WVE", "WWW", "WYFI", "XENE", "XERS", "XFOR", "XHR", "XMAX", "XMTR", "XNCR", "XPEL", "XPER", "XPOF", "XPRO", "XRAY", "XRN", "XRX", "XZO", "YELP", "YEXT", "YORW", "YOU", "YSS", "YSWY", "ZBIO", "ZD", "ZENA", "ZETA", "ZGN", "ZIP", "ZNTL", "ZSQR", "ZUMZ", "ZURA", "ZVRA", "ZWS", "ZYME" ], "removed": [] }, "sec_mapping": "Resolved independently by ticker against the SEC directory; unmatched companies stay visible" }, "asof_cutoff": "2026-10-17", "companies": [ { "ticker": "BTSG", "source_ticker": "BTSG", "name": "BRIGHTSPRING HEALTH SERVICES INC", "group": "Health Care", "weight_percent": 0.36, "holding_price": 62.36, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 12910564000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 295252000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 190666000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 490169000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 95484000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6413311000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4526945000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1875065000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 88370000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2455204000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 52340000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 157311000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 70099000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2894050000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1849034000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 219774000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 43173000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 52340000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 32135000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 40549000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 25549000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 25549000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2393622000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.022869024157271517, "free_cash_flow": 394685000.0, "free_cash_flow_margin": 0.030570701636272436, "capex_intensity": 0.007395803932345636, "cfo_to_positive_net_income": 2.570825422466512, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.8768681147535773, "share_based_compensation_to_revenue": 0.0054295846409188634, "current_ratio": 1.5651686231837814, "cash_runway_years": null, "near_term_maturity_to_cash": 0.5922824487948399 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1865782, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 52340000.0, 32135000.0, 40549000.0, 25549000.0, 25549000.0 ], "thereafter": 2393622000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001865782.json", "sha256": "30495e827f80ab46b14a08d94f0e43de2e8ed653419f7ab5f026bd03687eda9b", "retrieved_at": "2026-10-17T19:26:25.132635+00:00", "raw_path": "data/raw/30495e827f80ab46b14a08d94f0e43de2e8ed653419f7ab5f026bd03687eda9b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "eps": { "value": 0.87, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12910564000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 190666000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 219774000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 490169000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079454", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000119312526079454/0001193125-26-079454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11266472000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18062000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 192997000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23774000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "eps": { "value": -1.31, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8826175000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -154603000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117868000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 210783000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7720560000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53907000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117840000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -4653000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034196", "source_url": "https://www.sec.gov/Archives/edgar/data/1865782/000095017025034196/0000950170-25-034196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MOG-A", "source_ticker": "MOG A", "name": "MOOG INC CLASS A", "group": "Industrials", "weight_percent": 0.35, "holding_price": 365.14, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3860624000, "tag": "Revenues", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 449606000, "tag": "OperatingIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 235028000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 273086000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 144731000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4426055000, "tag": "Assets", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2433500000, "tag": "Liabilities", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1992555000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 62013000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 944123000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1563000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 72075000, "tag": "InterestExpense", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 103728000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16708000, "tag": "ShareBasedCompensation", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2369980000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1119068000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32082601, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 142707000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1164594117427649, "free_cash_flow": 128355000.0, "free_cash_flow_margin": 0.03324721599409836, "capex_intensity": 0.03748901731947996, "cfo_to_positive_net_income": 1.1619296424255834, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 6.238029830038155, "share_based_compensation_to_revenue": 0.004327797786057384, "current_ratio": 2.117815896799837, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 67887, "fiscal_year": "2025", "fiscal_end": "2025-09-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000067887.json", "sha256": "bbf825f5300a07b773285e187399b8574935e9ab4bffe6a7b6fd67531c5f5a48", "retrieved_at": "2026-10-17T22:42:56.123279+00:00", "raw_path": "data/raw/bbf825f5300a07b773285e187399b8574935e9ab4bffe6a7b6fd67531c5f5a48.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "earnings": { "annual_history": [ { "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "eps": { "value": 7.33, "tag": "EarningsPerShareDiluted", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3860624000, "tag": "Revenues", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 235028000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32082601, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 273086000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-28", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-03-29", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-12-28", "filed": "2025-11-26", "accession": "0001628280-25-054103", "source_url": "https://www.sec.gov/Archives/edgar/data/67887/000162828025054103/0001628280-25-054103-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FROG", "source_ticker": "FROG", "name": "JFROG", "group": "Information Technology", "weight_percent": 0.35, "holding_price": 94.54, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 531840000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -91853000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -71819000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 145729000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3460000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1341377000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 453930000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 887447000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 75840000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 24503000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 156657000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 873011000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 407522000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 116200900, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.17270795728038507, "free_cash_flow": 142269000.0, "free_cash_flow_margin": 0.2675033844765343, "capex_intensity": 0.006505716004813478, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.29455663357400724, "current_ratio": 2.1422426273918953, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1800667, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001800667.json", "sha256": "5714aee0eea8ab7fa48eb1a828aacf1ede8160c9bf01aed3ce738dc080e762d7", "retrieved_at": "2026-10-17T19:26:28.212625+00:00", "raw_path": "data/raw/5714aee0eea8ab7fa48eb1a828aacf1ede8160c9bf01aed3ce738dc080e762d7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "eps": { "value": -0.62, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 531840000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -71819000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 116200900, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 145729000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051382", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000119312526051382/0001193125-26-051382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021340", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017025021340/0000950170-25-021340-index.html", "eps": { "value": -0.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021340", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017025021340/0000950170-25-021340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 428488000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021340", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017025021340/0000950170-25-021340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69236000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021340", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017025021340/0000950170-25-021340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 109691100, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021340", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017025021340/0000950170-25-021340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 110924000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021340", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017025021340/0000950170-25-021340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015873", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017024015873/0000950170-24-015873-index.html", "eps": { "value": -0.59, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015873", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017024015873/0000950170-24-015873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 349886000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015873", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017024015873/0000950170-24-015873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61256000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015873", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017024015873/0000950170-24-015873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103317759, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015873", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017024015873/0000950170-24-015873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74155000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015873", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017024015873/0000950170-24-015873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-09", "accession": "0000950170-23-002329", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017023002329/0000950170-23-002329-index.html", "eps": { "value": -0.91, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0000950170-23-002329", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017023002329/0000950170-23-002329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 280040000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0000950170-23-002329", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017023002329/0000950170-23-002329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -90184000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0000950170-23-002329", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017023002329/0000950170-23-002329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99243894, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0000950170-23-002329", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017023002329/0000950170-23-002329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21425000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0000950170-23-002329", "source_url": "https://www.sec.gov/Archives/edgar/data/1800667/000095017023002329/0000950170-23-002329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UMBF", "source_ticker": "UMBF", "name": "UMB FINANCIAL", "group": "Financials", "weight_percent": 0.33, "holding_price": 131.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 702398000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1026693000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 48584000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 73094090000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 65400522000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 7693568000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 7771973000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37745000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73670643, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 235141000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 17628000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 522900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 101382, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": 522900000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000101382.json", "sha256": "e061937b39d22c5a88ac3349b0d29cb4272eb9b2f3b3309e1f14d35a972ea68c", "retrieved_at": "2026-10-17T19:26:35.070576+00:00", "raw_path": "data/raw/e061937b39d22c5a88ac3349b0d29cb4272eb9b2f3b3309e1f14d35a972ea68c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "eps": { "value": 9.29, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 702398000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73670643, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1026693000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076496", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000119312526076496/0001193125-26-076496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028420", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000095017025028420/0000950170-25-028420-index.html", "eps": { "value": 8.99, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028420", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000095017025028420/0000950170-25-028420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 441243000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028420", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000095017025028420/0000950170-25-028420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49056956, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028420", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000095017025028420/0000950170-25-028420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 225286000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028420", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000095017025028420/0000950170-25-028420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018456", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000095017024018456/0000950170-24-018456-index.html", "eps": { "value": 7.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018456", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000095017024018456/0000950170-24-018456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 350024000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018456", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000095017024018456/0000950170-24-018456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48763820, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018456", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000095017024018456/0000950170-24-018456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 472604000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018456", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000095017024018456/0000950170-24-018456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001564590-23-002256", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000156459023002256/0001564590-23-002256-index.html", "eps": { "value": 8.86, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001564590-23-002256", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000156459023002256/0001564590-23-002256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 431682000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001564590-23-002256", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000156459023002256/0001564590-23-002256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48747399, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001564590-23-002256", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000156459023002256/0001564590-23-002256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 769554000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001564590-23-002256", "source_url": "https://www.sec.gov/Archives/edgar/data/101382/000156459023002256/0001564590-23-002256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GKOS", "source_ticker": "GKOS", "name": "GLAUKOS", "group": "Health Care", "weight_percent": 0.32, "holding_price": 165.6, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 507442000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -199600000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -187691000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -14789000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7666000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 893487000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 237332000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 656155000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 90813000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 38093000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 63218000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 474984000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 101275000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57190000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.39334544637613755, "free_cash_flow": -22455000.0, "free_cash_flow_margin": -0.04425136271731547, "capex_intensity": 0.015107145250097547, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.12458172559622578, "current_ratio": 4.690041964946927, "cash_runway_years": 6.140577456217459, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1192448, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001192448.json", "sha256": "3855b99575a585e5ad66ecaef23f50dd2cbca696267f11ba0d89b3759a30a501", "retrieved_at": "2026-10-17T19:26:29.639515+00:00", "raw_path": "data/raw/3855b99575a585e5ad66ecaef23f50dd2cbca696267f11ba0d89b3759a30a501.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "eps": { "value": -3.28, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 507442000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -187691000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57190000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14789000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-061944", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000119312526061944/0001193125-26-061944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001402", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837025001402/0001558370-25-001402-index.html", "eps": { "value": -2.77, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001402", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837025001402/0001558370-25-001402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 383481000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001402", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837025001402/0001558370-25-001402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -146372000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001402", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837025001402/0001558370-25-001402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52755000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001402", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837025001402/0001558370-25-001402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -61318000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001402", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837025001402/0001558370-25-001402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001630", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837024001630/0001558370-24-001630-index.html", "eps": { "value": -2.78, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001630", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837024001630/0001558370-24-001630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 314711000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001630", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837024001630/0001558370-24-001630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -134661000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001630", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837024001630/0001558370-24-001630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48433000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001630", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837024001630/0001558370-24-001630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -57758000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001630", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837024001630/0001558370-24-001630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002070", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837023002070/0001558370-23-002070-index.html", "eps": { "value": -2.09, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002070", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837023002070/0001558370-23-002070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 282862000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002070", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837023002070/0001558370-23-002070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99195000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002070", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837023002070/0001558370-23-002070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47444000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002070", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837023002070/0001558370-23-002070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33083000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002070", "source_url": "https://www.sec.gov/Archives/edgar/data/1192448/000155837023002070/0001558370-23-002070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TWST", "source_ticker": "TWST", "name": "TWIST BIOSCIENCE", "group": "Health Care", "weight_percent": 0.32, "holding_price": 144.49, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 376572000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -136259000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -77670000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -47628000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 28004000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 641861000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 168903000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 472958000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 183049000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 24853000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 64459000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 332966000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 91406000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59808000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.36184049796586043, "free_cash_flow": -75632000.0, "free_cash_flow_margin": -0.200843397809715, "capex_intensity": 0.074365592768448, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1711731089937648, "current_ratio": 3.6427149202459357, "cash_runway_years": 3.8433064583858236, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1581280, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001581280.json", "sha256": "ab4d6e344a91d7c2894dc8c0601b52f05230299434ff75bf5209b39897d81702", "retrieved_at": "2026-10-17T19:26:33.723335+00:00", "raw_path": "data/raw/ab4d6e344a91d7c2894dc8c0601b52f05230299434ff75bf5209b39897d81702.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "eps": { "value": -1.3, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 376572000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -77670000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59808000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -47628000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001581280-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000158128025000025/0001581280-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-18", "accession": "0001628280-24-048262", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828024048262/0001628280-24-048262-index.html", "eps": { "value": -3.6, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-18", "accession": "0001628280-24-048262", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828024048262/0001628280-24-048262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 312974000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-18", "accession": "0001628280-24-048262", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828024048262/0001628280-24-048262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -208726000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-18", "accession": "0001628280-24-048262", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828024048262/0001628280-24-048262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58016000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-18", "accession": "0001628280-24-048262", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828024048262/0001628280-24-048262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -64094000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-18", "accession": "0001628280-24-048262", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828024048262/0001628280-24-048262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-21", "accession": "0001628280-23-039767", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828023039767/0001628280-23-039767-index.html", "eps": { "value": -3.6, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0001628280-23-039767", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828023039767/0001628280-23-039767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 245109000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0001628280-23-039767", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828023039767/0001628280-23-039767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -204618000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0001628280-23-039767", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828023039767/0001628280-23-039767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56885000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0001628280-23-039767", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828023039767/0001628280-23-039767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -142474000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0001628280-23-039767", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828023039767/0001628280-23-039767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-28", "accession": "0001628280-22-030817", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828022030817/0001628280-22-030817-index.html", "eps": { "value": -4.04, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-28", "accession": "0001628280-22-030817", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828022030817/0001628280-22-030817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 203565000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-28", "accession": "0001628280-22-030817", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828022030817/0001628280-22-030817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -217863000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-28", "accession": "0001628280-22-030817", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828022030817/0001628280-22-030817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53885000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-28", "accession": "0001628280-22-030817", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828022030817/0001628280-22-030817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -124385000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-28", "accession": "0001628280-22-030817", "source_url": "https://www.sec.gov/Archives/edgar/data/1581280/000162828022030817/0001628280-22-030817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SM", "source_ticker": "SM", "name": "SM ENERGY", "group": "Energy", "weight_percent": 0.31, "holding_price": 37.52, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3154000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 1000000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 648000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 2011000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9253000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4810000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 368000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 173000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 811000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1169000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 13000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.31705770450221943, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 3.103395061728395, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 5.780346820809249, "share_based_compensation_to_revenue": 0.009194673430564362, "current_ratio": 0.6937553464499572, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 893538, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000893538.json", "sha256": "97cab6b9f7cb904d6d06d18b323eaadc0dcbb0b9772ba9443fe296ff834ea4fe", "retrieved_at": "2026-10-17T19:26:32.249590+00:00", "raw_path": "data/raw/97cab6b9f7cb904d6d06d18b323eaadc0dcbb0b9772ba9443fe296ff834ea4fe.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "eps": { "value": 5.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3154000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 648000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2011000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000893538-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353826000032/0000893538-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000893538-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353825000008/0000893538-25-000008-index.html", "eps": { "value": 6.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000893538-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353825000008/0000893538-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2690259000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000893538-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353825000008/0000893538-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 770293000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000893538-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353825000008/0000893538-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115533000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000893538-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353825000008/0000893538-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1782514000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000893538-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353825000008/0000893538-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000893538-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353824000009/0000893538-24-000009-index.html", "eps": { "value": 6.86, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000893538-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353824000009/0000893538-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2373886000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000893538-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353824000009/0000893538-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 817880000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000893538-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353824000009/0000893538-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119240000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000893538-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353824000009/0000893538-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1574394000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000893538-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353824000009/0000893538-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000893538-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353823000014/0000893538-23-000014-index.html", "eps": { "value": 8.96, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000893538-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353823000014/0000893538-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3358647000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000893538-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353823000014/0000893538-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1111952000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000893538-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353823000014/0000893538-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 124084000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000893538-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353823000014/0000893538-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1686406000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000893538-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/893538/000089353823000014/0000893538-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FCFS", "source_ticker": "FCFS", "name": "FIRSTCASH HOLDINGS INC", "group": "Financials", "weight_percent": 0.3, "holding_price": 216.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1668410000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 330375000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 585942000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5300763000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3024001000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2276762000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 125197000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2208434000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20250000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1856468000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 407814000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44526000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 115849000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 81378000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 572451000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 550000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 520177000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 840489, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 81378000.0, 500000000.0, 572451000.0, 550000000.0 ], "thereafter": 520177000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000840489.json", "sha256": "22b1242e97498951c23c165991e82939f38fd220f59a635057b6571bfce2520c", "retrieved_at": "2026-10-17T22:42:58.181508+00:00", "raw_path": "data/raw/22b1242e97498951c23c165991e82939f38fd220f59a635057b6571bfce2520c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "eps": { "value": 7.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1668410000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 330375000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44526000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 585942000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000840489-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048926000032/0000840489-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-03", "accession": "0000840489-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048925000032/0000840489-25-000032-index.html", "eps": { "value": 5.73, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-03", "accession": "0000840489-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048925000032/0000840489-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1507096000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-03", "accession": "0000840489-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048925000032/0000840489-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 258815000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-03", "accession": "0000840489-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048925000032/0000840489-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45168000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-03", "accession": "0000840489-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048925000032/0000840489-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 539958000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-03", "accession": "0000840489-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048925000032/0000840489-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-05", "accession": "0000840489-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048924000042/0000840489-24-000042-index.html", "eps": { "value": 4.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-05", "accession": "0000840489-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048924000042/0000840489-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1381272000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-05", "accession": "0000840489-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048924000042/0000840489-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 219301000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-05", "accession": "0000840489-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048924000042/0000840489-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45693000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-05", "accession": "0000840489-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048924000042/0000840489-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 416142000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-05", "accession": "0000840489-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048924000042/0000840489-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-06", "accession": "0000840489-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048923000041/0000840489-23-000041-index.html", "eps": { "value": 5.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-06", "accession": "0000840489-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048923000041/0000840489-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1261136000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-06", "accession": "0000840489-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048923000041/0000840489-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 253495000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-06", "accession": "0000840489-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048923000041/0000840489-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47330000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-06", "accession": "0000840489-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048923000041/0000840489-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 469305000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-06", "accession": "0000840489-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/840489/000084048923000041/0000840489-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PCVX", "source_ticker": "PCVX", "name": "VAXCYTE", "group": "Health Care", "weight_percent": 0.3, "holding_price": 65.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -923675000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -766628000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -655577000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13713000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3002717000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 317207000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2685510000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 173959000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 16396000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 138845000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1627361000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 205750000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 136089506, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -669290000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 7.9094094775212636, "cash_runway_years": 0.265352506265473, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1649094, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001649094.json", "sha256": "b02cd19633ac9eeb1de015fe54d4dfbb6cab038feed01716ad500a64be5b401c", "retrieved_at": "2026-10-17T19:26:30.967848+00:00", "raw_path": "data/raw/b02cd19633ac9eeb1de015fe54d4dfbb6cab038feed01716ad500a64be5b401c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "eps": { "value": -5.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -766628000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 136089506, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -655577000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001649094-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909426000007/0001649094-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001649094-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909425000028/0001649094-25-000028-index.html", "eps": { "value": -3.8, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001649094-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909425000028/0001649094-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -463927000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001649094-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909425000028/0001649094-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121997348, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001649094-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909425000028/0001649094-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -452627000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001649094-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000164909425000028/0001649094-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021145", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000095017024021145/0000950170-24-021145-index.html", "eps": { "value": -4.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021145", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000095017024021145/0000950170-24-021145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -402266000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021145", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000095017024021145/0000950170-24-021145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97157690, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021145", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000095017024021145/0000950170-24-021145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -296790000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021145", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000095017024021145/0000950170-24-021145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004654", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000095017023004654/0000950170-23-004654-index.html", "eps": { "value": -3.44, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004654", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000095017023004654/0000950170-23-004654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -223485000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004654", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000095017023004654/0000950170-23-004654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64877988, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004654", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000095017023004654/0000950170-23-004654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -170597000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004654", "source_url": "https://www.sec.gov/Archives/edgar/data/1649094/000095017023004654/0000950170-23-004654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EAT", "source_ticker": "EAT", "name": "BRINKER INTERNATIONAL INC", "group": "Consumer Discretionary", "weight_percent": 0.3, "holding_price": 204.91, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5807400000, "tag": "Revenues", "start": "2025-06-26", "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 619900000, "tag": "OperatingIncomeLoss", "start": "2025-06-26", "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 487000000, "tag": "NetIncomeLoss", "start": "2025-06-26", "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 789400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-26", "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 231900000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-06-26", "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2815000000, "tag": "Assets", "start": null, "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 443700000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 110000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 40500000, "tag": "InterestExpense", "start": "2025-06-26", "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 32200000, "tag": "ShareBasedCompensation", "start": "2025-06-26", "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 307700000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 676700000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-26", "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 443900000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-06-26", "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1067431208458174, "free_cash_flow": 557500000.0, "free_cash_flow_margin": 0.09599820918138927, "capex_intensity": 0.039931811137514206, "cfo_to_positive_net_income": 1.6209445585215605, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 15.306172839506173, "share_based_compensation_to_revenue": 0.00554464992940042, "current_ratio": 0.4547066646963204, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 703351, "fiscal_year": "2026", "fiscal_end": "2026-06-24", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000703351.json", "sha256": "ddccc7fb9787c0984ea76fa60b5cb985fc8d568dec93ba41d6fa4a6da6c4aff6", "retrieved_at": "2026-10-17T19:26:26.746073+00:00", "raw_path": "data/raw/ddccc7fb9787c0984ea76fa60b5cb985fc8d568dec93ba41d6fa4a6da6c4aff6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "earnings": { "annual_history": [ { "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "eps": { "value": 10.87, "tag": "EarningsPerShareDiluted", "start": "2025-06-26", "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5807400000, "tag": "Revenues", "start": "2025-06-26", "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 487000000, "tag": "NetIncomeLoss", "start": "2025-06-26", "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-26", "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 789400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-26", "end": "2026-06-24", "filed": "2026-08-19", "accession": "0000703351-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335126000029/0000703351-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-25", "filed": "2025-08-15", "accession": "0000703351-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335125000035/0000703351-25-000035-index.html", "eps": { "value": 8.32, "tag": "EarningsPerShareDiluted", "start": "2024-06-27", "end": "2025-06-25", "filed": "2025-08-15", "accession": "0000703351-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335125000035/0000703351-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5384200000, "tag": "Revenues", "start": "2024-06-27", "end": "2025-06-25", "filed": "2025-08-15", "accession": "0000703351-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335125000035/0000703351-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 383100000, "tag": "NetIncomeLoss", "start": "2024-06-27", "end": "2025-06-25", "filed": "2025-08-15", "accession": "0000703351-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335125000035/0000703351-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-06-27", "end": "2025-06-25", "filed": "2025-08-15", "accession": "0000703351-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335125000035/0000703351-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 679000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-27", "end": "2025-06-25", "filed": "2025-08-15", "accession": "0000703351-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335125000035/0000703351-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-26", "filed": "2024-08-21", "accession": "0000703351-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335124000030/0000703351-24-000030-index.html", "eps": { "value": 3.4, "tag": "EarningsPerShareDiluted", "start": "2023-06-29", "end": "2024-06-26", "filed": "2024-08-21", "accession": "0000703351-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335124000030/0000703351-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4415100000, "tag": "Revenues", "start": "2023-06-29", "end": "2024-06-26", "filed": "2024-08-21", "accession": "0000703351-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335124000030/0000703351-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 155300000, "tag": "NetIncomeLoss", "start": "2023-06-29", "end": "2024-06-26", "filed": "2024-08-21", "accession": "0000703351-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335124000030/0000703351-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-06-29", "end": "2024-06-26", "filed": "2024-08-21", "accession": "0000703351-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335124000030/0000703351-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 421900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-06-29", "end": "2024-06-26", "filed": "2024-08-21", "accession": "0000703351-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335124000030/0000703351-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-28", "filed": "2023-08-23", "accession": "0000703351-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335123000043/0000703351-23-000043-index.html", "eps": { "value": 2.28, "tag": "EarningsPerShareDiluted", "start": "2022-06-30", "end": "2023-06-28", "filed": "2023-08-23", "accession": "0000703351-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335123000043/0000703351-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4133200000, "tag": "Revenues", "start": "2022-06-30", "end": "2023-06-28", "filed": "2023-08-23", "accession": "0000703351-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335123000043/0000703351-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102600000, "tag": "NetIncomeLoss", "start": "2022-06-30", "end": "2023-06-28", "filed": "2023-08-23", "accession": "0000703351-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335123000043/0000703351-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-06-30", "end": "2023-06-28", "filed": "2023-08-23", "accession": "0000703351-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335123000043/0000703351-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 256300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-06-30", "end": "2023-06-28", "filed": "2023-08-23", "accession": "0000703351-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/703351/000070335123000043/0000703351-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ONB", "source_ticker": "ONB", "name": "OLD NATIONAL BANCORP", "group": "Financials", "weight_percent": 0.3, "holding_price": 25.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 669257000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 681472000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 44064000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 72151967000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 63657179000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 8494788000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1826177000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 38214000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 365464000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 71799000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 169740000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 19839000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2389000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1059000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1140000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 650371000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 707179, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 169740000.0, 19839000.0, 2389000.0, 1059000.0, 1140000.0 ], "thereafter": 650371000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000707179.json", "sha256": "ef32fff77b0e8d610629bb964e9574d6019b6684425c6b6d1ec7e328788fecae", "retrieved_at": "2026-10-17T22:42:59.496547+00:00", "raw_path": "data/raw/ef32fff77b0e8d610629bb964e9574d6019b6684425c6b6d1ec7e328788fecae.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "eps": { "value": 1.79, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 669257000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 365464000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 681472000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000707179-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717926000010/0000707179-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000707179-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717925000005/0000707179-25-000005-index.html", "eps": { "value": 1.68, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000707179-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717925000005/0000707179-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 539188000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000707179-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717925000005/0000707179-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 311001000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000707179-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717925000005/0000707179-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 622284000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000707179-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717925000005/0000707179-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000707179-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717924000006/0000707179-24-000006-index.html", "eps": { "value": 1.94, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000707179-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717924000006/0000707179-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 581992000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000707179-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717924000006/0000707179-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 291855000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000707179-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717924000006/0000707179-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 516342000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000707179-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717924000006/0000707179-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000707179-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717923000008/0000707179-23-000008-index.html", "eps": { "value": 1.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000707179-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717923000008/0000707179-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 428287000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000707179-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717923000008/0000707179-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 276688000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000707179-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717923000008/0000707179-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 814425000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000707179-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/707179/000070717923000008/0000707179-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CTRE", "source_ticker": "CTRE", "name": "CARETRUST REIT", "group": "Real Estate", "weight_percent": 0.3, "holding_price": 36.59, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1225000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 320538000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 394029000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5148436000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1089468000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4035280000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 198042000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 43707000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 204091000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1071495000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.2292739082417685, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1590717, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 400000000.0, 0.0, 500000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001590717.json", "sha256": "5ecaaeb1df5e198c28d2f72c9639c8c209834bdddb69adcc028f8f85b6279b48", "retrieved_at": "2026-10-17T22:43:01.413354+00:00", "raw_path": "data/raw/5ecaaeb1df5e198c28d2f72c9639c8c209834bdddb69adcc028f8f85b6279b48.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "eps": { "value": 1.57, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1225000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 320538000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 204091000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 394029000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007664", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828026007664/0001628280-26-007664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001628280-25-005118", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828025005118/0001628280-25-005118-index.html", "eps": { "value": 0.8, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001628280-25-005118", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828025005118/0001628280-25-005118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 296286000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001628280-25-005118", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828025005118/0001628280-25-005118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 125080000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001628280-25-005118", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828025005118/0001628280-25-005118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 155167000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001628280-25-005118", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828025005118/0001628280-25-005118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 244251000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001628280-25-005118", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828025005118/0001628280-25-005118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001628280-24-003863", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828024003863/0001628280-24-003863-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001628280-24-003863", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828024003863/0001628280-24-003863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 217770000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001628280-24-003863", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828024003863/0001628280-24-003863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53735000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001628280-24-003863", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828024003863/0001628280-24-003863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106152000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001628280-24-003863", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828024003863/0001628280-24-003863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 154767000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001628280-24-003863", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828024003863/0001628280-24-003863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001628280-23-002955", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828023002955/0001628280-23-002955-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001628280-23-002955", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828023002955/0001628280-23-002955-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001628280-23-002955", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828023002955/0001628280-23-002955-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7506000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001628280-23-002955", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828023002955/0001628280-23-002955-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96703000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001628280-23-002955", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828023002955/0001628280-23-002955-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 144415000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001628280-23-002955", "source_url": "https://www.sec.gov/Archives/edgar/data/1590717/000162828023002955/0001628280-23-002955-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CYTK", "source_ticker": "CYTK", "name": "CYTOKINETICS", "group": "Health Care", "weight_percent": 0.29, "holding_price": 63.92, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 88039000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -612258000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -784955000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -510009000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 24807000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1424537000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2084162000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -659625000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 122518000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 246384000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 41181000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 45579000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10125000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 112286000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 916975000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 202452000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120103, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 37963000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 158573000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 13125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 13125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 13125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 763125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -6.954395211213212, "free_cash_flow": -534816000.0, "free_cash_flow_margin": -6.074762321243994, "capex_intensity": 0.28177285066845376, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -13.432896728756663, "share_based_compensation_to_revenue": 1.2754120333034225, "current_ratio": 4.529345227510719, "cash_runway_years": 0.2402271332466682, "near_term_maturity_to_cash": 0.30985651088003396 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1061983, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 37963000.0, 158573000.0, 13125000.0, 13125000.0, 13125000.0 ], "thereafter": 763125000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001061983.json", "sha256": "3f285d099e85e8f676aa27a587c2a7f62b31ddcaa4f296c2bd5345f75199413c", "retrieved_at": "2026-10-17T22:43:02.711702+00:00", "raw_path": "data/raw/3f285d099e85e8f676aa27a587c2a7f62b31ddcaa4f296c2bd5345f75199413c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "eps": { "value": -6.54, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 88039000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -784955000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120103, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -510009000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076495", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000119312526076495/0001193125-26-076495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029206", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017025029206/0000950170-25-029206-index.html", "eps": { "value": -5.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029206", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017025029206/0000950170-25-029206-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18474000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029206", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017025029206/0000950170-25-029206-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -589526000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029206", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017025029206/0000950170-25-029206-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111979, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029206", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017025029206/0000950170-25-029206-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -395890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029206", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017025029206/0000950170-25-029206-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022256", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017024022256/0000950170-24-022256-index.html", "eps": { "value": -5.45, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022256", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017024022256/0000950170-24-022256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7530000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022256", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017024022256/0000950170-24-022256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -526244000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022256", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017024022256/0000950170-24-022256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96524, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022256", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017024022256/0000950170-24-022256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -414333000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022256", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017024022256/0000950170-24-022256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005515", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017023005515/0000950170-23-005515-index.html", "eps": { "value": -4.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005515", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017023005515/0000950170-23-005515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 94588000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005515", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017023005515/0000950170-23-005515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -388955000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005515", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017023005515/0000950170-23-005515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89825, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005515", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017023005515/0000950170-23-005515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -299516000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005515", "source_url": "https://www.sec.gov/Archives/edgar/data/1061983/000095017023005515/0000950170-23-005515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PBF", "source_ticker": "PBF", "name": "PBF ENERGY CLASS A", "group": "Energy", "weight_percent": 0.29, "holding_price": 86.99, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 29332300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -54300000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -158500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -78000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 705200000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 13019900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7570000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 5319500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 527900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2148300000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 181600000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 371600000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 39000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 4451800000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3669300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114915513, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 901600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1300000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0018512015764191694, "free_cash_flow": -783200000.0, "free_cash_flow_margin": -0.026700940601316638, "capex_intensity": 0.024041756016405125, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -0.29900881057268724, "share_based_compensation_to_revenue": 0.001329592292455757, "current_ratio": 1.2132559343744038, "cash_runway_years": 6.767948717948718, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1534504, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 901600000.0, 0.0, 1300000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001534504.json", "sha256": "69c9bdf88f9a7c83a019dfca96c725bb5d1c87432e403174c7ff8f8a38deb39f", "retrieved_at": "2026-10-17T22:43:04.110045+00:00", "raw_path": "data/raw/69c9bdf88f9a7c83a019dfca96c725bb5d1c87432e403174c7ff8f8a38deb39f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "eps": { "value": -1.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 29332300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -158500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114915513, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -78000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001534504-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450426000010/0001534504-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001534504-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450425000011/0001534504-25-000011-index.html", "eps": { "value": -4.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001534504-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450425000011/0001534504-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 33115300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001534504-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450425000011/0001534504-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -533800000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001534504-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450425000011/0001534504-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117111607, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001534504-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450425000011/0001534504-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001534504-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450425000011/0001534504-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001534504-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450424000011/0001534504-24-000011-index.html", "eps": { "value": 16.52, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001534504-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450424000011/0001534504-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 38324800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001534504-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450424000011/0001534504-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2140500000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001534504-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450424000011/0001534504-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130509448, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001534504-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450424000011/0001534504-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1338500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001534504-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450424000011/0001534504-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001534504-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450423000011/0001534504-23-000011-index.html", "eps": { "value": 22.84, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001534504-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450423000011/0001534504-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 46830300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001534504-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450423000011/0001534504-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2876800000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001534504-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450423000011/0001534504-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126860106, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001534504-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450423000011/0001534504-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4772000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001534504-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534504/000153450423000011/0001534504-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KRYS", "source_ticker": "KRYS", "name": "KRYSTAL BIOTECH", "group": "Health Care", "weight_percent": 0.29, "holding_price": 330.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 389130000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 161295000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 204831000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 200865000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11951000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1333794000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 114234000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1219560000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 496304000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 54514000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1024602000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 102942000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29951000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.41450158044869323, "free_cash_flow": 188914000.0, "free_cash_flow_margin": 0.4854778608691183, "capex_intensity": 0.03071210135430319, "cfo_to_positive_net_income": 0.980637696442433, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1400920001027934, "current_ratio": 9.953196945853005, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1711279, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001711279.json", "sha256": "59dd6f5a8527c546b97edb976fee4c671180a1dc08a8dd5a9226eb1fbe912bc2", "retrieved_at": "2026-10-17T22:43:05.594599+00:00", "raw_path": "data/raw/59dd6f5a8527c546b97edb976fee4c671180a1dc08a8dd5a9226eb1fbe912bc2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "eps": { "value": 6.84, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 389130000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 204831000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29951000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 200865000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001711279-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127926000016/0001711279-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001711279-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127925000008/0001711279-25-000008-index.html", "eps": { "value": 3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001711279-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127925000008/0001711279-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 290515000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001711279-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127925000008/0001711279-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 89159000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001711279-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127925000008/0001711279-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29740000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001711279-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127925000008/0001711279-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 123420000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001711279-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127925000008/0001711279-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001711279-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127924000005/0001711279-24-000005-index.html", "eps": { "value": 0.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001711279-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127924000005/0001711279-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50699000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001711279-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127924000005/0001711279-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10932000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001711279-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127924000005/0001711279-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27751809, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001711279-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127924000005/0001711279-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -88804000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001711279-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127924000005/0001711279-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001711279-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127923000008/0001711279-23-000008-index.html", "eps": { "value": -5.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001711279-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127923000008/0001711279-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -139975000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001711279-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127923000008/0001711279-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25491721, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001711279-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127923000008/0001711279-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -100569000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001711279-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1711279/000171127923000008/0001711279-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IDCC", "source_ticker": "IDCC", "name": "INTERDIGITAL INC", "group": "Information Technology", "weight_percent": 0.29, "holding_price": 328.06, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 834015000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 460853000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 406644000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 544450000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 15888000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2064290000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 963170000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1101120000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 738960000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 16292000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 458376000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 77531000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 43156000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1387970000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 752502000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34474000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 102319000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 80003000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 379983000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.5525715964341169, "free_cash_flow": 528562000.0, "free_cash_flow_margin": 0.6337559876021415, "capex_intensity": 0.01905001708602363, "cfo_to_positive_net_income": 1.3388861018482998, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0517448726941362, "current_ratio": 1.8444735030604569, "cash_runway_years": null, "near_term_maturity_to_cash": 0.10826431741907545 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1405495, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 80003000.0, 379983000.0, 0.0, 0.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001405495.json", "sha256": "9366fa1f601b4c68d2e743b0e3823710ee509c5d1919dd05f26533d3b732fcd0", "retrieved_at": "2026-10-17T22:43:07.076137+00:00", "raw_path": "data/raw/9366fa1f601b4c68d2e743b0e3823710ee509c5d1919dd05f26533d3b732fcd0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "eps": { "value": 11.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 834015000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 406644000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34474000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 544450000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001405495-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549526000011/0001405495-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001405495-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549525000011/0001405495-25-000011-index.html", "eps": { "value": 12.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001405495-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549525000011/0001405495-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 868516000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001405495-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549525000011/0001405495-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 358614000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001405495-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549525000011/0001405495-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29711000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001405495-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549525000011/0001405495-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 271528000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001405495-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549525000011/0001405495-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001405495-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549524000052/0001405495-24-000052-index.html", "eps": { "value": 7.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001405495-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549524000052/0001405495-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 549588000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001405495-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549524000052/0001405495-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 214069000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001405495-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549524000052/0001405495-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28102000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001405495-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549524000052/0001405495-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 213733000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001405495-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549524000052/0001405495-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001405495-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549523000011/0001405495-23-000011-index.html", "eps": { "value": 3.07, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001405495-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549523000011/0001405495-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 457794000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001405495-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549523000011/0001405495-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 93693000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001405495-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549523000011/0001405495-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30485000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001405495-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549523000011/0001405495-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 286039000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001405495-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1405495/000140549523000011/0001405495-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RHP", "source_ticker": "RHP", "name": "RYMAN HOSPITALITY PROPERTIES REIT", "group": "Real Estate", "weight_percent": 0.29, "holding_price": 125.4, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2577061000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 487012000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 243425000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 590629000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6181183000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4969407000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 750152000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 471421000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14061000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65957000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 275532000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7242000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 707242000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 407242000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 607242000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 282423000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2028735000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.18897961670290303, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.4263284379172227, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005456215433006824, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.015362064905890913 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1040829, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7242000.0, 707242000.0, 407242000.0, 607242000.0, 282423000.0 ], "thereafter": 2028735000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001040829.json", "sha256": "96504cc6fcf53d0e684610622370808f2673518933b56fa35ecfa017b040863b", "retrieved_at": "2026-10-17T22:43:08.520992+00:00", "raw_path": "data/raw/96504cc6fcf53d0e684610622370808f2673518933b56fa35ecfa017b040863b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "eps": { "value": 3.77, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2577061000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 243425000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65957000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 590629000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019035", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000110465926019035/0001104659-26-019035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001286", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000155837025001286/0001558370-25-001286-index.html", "eps": { "value": 4.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001286", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000155837025001286/0001558370-25-001286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2339226000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001286", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000155837025001286/0001558370-25-001286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 63632000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001286", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000155837025001286/0001558370-25-001286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 576506000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001286", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000155837025001286/0001558370-25-001286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001613", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000155837024001613/0001558370-24-001613-index.html", "eps": { "value": 5.36, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001613", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000155837024001613/0001558370-24-001613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2158136000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001613", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000155837024001613/0001558370-24-001613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 58061000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001613", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000155837024001613/0001558370-24-001613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 557056000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001613", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000155837024001613/0001558370-24-001613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002012", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000155837023002012/0001558370-23-002012-index.html", "eps": { "value": 2.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002012", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000155837023002012/0001558370-23-002012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1805969000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002012", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000155837023002012/0001558370-23-002012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 55377000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002012", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000155837023002012/0001558370-23-002012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 419931000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002012", "source_url": "https://www.sec.gov/Archives/edgar/data/1040829/000155837023002012/0001558370-23-002012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TXG", "source_ticker": "TXG", "name": "10X GENOMICS CLASS A", "group": "Health Care", "weight_percent": 0.29, "holding_price": 72.39, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 642823000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -60985000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43544000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 136050000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5935000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1041365000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 245039000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 796326000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 36199000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 109118000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 684451000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 153454000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 124749885, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.09487059423822732, "free_cash_flow": 130115000.0, "free_cash_flow_margin": 0.20241186142997372, "capex_intensity": 0.009232712581846013, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.16974812662272507, "current_ratio": 4.460300806756422, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1770787, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001770787.json", "sha256": "2f61e04b1626c1c2d1f4d43810aa79e5651a901f79993ed49ad3870c17a80e07", "retrieved_at": "2026-10-17T22:43:10.195761+00:00", "raw_path": "data/raw/2f61e04b1626c1c2d1f4d43810aa79e5651a901f79993ed49ad3870c17a80e07.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "eps": { "value": -0.35, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 642823000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43544000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 124749885, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 136050000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-007822", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000162828026007822/0001628280-26-007822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001770787-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078725000013/0001770787-25-000013-index.html", "eps": { "value": -1.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001770787-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078725000013/0001770787-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 610785000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001770787-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078725000013/0001770787-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -182627000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001770787-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078725000013/0001770787-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120451550, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001770787-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078725000013/0001770787-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6664000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001770787-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078725000013/0001770787-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001770787-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078724000017/0001770787-24-000017-index.html", "eps": { "value": -2.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001770787-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078724000017/0001770787-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 618727000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001770787-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078724000017/0001770787-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -255099000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001770787-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078724000017/0001770787-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117165036, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001770787-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078724000017/0001770787-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15197000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001770787-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078724000017/0001770787-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001770787-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078723000012/0001770787-23-000012-index.html", "eps": { "value": -1.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001770787-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078723000012/0001770787-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 516409000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001770787-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078723000012/0001770787-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -166000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001770787-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078723000012/0001770787-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 113858684, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001770787-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078723000012/0001770787-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33606000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001770787-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1770787/000177078723000012/0001770787-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PTGX", "source_ticker": "PTGX", "name": "PROTAGONIST THERAPEUTICS", "group": "Health Care", "weight_percent": 0.28, "holding_price": 136.55, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 46016000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -158127000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130149000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 57671000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1590000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 668188000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 53481000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 614707000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 128390000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1280000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 45974000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 577574000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 45441000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63573048, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -3.436348226703755, "free_cash_flow": 56081000.0, "free_cash_flow_margin": 1.2187282684283727, "capex_intensity": 0.03455319888734353, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.9990872739916551, "current_ratio": 12.710415703879756, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1377121, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001377121.json", "sha256": "2b94be6cb332c7a26793b651bf94eb30da9e478dc7b731b5866c637778540431", "retrieved_at": "2026-10-17T22:43:11.315059+00:00", "raw_path": "data/raw/2b94be6cb332c7a26793b651bf94eb30da9e478dc7b731b5866c637778540431.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "eps": { "value": -2.05, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 46016000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130149000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63573048, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57671000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019696", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000110465926019696/0001104659-26-019696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001317", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837025001317/0001558370-25-001317-index.html", "eps": { "value": 4.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001317", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837025001317/0001558370-25-001317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 434433000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001317", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837025001317/0001558370-25-001317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 275188000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001317", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837025001317/0001558370-25-001317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65077722, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001317", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837025001317/0001558370-25-001317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 184152000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001317", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837025001317/0001558370-25-001317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001850", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837024001850/0001558370-24-001850-index.html", "eps": { "value": -1.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001850", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837024001850/0001558370-24-001850-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 60000000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001850", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837024001850/0001558370-24-001850-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78955000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001850", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837024001850/0001558370-24-001850-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56763559, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001850", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837024001850/0001558370-24-001850-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -70236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001850", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837024001850/0001558370-24-001850-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003906", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837023003906/0001558370-23-003906-index.html", "eps": { "value": -2.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003906", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837023003906/0001558370-23-003906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 26581000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003906", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837023003906/0001558370-23-003906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -127393000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003906", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837023003906/0001558370-23-003906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49042232, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003906", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837023003906/0001558370-23-003906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -108137000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003906", "source_url": "https://www.sec.gov/Archives/edgar/data/1377121/000155837023003906/0001558370-23-003906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TGTX", "source_ticker": "TGTX", "name": "TG THERAPEUTICS", "group": "Health Care", "weight_percent": 0.28, "holding_price": 56.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 616287000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 123324000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 447179000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -24772000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 214000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1063253000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 415233000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 648020000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 79148000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 245645000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 59000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 64670000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 630764000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 153760000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 161412746, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2001080665339363, "free_cash_flow": -24986000.0, "free_cash_flow_margin": -0.0405427990530386, "capex_intensity": 0.0003472408147502706, "cfo_to_positive_net_income": -0.05539616126875368, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.10493487612102803, "current_ratio": 4.102263267429761, "cash_runway_years": 3.195058937510092, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1001316, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001001316.json", "sha256": "153d276440c1903144d2ca193676af4b7014428a3e4b5524efe33528427880b3", "retrieved_at": "2026-10-17T22:43:12.817962+00:00", "raw_path": "data/raw/153d276440c1903144d2ca193676af4b7014428a3e4b5524efe33528427880b3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "eps": { "value": 2.77, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 616287000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 447179000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 161412746, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24772000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006133", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774926006133/0001437749-26-006133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005908", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774925005908/0001437749-25-005908-index.html", "eps": { "value": 0.15, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005908", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774925005908/0001437749-25-005908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 329004000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005908", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774925005908/0001437749-25-005908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23383000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005908", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774925005908/0001437749-25-005908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160336051, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005908", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774925005908/0001437749-25-005908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -40517000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005908", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774925005908/0001437749-25-005908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774924006144/0001437749-24-006144-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774924006144/0001437749-24-006144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 233662000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774924006144/0001437749-24-006144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12672000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774924006144/0001437749-24-006144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148508465, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774924006144/0001437749-24-006144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31413000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000143774924006144/0001437749-24-006144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002610", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000155837023002610/0001558370-23-002610-index.html", "eps": { "value": -1.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002610", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000155837023002610/0001558370-23-002610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2785000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002610", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000155837023002610/0001558370-23-002610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 135411258, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002610", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000155837023002610/0001558370-23-002610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -176170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002610", "source_url": "https://www.sec.gov/Archives/edgar/data/1001316/000155837023002610/0001558370-23-002610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OSCR", "source_ticker": "OSCR", "name": "OSCAR HEALTH CLASS A", "group": "Financials", "weight_percent": 0.28, "holding_price": 33.47, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 28593000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -396357000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -443151000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1094854000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6325411000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5344676000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 977648000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 2774151000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 430095000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 28892000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 87654000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 4613404000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 4862587000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 262388000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1568651, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001568651.json", "sha256": "05ad98124ddb365dc1d8d8937052f80e17a299e6a217225ae6d0f1da450601cc", "retrieved_at": "2026-10-17T22:43:13.943812+00:00", "raw_path": "data/raw/05ad98124ddb365dc1d8d8937052f80e17a299e6a217225ae6d0f1da450601cc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "eps": { "value": -1.69, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 28593000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -443151000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 262388000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1094854000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001568651-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865126000011/0001568651-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001568651-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865125000008/0001568651-25-000008-index.html", "eps": { "value": 0.1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001568651-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865125000008/0001568651-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20576000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001568651-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865125000008/0001568651-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25432000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001568651-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865125000008/0001568651-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 265853000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001568651-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865125000008/0001568651-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 978193000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001568651-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865125000008/0001568651-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001568651-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865124000006/0001568651-24-000006-index.html", "eps": { "value": -1.22, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001568651-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865124000006/0001568651-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15442000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001568651-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865124000006/0001568651-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -270728000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001568651-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865124000006/0001568651-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 221655493, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001568651-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865124000006/0001568651-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -272159000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001568651-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865124000006/0001568651-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001568651-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865123000017/0001568651-23-000017-index.html", "eps": { "value": -2.85, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001568651-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865123000017/0001568651-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 61047000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001568651-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865123000017/0001568651-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -606275000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001568651-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865123000017/0001568651-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 212474615, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001568651-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865123000017/0001568651-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 380349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001568651-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1568651/000156865123000017/0001568651-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JXN", "source_ticker": "JXN", "name": "JACKSON FINANCIAL CLASS A", "group": "Financials", "weight_percent": 0.27, "holding_price": 131.56, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 6683000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 5758000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 352586000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 342244000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 9953000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 5704000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 100000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 132000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71186069, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 669000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 649000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1822993, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 649000000.0, 0.0, 0.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001822993.json", "sha256": "cc3cbea8ec1ec5cbf0ec1ef8a69b372ef4849596214b519b877b287a6f34ec52", "retrieved_at": "2026-10-17T22:43:15.283021+00:00", "raw_path": "data/raw/cc3cbea8ec1ec5cbf0ec1ef8a69b372ef4849596214b519b877b287a6f34ec52.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6683000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71186069, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5758000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001822993-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299326000022/0001822993-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001822993-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299325000011/0001822993-25-000011-index.html", "eps": { "value": 11.74, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001822993-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299325000011/0001822993-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3271000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001822993-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299325000011/0001822993-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 946000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001822993-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299325000011/0001822993-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76809387, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001822993-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299325000011/0001822993-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5793000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001822993-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299325000011/0001822993-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001822993-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299324000009/0001822993-24-000009-index.html", "eps": { "value": 10.76, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001822993-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299324000009/0001822993-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3159000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001822993-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299324000009/0001822993-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 934000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001822993-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299324000009/0001822993-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83577226, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001822993-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299324000009/0001822993-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5310000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001822993-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299324000009/0001822993-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-01", "filed": "2024-02-28", "accession": "0001822993-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1822993/000182299324000009/0001822993-24-000009-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VSAT", "source_ticker": "VSAT", "name": "VIASAT INC", "group": "Information Technology", "weight_percent": 0.27, "holding_price": 61.5, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4640280000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 108125000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34086000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1589885000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 15226596000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 10497334000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4660301000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1746835000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 57753000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 360250000, "tag": "InterestExpense", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 81070000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3124007000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1297099000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134744000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 57753000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 655322000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1108693000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3246671000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1341337000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 175339000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.023301395605437602, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.3001387925052047, "share_based_compensation_to_revenue": 0.017470928478453888, "current_ratio": 2.4084568718347636, "cash_runway_years": null, "near_term_maturity_to_cash": 0.03306150838516517 }, "observation_status": "sec-xbrl-unreviewed", "cik": 797721, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 57753000.0, 655322000.0, 1108693000.0, 3246671000.0, 1341337000.0 ], "thereafter": 175339000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000797721.json", "sha256": "b4638a0a91788680dc810196e3dae0051f74795575004e227a18f649372492d0", "retrieved_at": "2026-10-17T22:43:16.483234+00:00", "raw_path": "data/raw/b4638a0a91788680dc810196e3dae0051f74795575004e227a18f649372492d0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "eps": { "value": -0.25, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4640280000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34086000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134744000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1589885000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-29", "accession": "0001193125-26-248290", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000119312526248290/0001193125-26-248290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-27", "accession": "0000950170-25-077138", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017025077138/0000950170-25-077138-index.html", "eps": { "value": -4.48, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-27", "accession": "0000950170-25-077138", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017025077138/0000950170-25-077138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4519571000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-27", "accession": "0000950170-25-077138", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017025077138/0000950170-25-077138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -574962000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-27", "accession": "0000950170-25-077138", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017025077138/0000950170-25-077138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128476000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-27", "accession": "0000950170-25-077138", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017025077138/0000950170-25-077138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 908187000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-27", "accession": "0000950170-25-077138", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017025077138/0000950170-25-077138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-29", "accession": "0000950170-24-066031", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017024066031/0000950170-24-066031-index.html", "eps": { "value": -9.12, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0000950170-24-066031", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017024066031/0000950170-24-066031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4283758000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0000950170-24-066031", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017024066031/0000950170-24-066031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1068904000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0000950170-24-066031", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017024066031/0000950170-24-066031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117189000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0000950170-24-066031", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017024066031/0000950170-24-066031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 688196000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0000950170-24-066031", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017024066031/0000950170-24-066031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-22", "accession": "0000950170-23-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017023023444/0000950170-23-023444-index.html", "eps": { "value": 14.29, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-22", "accession": "0000950170-23-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017023023444/0000950170-23-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2556158000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-22", "accession": "0000950170-23-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017023023444/0000950170-23-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1084806000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-22", "accession": "0000950170-23-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017023023444/0000950170-23-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75915000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-22", "accession": "0000950170-23-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017023023444/0000950170-23-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 367861000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-22", "accession": "0000950170-23-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/797721/000095017023023444/0000950170-23-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HUT", "source_ticker": "HUT", "name": "HUT CORP", "group": "Information Technology", "weight_percent": 0.27, "holding_price": 76.09, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 235118000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -321994000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -226149000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -139226000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2753720000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1064250000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1421925000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 44914000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 57802000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 408183000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 375583000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105328890, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 200000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 49589000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 159285000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.3694995704284656, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.2458425131210711, "current_ratio": 1.0867983907684853, "cash_runway_years": 0.3225977906425524, "near_term_maturity_to_cash": 4.452954535334194 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1964789, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 200000000.0, 49589000.0, null, 159285000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001964789.json", "sha256": "02fc736a90e3308a46fdc176b8fa7d22edfd3598f434a439e71b4f78a6ed53fe", "retrieved_at": "2026-10-17T22:43:17.717542+00:00", "raw_path": "data/raw/02fc736a90e3308a46fdc176b8fa7d22edfd3598f434a439e71b4f78a6ed53fe.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "eps": { "value": -2.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 235118000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -226149000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105328890, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -139226000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019392", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000110465926019392/0001104659-26-019392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "eps": { "value": 3.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 162385000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 331882000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101047739, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -68535000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "eps": { "value": 0.44, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 96046000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21850000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49121720, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22160000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "eps": { "value": -1.58, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 82160000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65611000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41471593, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -29337000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2025-03-03", "accession": "0001558370-25-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1964789/000155837025001996/0001558370-25-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HQY", "source_ticker": "HQY", "name": "HEALTHEQUITY", "group": "Health Care", "weight_percent": 0.27, "holding_price": 92.51, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1313429000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 322456000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 215201000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 457094000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1969000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3380332000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1273136000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2107196000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 318927000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 957379000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 154657000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 73063000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 512281000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 156850000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87473000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 299254000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.24550698971927679, "free_cash_flow": 455125000.0, "free_cash_flow_margin": 0.34651663698608753, "capex_intensity": 0.0014991293781392067, "cfo_to_positive_net_income": 2.1240328808881, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05562767382172923, "current_ratio": 3.2660567421102966, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1428336, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001428336.json", "sha256": "2e1f97821ad9e54dc56d9df26b1b04283ea20acb6e2a3ab9eb762731a4c4675d", "retrieved_at": "2026-10-17T22:43:19.094601+00:00", "raw_path": "data/raw/2e1f97821ad9e54dc56d9df26b1b04283ea20acb6e2a3ab9eb762731a4c4675d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "eps": { "value": 2.46, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1313429000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 215201000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87473000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 457094000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001428336-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833626000010/0001428336-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-03-18", "accession": "0001428336-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833625000009/0001428336-25-000009-index.html", "eps": { "value": 1.09, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-18", "accession": "0001428336-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833625000009/0001428336-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1199774000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-18", "accession": "0001428336-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833625000009/0001428336-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 96703000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-18", "accession": "0001428336-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833625000009/0001428336-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88828000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-18", "accession": "0001428336-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833625000009/0001428336-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 339856000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-18", "accession": "0001428336-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833625000009/0001428336-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-03-22", "accession": "0001428336-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833624000016/0001428336-24-000016-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-22", "accession": "0001428336-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833624000016/0001428336-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 999587000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-22", "accession": "0001428336-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833624000016/0001428336-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55712000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-22", "accession": "0001428336-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833624000016/0001428336-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86957000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-22", "accession": "0001428336-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833624000016/0001428336-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 242826000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-22", "accession": "0001428336-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833624000016/0001428336-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-03-30", "accession": "0001428336-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833623000014/0001428336-23-000014-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-30", "accession": "0001428336-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833623000014/0001428336-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 861748000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-30", "accession": "0001428336-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833623000014/0001428336-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26143000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-30", "accession": "0001428336-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833623000014/0001428336-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84442000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-30", "accession": "0001428336-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833623000014/0001428336-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 150650000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-30", "accession": "0001428336-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1428336/000142833623000014/0001428336-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ZETA", "source_ticker": "ZETA", "name": "ZETA GLOBAL HOLDINGS CLASS A", "group": "Information Technology", "weight_percent": 0.26, "holding_price": 33.55, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1304668000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 5372000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31509000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 198902000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13815000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1503524000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 698935000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 804589000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 319764000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 197083000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 371000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 177821000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 685783000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 429481000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 220722814, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 12500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 157500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.004117522618781177, "free_cash_flow": 185087000.0, "free_cash_flow_margin": 0.1418652101530811, "capex_intensity": 0.010588900777822404, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 14.479784366576819, "share_based_compensation_to_revenue": 0.1362959772141265, "current_ratio": 1.596771452054922, "cash_runway_years": null, "near_term_maturity_to_cash": 0.031273063884614906 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1851003, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 10000000.0, 12500000.0, 20000000.0, 157500000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001851003.json", "sha256": "0165483e0fd6e9666e293e81309ad6d790c0320c84c2ec418136718d279ec333", "retrieved_at": "2026-10-17T22:43:20.364526+00:00", "raw_path": "data/raw/0165483e0fd6e9666e293e81309ad6d790c0320c84c2ec418136718d279ec333.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1304668000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31509000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 220722814, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 198902000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068598", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000119312526068598/0001193125-26-068598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027338", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017025027338/0000950170-25-027338-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027338", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017025027338/0000950170-25-027338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1005754000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027338", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017025027338/0000950170-25-027338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69771000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027338", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017025027338/0000950170-25-027338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 185984107, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027338", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017025027338/0000950170-25-027338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 133861000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027338", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017025027338/0000950170-25-027338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021671", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017024021671/0000950170-24-021671-index.html", "eps": { "value": -1.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021671", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017024021671/0000950170-24-021671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 728723000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021671", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017024021671/0000950170-24-021671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -187481000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021671", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017024021671/0000950170-24-021671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156697308, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021671", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017024021671/0000950170-24-021671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90523000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021671", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017024021671/0000950170-24-021671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004243", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017023004243/0000950170-23-004243-index.html", "eps": { "value": -2.01, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004243", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017023004243/0000950170-23-004243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 590961000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004243", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017023004243/0000950170-23-004243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -279239000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004243", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017023004243/0000950170-23-004243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138985265, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004243", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017023004243/0000950170-23-004243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78486000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004243", "source_url": "https://www.sec.gov/Archives/edgar/data/1851003/000095017023004243/0000950170-23-004243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CMC", "source_ticker": "CMC", "name": "COMMERCIAL METALS", "group": "Materials", "weight_percent": 0.25, "holding_price": 65.37, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 9393904000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-09-01", "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 655849000, "tag": "NetIncomeLoss", "start": "2025-09-01", "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1058963000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-09-01", "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 579844000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-09-01", "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 10257897000, "tag": "Assets", "start": null, "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5560691000, "tag": "Liabilities", "start": null, "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4696932000, "tag": "StockholdersEquity", "start": null, "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 67147000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 395921000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-09-01", "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 43932000, "tag": "ShareBasedCompensation", "start": "2025-09-01", "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3807827000, "tag": "AssetsCurrent", "start": null, "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1628245000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111864867, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-09-01", "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 102811000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-09-01", "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 10524000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1895000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1906000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 301914000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 301221000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2595061000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 479119000.0, "free_cash_flow_margin": 0.05100318248941015, "capex_intensity": 0.061725561598244987, "cfo_to_positive_net_income": 1.6146445294572378, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004676649878474381, "current_ratio": 2.3386081332968933, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 22444, "fiscal_year": "2026", "fiscal_end": "2026-08-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 10524000.0, 1895000.0, 1906000.0, 301914000.0, 301221000.0 ], "thereafter": 2595061000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000022444.json", "sha256": "a92c899a52777f6a1f119a72bef5f19e7bdc961a6ed1c72f8dc3b50a3ecb4b85", "retrieved_at": "2026-10-17T22:43:21.673079+00:00", "raw_path": "data/raw/a92c899a52777f6a1f119a72bef5f19e7bdc961a6ed1c72f8dc3b50a3ecb4b85.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "earnings": { "annual_history": [ { "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "eps": { "value": 5.86, "tag": "EarningsPerShareDiluted", "start": "2025-09-01", "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9393904000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-09-01", "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 655849000, "tag": "NetIncomeLoss", "start": "2025-09-01", "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111864867, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-09-01", "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1058963000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-09-01", "end": "2026-08-31", "filed": "2026-10-16", "accession": "0000022444-26-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244426000065/0000022444-26-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-08-31", "filed": "2025-10-16", "accession": "0000022444-25-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244425000138/0000022444-25-000138-index.html", "eps": { "value": 0.74, "tag": "EarningsPerShareDiluted", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-16", "accession": "0000022444-25-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244425000138/0000022444-25-000138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7798480000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-16", "accession": "0000022444-25-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244425000138/0000022444-25-000138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 84662000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-16", "accession": "0000022444-25-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244425000138/0000022444-25-000138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114086750, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-16", "accession": "0000022444-25-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244425000138/0000022444-25-000138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 715070000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-16", "accession": "0000022444-25-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244425000138/0000022444-25-000138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-08-31", "filed": "2024-10-17", "accession": "0000022444-24-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244424000140/0000022444-24-000140-index.html", "eps": { "value": 4.14, "tag": "EarningsPerShareDiluted", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-17", "accession": "0000022444-24-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244424000140/0000022444-24-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7925972000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-17", "accession": "0000022444-24-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244424000140/0000022444-24-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 485491000, "tag": "NetIncomeLoss", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-17", "accession": "0000022444-24-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244424000140/0000022444-24-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117152552, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-17", "accession": "0000022444-24-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244424000140/0000022444-24-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 899708000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-17", "accession": "0000022444-24-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244424000140/0000022444-24-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-08-31", "filed": "2023-10-12", "accession": "0000022444-23-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244423000126/0000022444-23-000126-index.html", "eps": { "value": 7.25, "tag": "EarningsPerShareDiluted", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-12", "accession": "0000022444-23-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244423000126/0000022444-23-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8799533000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-12", "accession": "0000022444-23-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244423000126/0000022444-23-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 859760000, "tag": "NetIncomeLoss", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-12", "accession": "0000022444-23-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244423000126/0000022444-23-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118606271, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-12", "accession": "0000022444-23-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244423000126/0000022444-23-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1344103000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-12", "accession": "0000022444-23-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/22444/000002244423000126/0000022444-23-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SLAB", "source_ticker": "SLAB", "name": "SILICON LABORATORIES", "group": "Information Technology", "weight_percent": 0.25, "holding_price": 221.05, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 784764000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -70541000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -64907000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 95708000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 29922000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1269317000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 174899000, "tag": "Liabilities", "start": null, "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1094418000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 364222000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 80324000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 674017000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 143787000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32721000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 14638000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.08988817020148733, "free_cash_flow": 65786000.0, "free_cash_flow_margin": 0.08382902375746085, "capex_intensity": 0.038128660336101045, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1023543383743393, "current_ratio": 4.687607363669873, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1038074, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001038074.json", "sha256": "2813b8f8f0b70db706e91ca45f4293fad626b79097e532a5ca64634ec2559eab", "retrieved_at": "2026-10-17T22:43:22.618432+00:00", "raw_path": "data/raw/2813b8f8f0b70db706e91ca45f4293fad626b79097e532a5ca64634ec2559eab.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "eps": { "value": -1.98, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 784764000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -64907000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32721000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 95708000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-10", "accession": "0001038074-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807426000005/0001038074-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-04", "accession": "0001038074-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807425000003/0001038074-25-000003-index.html", "eps": { "value": -5.93, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-04", "accession": "0001038074-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807425000003/0001038074-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 584386000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-04", "accession": "0001038074-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807425000003/0001038074-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 32191000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-04", "accession": "0001038074-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000103807425000003/0001038074-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-30", "filed": "2024-02-20", "accession": "0001104659-24-025535", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000110465924025535/0001104659-24-025535-index.html", "eps": { "value": -1.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-20", "accession": "0001104659-24-025535", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000110465924025535/0001104659-24-025535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 782258000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-20", "accession": "0001104659-24-025535", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000110465924025535/0001104659-24-025535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 31804000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-20", "accession": "0001104659-24-025535", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000110465924025535/0001104659-24-025535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-01", "accession": "0001104659-23-009254", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000110465923009254/0001104659-23-009254-index.html", "eps": { "value": 2.54, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-01", "accession": "0001104659-23-009254", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000110465923009254/0001104659-23-009254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1024106000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-01", "accession": "0001104659-23-009254", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000110465923009254/0001104659-23-009254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 36042000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-01", "accession": "0001104659-23-009254", "source_url": "https://www.sec.gov/Archives/edgar/data/1038074/000110465923009254/0001104659-23-009254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACA", "source_ticker": "ACA", "name": "ARCOSA", "group": "Industrials", "weight_percent": 0.25, "holding_price": 147.01, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2883400000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 341900000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 208400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 341100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 165600000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4985200000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2343800000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2641400000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 214600000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 223000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26400000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1106500000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 503600000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11857529305680793, "free_cash_flow": 175500000.0, "free_cash_flow_margin": 0.06086564472497746, "capex_intensity": 0.05743219809946591, "cfo_to_positive_net_income": 1.6367562380038387, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009155857668030797, "current_ratio": 2.1971803018268465, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1739445, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001739445.json", "sha256": "b0461ab32d363d53a57133d70c2a6d14166473df7edbfb7a8d4e0894de8a3667", "retrieved_at": "2026-10-17T22:43:23.558273+00:00", "raw_path": "data/raw/b0461ab32d363d53a57133d70c2a6d14166473df7edbfb7a8d4e0894de8a3667.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "eps": { "value": 4.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2883400000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 208400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 341100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001739445-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944526000029/0001739445-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001739445-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944525000026/0001739445-25-000026-index.html", "eps": { "value": 1.91, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001739445-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944525000026/0001739445-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2569900000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001739445-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944525000026/0001739445-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 93700000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001739445-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944525000026/0001739445-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001739445-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944525000026/0001739445-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 502000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001739445-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944525000026/0001739445-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001739445-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944524000012/0001739445-24-000012-index.html", "eps": { "value": 3.26, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001739445-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944524000012/0001739445-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2307900000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001739445-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944524000012/0001739445-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 159200000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001739445-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944524000012/0001739445-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001739445-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944524000012/0001739445-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 261000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001739445-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944524000012/0001739445-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001739445-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944523000018/0001739445-23-000018-index.html", "eps": { "value": 5.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001739445-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944523000018/0001739445-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2242800000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001739445-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944523000018/0001739445-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 245800000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001739445-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944523000018/0001739445-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001739445-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944523000018/0001739445-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 174300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001739445-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1739445/000173944523000018/0001739445-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MATX", "source_ticker": "MATX", "name": "MATSON INC", "group": "Industrials", "weight_percent": 0.25, "holding_price": 236.86, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3344500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 499800000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 444800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 547100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4635600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2759000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 141900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 312100000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 39700000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 39700000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 22700000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 471900000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 527400000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 303300000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 39700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 39700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 28200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 28200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 28200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 197200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.14943937808342053, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.2299910071942446, "total_debt": 391500000.0, "debt_to_assets": 0.08445508672016568, "net_debt": 249600000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006787262670055315, "current_ratio": 0.8947667804323094, "cash_runway_years": null, "near_term_maturity_to_cash": 0.2797744890768147 }, "observation_status": "sec-xbrl-unreviewed", "cik": 3453, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 39700000.0, 39700000.0, 28200000.0, 28200000.0, 28200000.0 ], "thereafter": 197200000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000003453.json", "sha256": "3e6a697ff210d1af84cae8d732d19785be30ee010b3bf72be79ee84f29a1ffcc", "retrieved_at": "2026-10-17T22:43:24.313641+00:00", "raw_path": "data/raw/3e6a697ff210d1af84cae8d732d19785be30ee010b3bf72be79ee84f29a1ffcc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "eps": { "value": 13.81, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3344500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 444800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 547100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-020944", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000110465926020944/0001104659-26-020944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001875", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837025001875/0001558370-25-001875-index.html", "eps": { "value": 13.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001875", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837025001875/0001558370-25-001875-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3421800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001875", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837025001875/0001558370-25-001875-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 476400000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001875", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837025001875/0001558370-25-001875-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001875", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837025001875/0001558370-25-001875-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 767800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001875", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837025001875/0001558370-25-001875-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001570", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837024001570/0001558370-24-001570-index.html", "eps": { "value": 8.32, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001570", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837024001570/0001558370-24-001570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3094600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001570", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837024001570/0001558370-24-001570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 297100000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001570", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837024001570/0001558370-24-001570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001570", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837024001570/0001558370-24-001570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 510500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001570", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837024001570/0001558370-24-001570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837023001961/0001558370-23-001961-index.html", "eps": { "value": 27.07, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837023001961/0001558370-23-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4343000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837023001961/0001558370-23-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1063900000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837023001961/0001558370-23-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837023001961/0001558370-23-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1271900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/3453/000155837023001961/0001558370-23-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ZWS", "source_ticker": "ZWS", "name": "ZURN ELKAY WATER SOLUTIONS CORP", "group": "Industrials", "weight_percent": 0.24, "holding_price": 46.83, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1695900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 278900000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 198000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 346500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2679400000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1076100000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1603300000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 300500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 495600000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 900000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 40600000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 811700000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 259400000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 171258000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 159900000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 481500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 14400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.16445545138274661, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.75, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.023940090807240993, "current_ratio": 3.1291441788743253, "cash_runway_years": null, "near_term_maturity_to_cash": 0.002995008319467554 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1439288, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 900000.0, 1000000.0, 481500000.0, 1300000.0, 1400000.0 ], "thereafter": 14400000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001439288.json", "sha256": "56f39ec45b3561f813e93e95c5041a24cc5c663767b3e012105979f363de368f", "retrieved_at": "2026-10-17T22:43:25.323830+00:00", "raw_path": "data/raw/56f39ec45b3561f813e93e95c5041a24cc5c663767b3e012105979f363de368f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "eps": { "value": 1.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1695900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 198000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 171258000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 346500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001628280-26-006372", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000162828026006372/0001628280-26-006372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-10", "accession": "0001439288-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928825000019/0001439288-25-000019-index.html", "eps": { "value": 0.92, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0001439288-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928825000019/0001439288-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1566500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0001439288-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928825000019/0001439288-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 160200000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0001439288-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928825000019/0001439288-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 174659000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0001439288-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928825000019/0001439288-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 293500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0001439288-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928825000019/0001439288-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001439288-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928824000016/0001439288-24-000016-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001439288-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928824000016/0001439288-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1530500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001439288-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928824000016/0001439288-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001439288-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928824000016/0001439288-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 177259000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001439288-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928824000016/0001439288-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 253900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001439288-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928824000016/0001439288-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001439288-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928823000017/0001439288-23-000017-index.html", "eps": { "value": 0.4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001439288-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928823000017/0001439288-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1281800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001439288-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928823000017/0001439288-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61700000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001439288-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928823000017/0001439288-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 153837000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001439288-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928823000017/0001439288-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 97000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001439288-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1439288/000143928823000017/0001439288-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "COMP", "source_ticker": "COMP", "name": "COMPASS INC CLASS A", "group": "Real Estate", "weight_percent": 0.24, "holding_price": 9.62, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 6961600000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -63400000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 216700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1539500000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 752200000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 782000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 199000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 112700000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 202700000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 317200000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 367300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 562153375, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.009107101815674557, "free_cash_flow": 203300000.0, "free_cash_flow_margin": 0.02920305676855895, "capex_intensity": 0.0019248448632498277, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.029116869685129856, "current_ratio": 0.8635992376803703, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1563190, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001563190.json", "sha256": "770545ce47f01dcaddb2df911c9be750497bc947ea21b3b0e957219cedd5cb01", "retrieved_at": "2026-10-17T22:43:26.117699+00:00", "raw_path": "data/raw/770545ce47f01dcaddb2df911c9be750497bc947ea21b3b0e957219cedd5cb01.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "eps": { "value": -0.1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6961600000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 562153375, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 216700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001563190-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319026000057/0001563190-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001563190-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319025000050/0001563190-25-000050-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001563190-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319025000050/0001563190-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5629100000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001563190-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319025000050/0001563190-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -154400000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001563190-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319025000050/0001563190-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 501514681, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001563190-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319025000050/0001563190-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 121500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001563190-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319025000050/0001563190-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001563190-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319024000039/0001563190-24-000039-index.html", "eps": { "value": -0.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001563190-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319024000039/0001563190-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4885000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001563190-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319024000039/0001563190-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -321300000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001563190-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319024000039/0001563190-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 466522935, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001563190-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319024000039/0001563190-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001563190-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319024000039/0001563190-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001563190-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319023000038/0001563190-23-000038-index.html", "eps": { "value": -1.4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001563190-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319023000038/0001563190-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6018000000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001563190-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319023000038/0001563190-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -601500000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001563190-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319023000038/0001563190-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 428169180, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001563190-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319023000038/0001563190-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -291700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001563190-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1563190/000156319023000038/0001563190-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FSS", "source_ticker": "FSS", "name": "FEDERAL SIGNAL CORP", "group": "Industrials", "weight_percent": 0.23, "holding_price": 113.47, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2180500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 340900000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 246600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 254700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 27600000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2392600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1010600000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1382000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 63700000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 14100000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 80500000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 853800000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 282400000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 39700000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 10400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 20300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 20300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 514200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1563402889245586, "free_cash_flow": 227100000.0, "free_cash_flow_margin": 0.10415042421462967, "capex_intensity": 0.01265764732859436, "cfo_to_positive_net_income": 1.032846715328467, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 24.177304964539008, "share_based_compensation_to_revenue": 0.00687915615684476, "current_ratio": 3.023371104815864, "cash_runway_years": null, "near_term_maturity_to_cash": 0.007849293563579277 }, "observation_status": "sec-xbrl-unreviewed", "cik": 277509, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 500000.0, 10400000.0, 20300000.0, 20300000.0, 514200000.0 ], "thereafter": 900000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000277509.json", "sha256": "a4adc194f07327350d1e9735157ec91ff5dbdf57ec30f2025b58587f8b0ff75d", "retrieved_at": "2026-10-17T22:43:26.997006+00:00", "raw_path": "data/raw/a4adc194f07327350d1e9735157ec91ff5dbdf57ec30f2025b58587f8b0ff75d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "eps": { "value": 4.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2180500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 246600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 254700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011576", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000162828026011576/0001628280-26-011576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000277509-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750925000012/0000277509-25-000012-index.html", "eps": { "value": 3.5, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000277509-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750925000012/0000277509-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1861500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000277509-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750925000012/0000277509-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 216300000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000277509-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750925000012/0000277509-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000277509-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750925000012/0000277509-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 231300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000277509-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750925000012/0000277509-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000277509-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750924000005/0000277509-24-000005-index.html", "eps": { "value": 2.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000277509-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750924000005/0000277509-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1722700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000277509-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750924000005/0000277509-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 157400000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000277509-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750924000005/0000277509-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000277509-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750924000005/0000277509-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 194400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000277509-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750924000005/0000277509-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000277509-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750923000004/0000277509-23-000004-index.html", "eps": { "value": 1.97, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000277509-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750923000004/0000277509-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1434800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000277509-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750923000004/0000277509-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 120400000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000277509-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750923000004/0000277509-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000277509-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750923000004/0000277509-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000277509-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/277509/000027750923000004/0000277509-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "QLYS", "source_ticker": "QLYS", "name": "QUALYS", "group": "Information Technology", "weight_percent": 0.23, "holding_price": 192.65, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 669125000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 221952000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 198320000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 309400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4990000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1095081000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 533928000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 561153000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 250258000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 14491000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 76966000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 657616000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 467338000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36453000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 6751000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 183425000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.3317048384083691, "free_cash_flow": 304410000.0, "free_cash_flow_margin": 0.4549374182701289, "capex_intensity": 0.0074575004670278345, "cfo_to_positive_net_income": 1.5601048810004035, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.11502484588081449, "current_ratio": 1.4071528529672315, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1107843, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001107843.json", "sha256": "5881840c35ba2fea8db2bf555735c059a487ca5962c4dea1febf05955d9a1f15", "retrieved_at": "2026-10-17T22:43:27.832413+00:00", "raw_path": "data/raw/5881840c35ba2fea8db2bf555735c059a487ca5962c4dea1febf05955d9a1f15.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "eps": { "value": 5.44, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 669125000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 198320000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36453000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 309400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001107843-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784326000008/0001107843-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001107843-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784325000009/0001107843-25-000009-index.html", "eps": { "value": 4.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001107843-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784325000009/0001107843-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 607571000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001107843-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784325000009/0001107843-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 173680000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001107843-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784325000009/0001107843-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37353000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001107843-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784325000009/0001107843-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 244094000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001107843-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784325000009/0001107843-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001107843-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784324000008/0001107843-24-000008-index.html", "eps": { "value": 4.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001107843-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784324000008/0001107843-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 554458000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001107843-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784324000008/0001107843-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 151595000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001107843-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784324000008/0001107843-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37602000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001107843-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784324000008/0001107843-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 244605000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001107843-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000110784324000008/0001107843-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004384", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000143774923004384/0001437749-23-004384-index.html", "eps": { "value": 2.74, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004384", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000143774923004384/0001437749-23-004384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 489723000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004384", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000143774923004384/0001437749-23-004384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 107992000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004384", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000143774923004384/0001437749-23-004384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39344000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004384", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000143774923004384/0001437749-23-004384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 198854000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004384", "source_url": "https://www.sec.gov/Archives/edgar/data/1107843/000143774923004384/0001437749-23-004384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TRNO", "source_ticker": "TRNO", "name": "TERRENO REALTY REIT", "group": "Real Estate", "weight_percent": 0.23, "holding_price": 63.93, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 476383000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 402992000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 271862000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5388083000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1241805000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4146278000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 25020000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17722000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102723758, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 281015000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 3286000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 150000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 272879000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 300000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 125000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.6746089252392107, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03720115957118537, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 1.9984012789768186 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1476150, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 50000000.0, 150000000.0, 272879000.0, 300000000.0, 125000000.0 ], "thereafter": 50000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001476150.json", "sha256": "eccb30620b4b92a6625304787ed8c55c24e494a0244d32751d63f28e3bea900a", "retrieved_at": "2026-10-17T22:43:28.703005+00:00", "raw_path": "data/raw/eccb30620b4b92a6625304787ed8c55c24e494a0244d32751d63f28e3bea900a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "eps": { "value": 3.91, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 476383000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 402992000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102723758, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 271862000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001476150-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615026000011/0001476150-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-05", "accession": "0001476150-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615025000004/0001476150-25-000004-index.html", "eps": { "value": 1.92, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-05", "accession": "0001476150-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615025000004/0001476150-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 382621000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-05", "accession": "0001476150-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615025000004/0001476150-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 184497000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-05", "accession": "0001476150-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615025000004/0001476150-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95842137, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-05", "accession": "0001476150-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615025000004/0001476150-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 232687000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-05", "accession": "0001476150-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615025000004/0001476150-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-07", "accession": "0001476150-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615024000004/0001476150-24-000004-index.html", "eps": { "value": 1.81, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-07", "accession": "0001476150-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615024000004/0001476150-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 323590000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-07", "accession": "0001476150-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615024000004/0001476150-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 151457000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-07", "accession": "0001476150-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615024000004/0001476150-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83371099, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-07", "accession": "0001476150-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615024000004/0001476150-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 179677000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-07", "accession": "0001476150-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615024000004/0001476150-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001476150-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615023000004/0001476150-23-000004-index.html", "eps": { "value": 2.61, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001476150-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615023000004/0001476150-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 276212000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001476150-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615023000004/0001476150-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 198014000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001476150-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615023000004/0001476150-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75586480, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001476150-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615023000004/0001476150-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 143210000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001476150-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1476150/000147615023000004/0001476150-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MXL", "source_ticker": "MXL", "name": "MAXLINEAR", "group": "Information Technology", "weight_percent": 0.23, "holding_price": 78.18, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 467641000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -126890000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -136681000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 19619000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12598000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 796396000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 344501000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 451895000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 72806000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 123618000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 43992000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 77128000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 248841000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 186020000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86588000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3558000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 20000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.27134062240051665, "free_cash_flow": 7021000.0, "free_cash_flow_margin": 0.015013653636015662, "capex_intensity": 0.02693946852393182, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.16492993557023444, "current_ratio": 1.3377109988173315, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1288469, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json", "sha256": "aa63d55837fd9a5b7e1d251d75c972cae573bc9a6cbff704970cc05540d38f7d", "retrieved_at": "2026-10-17T22:43:29.509853+00:00", "raw_path": "data/raw/aa63d55837fd9a5b7e1d251d75c972cae573bc9a6cbff704970cc05540d38f7d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "eps": { "value": -1.58, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 467641000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -136681000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86588000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19619000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001288469-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846926000011/0001288469-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-01-29", "accession": "0001288469-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846925000008/0001288469-25-000008-index.html", "eps": { "value": -2.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-01-29", "accession": "0001288469-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846925000008/0001288469-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 360528000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-01-29", "accession": "0001288469-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846925000008/0001288469-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -245198000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-01-29", "accession": "0001288469-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846925000008/0001288469-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-01-29", "accession": "0001288469-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846925000008/0001288469-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45295000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-01-29", "accession": "0001288469-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846925000008/0001288469-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-01-31", "accession": "0001288469-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846924000015/0001288469-24-000015-index.html", "eps": { "value": -0.91, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-01-31", "accession": "0001288469-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846924000015/0001288469-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 693263000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-01-31", "accession": "0001288469-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846924000015/0001288469-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -73147000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-01-31", "accession": "0001288469-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846924000015/0001288469-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80719000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-01-31", "accession": "0001288469-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846924000015/0001288469-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43372000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-01-31", "accession": "0001288469-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846924000015/0001288469-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-01", "accession": "0001288469-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846923000009/0001288469-23-000009-index.html", "eps": { "value": 1.55, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-01", "accession": "0001288469-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846923000009/0001288469-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1120252000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-01", "accession": "0001288469-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846923000009/0001288469-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 125040000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-01", "accession": "0001288469-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846923000009/0001288469-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80852000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-01", "accession": "0001288469-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846923000009/0001288469-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 388726000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-01", "accession": "0001288469-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1288469/000128846923000009/0001288469-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KYMR", "source_ticker": "KYMR", "name": "KYMERA THERAPEUTICS", "group": "Health Care", "weight_percent": 0.23, "holding_price": 108.14, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 39211000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -349399000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -311351000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -232891000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1449000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1742812000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 163148000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1579664000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 357011000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8313000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 59904000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 871214000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 83212000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84490585, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -8.910739333350335, "free_cash_flow": -234340000.0, "free_cash_flow_margin": -5.97638417790926, "capex_intensity": 0.03695391599296116, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.5277345642804314, "current_ratio": 10.46981204633947, "cash_runway_years": 1.5329531841075867, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1815442, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001815442.json", "sha256": "2cee3857cfc7a8f605551850e7245c6d736f74c4e6d063dccd12ea6187680fdd", "retrieved_at": "2026-10-17T22:43:30.383140+00:00", "raw_path": "data/raw/2cee3857cfc7a8f605551850e7245c6d736f74c4e6d063dccd12ea6187680fdd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "eps": { "value": -3.69, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 39211000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -311351000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84490585, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -232891000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073395", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000119312526073395/0001193125-26-073395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028355", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017025028355/0000950170-25-028355-index.html", "eps": { "value": -2.98, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028355", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017025028355/0000950170-25-028355-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 47072000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028355", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017025028355/0000950170-25-028355-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -223858000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028355", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017025028355/0000950170-25-028355-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75043991, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028355", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017025028355/0000950170-25-028355-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -194501000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028355", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017025028355/0000950170-25-028355-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018414", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017024018414/0000950170-24-018414-index.html", "eps": { "value": -2.52, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018414", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017024018414/0000950170-24-018414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 78592000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018414", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017024018414/0000950170-24-018414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -146962000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018414", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017024018414/0000950170-24-018414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58365499, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018414", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017024018414/0000950170-24-018414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -102826000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018414", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017024018414/0000950170-24-018414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003935", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017023003935/0000950170-23-003935-index.html", "eps": { "value": -2.87, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003935", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017023003935/0000950170-23-003935-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 46826000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003935", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017023003935/0000950170-23-003935-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -154808000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003935", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017023003935/0000950170-23-003935-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53933229, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003935", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017023003935/0000950170-23-003935-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -153085000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003935", "source_url": "https://www.sec.gov/Archives/edgar/data/1815442/000095017023003935/0000950170-23-003935-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ANF", "source_ticker": "ANF", "name": "ABERCROMBIE AND FITCH CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.23, "holding_price": 151.99, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5266292000, "tag": "Revenues", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 699143000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 506921000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 619142000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 240774000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3541874000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1403895000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 759540000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 39048000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1650464000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1106000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48476000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 451224000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13275811519756214, "free_cash_flow": 378368000.0, "free_cash_flow_margin": 0.07184713646717653, "capex_intensity": 0.0457198347528014, "cfo_to_positive_net_income": 1.221377690014815, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0074147046916502165, "current_ratio": 1.4922820976491862, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1018840, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001018840.json", "sha256": "7f4086de2cc891c6e160778a2dc470b195419424a498b45ab4172ed5df5ea802", "retrieved_at": "2026-10-17T22:43:31.216271+00:00", "raw_path": "data/raw/7f4086de2cc891c6e160778a2dc470b195419424a498b45ab4172ed5df5ea802.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "eps": { "value": 10.46, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5266292000, "tag": "Revenues", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 506921000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48476000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 619142000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001018840-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884026000012/0001018840-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-03-31", "accession": "0001018840-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884025000013/0001018840-25-000013-index.html", "eps": { "value": 10.69, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-31", "accession": "0001018840-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884025000013/0001018840-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4948587000, "tag": "Revenues", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-31", "accession": "0001018840-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884025000013/0001018840-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 566223000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-31", "accession": "0001018840-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884025000013/0001018840-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52971000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-31", "accession": "0001018840-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884025000013/0001018840-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 710376000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-31", "accession": "0001018840-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884025000013/0001018840-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-04-01", "accession": "0001018840-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884024000019/0001018840-24-000019-index.html", "eps": { "value": 6.22, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-01", "accession": "0001018840-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884024000019/0001018840-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4280677000, "tag": "Revenues", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-01", "accession": "0001018840-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884024000019/0001018840-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 328123000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-01", "accession": "0001018840-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884024000019/0001018840-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52726000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-01", "accession": "0001018840-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884024000019/0001018840-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 653422000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-01", "accession": "0001018840-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884024000019/0001018840-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-27", "accession": "0001018840-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884023000011/0001018840-23-000011-index.html", "eps": { "value": 0.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-27", "accession": "0001018840-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884023000011/0001018840-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3697751000, "tag": "Revenues", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-27", "accession": "0001018840-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884023000011/0001018840-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 52327000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-27", "accession": "0001018840-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884023000011/0001018840-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2343000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-27", "accession": "0001018840-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1018840/000101884023000011/0001018840-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALKS", "source_ticker": "ALKS", "name": "ALKERMES", "group": "Health Care", "weight_percent": 0.23, "holding_price": 40.1, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1475899000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 253956000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 241664000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 520754000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 40420000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2486993000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 667698000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1819295000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 388570000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 27165000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 98716000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1929161000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 543437000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168743000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.1720686849167863, "free_cash_flow": 480334000.0, "free_cash_flow_margin": 0.32545180937177953, "capex_intensity": 0.02738669787024722, "cfo_to_positive_net_income": 2.1548679157838984, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06688533564966166, "current_ratio": 3.5499257503629678, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1520262, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001520262.json", "sha256": "fb8698b78c8bd22f32883a8f651a1c61f85592828c57b10910b35d38a32ee212", "retrieved_at": "2026-10-17T22:43:32.100830+00:00", "raw_path": "data/raw/fb8698b78c8bd22f32883a8f651a1c61f85592828c57b10910b35d38a32ee212.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "eps": { "value": 1.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1475899000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 241664000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168743000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 520754000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-068925", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000119312526068925/0001193125-26-068925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000950170-25-019011", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000095017025019011/0000950170-25-019011-index.html", "eps": { "value": 2.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000950170-25-019011", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000095017025019011/0000950170-25-019011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1557632000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000950170-25-019011", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000095017025019011/0000950170-25-019011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 367070000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000950170-25-019011", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000095017025019011/0000950170-25-019011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 169198000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000950170-25-019011", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000095017025019011/0000950170-25-019011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 439124000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000950170-25-019011", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000095017025019011/0000950170-25-019011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017883", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000095017024017883/0000950170-24-017883-index.html", "eps": { "value": 2.1, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017883", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000095017024017883/0000950170-24-017883-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1663405000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017883", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000095017024017883/0000950170-24-017883-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 355757000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017883", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000095017024017883/0000950170-24-017883-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 169730000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017883", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000095017024017883/0000950170-24-017883-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 401353000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017883", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000095017024017883/0000950170-24-017883-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001564590-23-002020", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000156459023002020/0001564590-23-002020-index.html", "eps": { "value": -0.97, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001564590-23-002020", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000156459023002020/0001564590-23-002020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1111795000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001564590-23-002020", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000156459023002020/0001564590-23-002020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -158267000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001564590-23-002020", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000156459023002020/0001564590-23-002020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 163541000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001564590-23-002020", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000156459023002020/0001564590-23-002020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21044000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001564590-23-002020", "source_url": "https://www.sec.gov/Archives/edgar/data/1520262/000156459023002020/0001564590-23-002020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ESE", "source_ticker": "ESE", "name": "ESCO TECHNOLOGIES", "group": "Industrials", "weight_percent": 0.23, "holding_price": 252.67, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1095388000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 170355000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 299223000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 241939000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2410388000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 869517000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1540871000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 101350000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 166000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 20000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 17502000, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 75021000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10671000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 688506000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 508148000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25910000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.15552023575208054, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.808557497251214, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 9.733459033253343, "share_based_compensation_to_revenue": 0.009741753606941102, "current_ratio": 1.354932027676976, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 866706, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000866706.json", "sha256": "f346db5eb3de3e733aa341198f61d5993f554fc528be215f9649b07c89d100d2", "retrieved_at": "2026-10-17T22:43:33.030644+00:00", "raw_path": "data/raw/f346db5eb3de3e733aa341198f61d5993f554fc528be215f9649b07c89d100d2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "eps": { "value": 11.55, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1095388000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 299223000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25910000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 241939000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-01", "accession": "0001104659-25-117276", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000110465925117276/0001104659-25-117276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-29", "accession": "0001410578-24-002064", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057824002064/0001410578-24-002064-index.html", "eps": { "value": 3.94, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-29", "accession": "0001410578-24-002064", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057824002064/0001410578-24-002064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1026759000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-29", "accession": "0001410578-24-002064", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057824002064/0001410578-24-002064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101881000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-29", "accession": "0001410578-24-002064", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057824002064/0001410578-24-002064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25872000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-29", "accession": "0001410578-24-002064", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057824002064/0001410578-24-002064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 127542000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-29", "accession": "0001410578-24-002064", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057824002064/0001410578-24-002064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001410578-23-002596", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057823002596/0001410578-23-002596-index.html", "eps": { "value": 3.58, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001410578-23-002596", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057823002596/0001410578-23-002596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 956033000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001410578-23-002596", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057823002596/0001410578-23-002596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 92545000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001410578-23-002596", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057823002596/0001410578-23-002596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25879000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001410578-23-002596", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057823002596/0001410578-23-002596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 76890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001410578-23-002596", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057823002596/0001410578-23-002596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-29", "accession": "0001410578-22-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057822003540/0001410578-22-003540-index.html", "eps": { "value": 3.16, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-29", "accession": "0001410578-22-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057822003540/0001410578-22-003540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 857502000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-29", "accession": "0001410578-22-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057822003540/0001410578-22-003540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82320000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-29", "accession": "0001410578-22-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057822003540/0001410578-22-003540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26067000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-29", "accession": "0001410578-22-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057822003540/0001410578-22-003540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135275000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-29", "accession": "0001410578-22-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/866706/000141057822003540/0001410578-22-003540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FLR", "source_ticker": "FLR", "name": "FLUOR CORP", "group": "Industrials", "weight_percent": 0.23, "holding_price": 47.67, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 15503000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -378000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -387000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 50000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8236000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3244000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 2135000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1070000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 68000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 6442000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3378000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 164000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 754000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.024382377604334645, "free_cash_flow": -437000000.0, "free_cash_flow_margin": -0.02818809262723344, "capex_intensity": 0.003225182222795588, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0019351093336773529, "current_ratio": 1.9070455891059799, "cash_runway_years": 5.516795865633075, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1124198, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001124198.json", "sha256": "d95ff1e1b83b2c2eb0e71be688e654e88203a12beacc376192c63862c58a50a9", "retrieved_at": "2026-10-17T22:43:33.977231+00:00", "raw_path": "data/raw/d95ff1e1b83b2c2eb0e71be688e654e88203a12beacc376192c63862c58a50a9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15503000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 164000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -387000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001124198-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000112419826000007/0001124198-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001628280-25-005924", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828025005924/0001628280-25-005924-index.html", "eps": { "value": 12.3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001628280-25-005924", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828025005924/0001628280-25-005924-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 16315000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001628280-25-005924", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828025005924/0001628280-25-005924-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2145000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001628280-25-005924", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828025005924/0001628280-25-005924-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 174000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001628280-25-005924", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828025005924/0001628280-25-005924-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 828000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001628280-25-005924", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828025005924/0001628280-25-005924-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001628280-24-005451", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828024005451/0001628280-24-005451-index.html", "eps": null, "revenue": { "value": 15474000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001628280-24-005451", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828024005451/0001628280-24-005451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 139000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001628280-24-005451", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828024005451/0001628280-24-005451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 153000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001628280-24-005451", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828024005451/0001628280-24-005451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 212000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001628280-24-005451", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828024005451/0001628280-24-005451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001628280-23-004139", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828023004139/0001628280-23-004139-index.html", "eps": null, "revenue": { "value": 13744000000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001628280-23-004139", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828023004139/0001628280-23-004139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 145000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001628280-23-004139", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828023004139/0001628280-23-004139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 145000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001628280-23-004139", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828023004139/0001628280-23-004139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001628280-23-004139", "source_url": "https://www.sec.gov/Archives/edgar/data/1124198/000162828023004139/0001628280-23-004139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CVLT", "source_ticker": "CVLT", "name": "COMMVAULT SYSTEMS", "group": "Information Technology", "weight_percent": 0.23, "holding_price": 158.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1183690000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 73990000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70657000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 244680000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7529000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1886305000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 7494000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 899987000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10348000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 123425000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1286510000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 658170000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44654000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 446106000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06250792014801172, "free_cash_flow": 237151000.0, "free_cash_flow_margin": 0.2003489089204099, "capex_intensity": 0.00636061806723044, "cfo_to_positive_net_income": 3.462926532403017, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1042713886237106, "current_ratio": 1.9546773629913243, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1169561, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001169561.json", "sha256": "8e18cf1384df1e5c6d7ec27ecaf92c266cb738259dabddc6621e743e1dd9d8b6", "retrieved_at": "2026-10-17T22:43:34.773815+00:00", "raw_path": "data/raw/8e18cf1384df1e5c6d7ec27ecaf92c266cb738259dabddc6621e743e1dd9d8b6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "eps": { "value": 1.58, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1183690000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70657000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44654000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 244680000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-11", "accession": "0001169561-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956126000017/0001169561-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-05", "accession": "0001169561-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956125000034/0001169561-25-000034-index.html", "eps": { "value": 1.68, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-05", "accession": "0001169561-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956125000034/0001169561-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 995619000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-05", "accession": "0001169561-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956125000034/0001169561-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76106000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-05", "accession": "0001169561-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956125000034/0001169561-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45187000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-05", "accession": "0001169561-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956125000034/0001169561-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 207382000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-05", "accession": "0001169561-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956125000034/0001169561-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-13", "accession": "0001169561-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956124000039/0001169561-24-000039-index.html", "eps": { "value": 3.75, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-13", "accession": "0001169561-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956124000039/0001169561-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 839247000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-13", "accession": "0001169561-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956124000039/0001169561-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 168906000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-13", "accession": "0001169561-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956124000039/0001169561-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-13", "accession": "0001169561-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956124000039/0001169561-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 203798000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-13", "accession": "0001169561-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956124000039/0001169561-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-05", "accession": "0001169561-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956123000044/0001169561-23-000044-index.html", "eps": { "value": -0.8, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-05", "accession": "0001169561-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956123000044/0001169561-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 784590000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-05", "accession": "0001169561-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956123000044/0001169561-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35774000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-05", "accession": "0001169561-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956123000044/0001169561-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44664000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-05", "accession": "0001169561-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956123000044/0001169561-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 170288000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-05", "accession": "0001169561-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1169561/000116956123000044/0001169561-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SSRM", "source_ticker": "SSRM", "name": "SSR MINING", "group": "Materials", "weight_percent": 0.23, "holding_price": 31.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1603200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 461442000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 395754000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 471853000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 230204000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6093898000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1779644000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3507773000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 534834000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 116178000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 44561000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1287121000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 618357000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 217026000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 230000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2878255988023952, "free_cash_flow": 241649000.0, "free_cash_flow_margin": 0.15072916666666666, "capex_intensity": 0.14359031936127745, "cfo_to_positive_net_income": 1.1922886439555886, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.027795034930139722, "current_ratio": 2.0815176346350084, "cash_runway_years": null, "near_term_maturity_to_cash": 0.4300399750202867 }, "observation_status": "sec-xbrl-unreviewed", "cik": 921638, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 230000000.0, 0.0, 0.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000921638.json", "sha256": "7b7f82f5c14ca49b7486de75721f6329162b8605d141331a11f0d3830352dc97", "retrieved_at": "2026-10-17T22:43:35.570497+00:00", "raw_path": "data/raw/7b7f82f5c14ca49b7486de75721f6329162b8605d141331a11f0d3830352dc97.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "eps": { "value": 1.85, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1603200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 395754000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 217026000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 471853000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000921638-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163826000035/0000921638-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000921638-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163825000041/0000921638-25-000041-index.html", "eps": { "value": -1.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000921638-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163825000041/0000921638-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 987000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000921638-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163825000041/0000921638-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -261277000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000921638-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163825000041/0000921638-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 202258000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000921638-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163825000041/0000921638-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40130000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000921638-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163825000041/0000921638-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000921638-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163824000047/0000921638-24-000047-index.html", "eps": { "value": -0.48, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000921638-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163824000047/0000921638-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1415400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000921638-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163824000047/0000921638-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -98007000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000921638-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163824000047/0000921638-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 204714000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000921638-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163824000047/0000921638-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 421725000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000921638-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163824000047/0000921638-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000921638-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163823000037/0000921638-23-000037-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000921638-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163823000037/0000921638-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1148033000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000921638-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163823000037/0000921638-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 194140000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000921638-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163823000037/0000921638-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 222481000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000921638-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163823000037/0000921638-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 160896000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000921638-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/921638/000092163823000037/0000921638-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MAC", "source_ticker": "MAC", "name": "MACERICH REIT", "group": "Real Estate", "weight_percent": 0.23, "holding_price": 23.09, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1013983000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -197149000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 321604000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8368685000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5841615000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2448871000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 280246000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 368103000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18168000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 254216000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.017917460154657425, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 912242, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000912242.json", "sha256": "9030041af9369de2bd390757444e74a2a473e2d0f8156594fbb5eaafc21c6236", "retrieved_at": "2026-10-17T22:43:36.464880+00:00", "raw_path": "data/raw/9030041af9369de2bd390757444e74a2a473e2d0f8156594fbb5eaafc21c6236.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "eps": { "value": -0.78, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1013983000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -197149000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 254216000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 321604000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000912242-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224226000016/0000912242-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000912242-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224225000023/0000912242-25-000023-index.html", "eps": { "value": -0.88, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000912242-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224225000023/0000912242-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 918204000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000912242-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224225000023/0000912242-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -194120000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000912242-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224225000023/0000912242-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 221845000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000912242-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224225000023/0000912242-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 283445000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000912242-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224225000023/0000912242-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000912242-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224224000026/0000912242-24-000026-index.html", "eps": { "value": -1.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000912242-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224224000026/0000912242-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 884068000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000912242-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224224000026/0000912242-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -274065000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000912242-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224224000026/0000912242-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 215548000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000912242-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224224000026/0000912242-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 295502000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000912242-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224224000026/0000912242-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000912242-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224223000007/0000912242-23-000007-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000912242-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224223000007/0000912242-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 859164000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000912242-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224223000007/0000912242-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66068000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000912242-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224223000007/0000912242-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 215031000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000912242-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224223000007/0000912242-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 337510000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000912242-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/912242/000091224223000007/0000912242-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VSXY", "source_ticker": "VSXY", "name": "VICTORIA S SECRET", "group": "Consumer Discretionary", "weight_percent": 0.22, "holding_price": 90.53, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 6553000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 271000000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 161000000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 499000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 187000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5013000000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4103000000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 856000000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 518000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 971000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 238000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 55000000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1883000000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1507000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 375000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 600000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0413551045322753, "free_cash_flow": 312000000.0, "free_cash_flow_margin": 0.047611780863726534, "capex_intensity": 0.02853654814588738, "cfo_to_positive_net_income": 3.099378881987578, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00839310239584923, "current_ratio": 1.2495023224950232, "cash_runway_years": null, "near_term_maturity_to_cash": 0.007722007722007722 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1856437, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4000000.0, 4000000.0, 375000000.0, 600000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001856437.json", "sha256": "ff8e4aa4e1d4cab9232f3c1923b04907f5693a194f8a03f5fa06a34e5efa793b", "retrieved_at": "2026-10-17T22:43:37.329746+00:00", "raw_path": "data/raw/ff8e4aa4e1d4cab9232f3c1923b04907f5693a194f8a03f5fa06a34e5efa793b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "eps": { "value": 1.93, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6553000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 161000000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 499000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-20", "accession": "0001856437-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643726000004/0001856437-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-03-21", "accession": "0001856437-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643725000006/0001856437-25-000006-index.html", "eps": { "value": 2.05, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-21", "accession": "0001856437-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643725000006/0001856437-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6230000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-21", "accession": "0001856437-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643725000006/0001856437-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 165000000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-21", "accession": "0001856437-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643725000006/0001856437-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-21", "accession": "0001856437-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643725000006/0001856437-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 425000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-21", "accession": "0001856437-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643725000006/0001856437-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-03-22", "accession": "0001856437-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643724000005/0001856437-24-000005-index.html", "eps": { "value": 1.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-22", "accession": "0001856437-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643724000005/0001856437-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6182000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-22", "accession": "0001856437-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643724000005/0001856437-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109000000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-22", "accession": "0001856437-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643724000005/0001856437-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-22", "accession": "0001856437-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643724000005/0001856437-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 389000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-22", "accession": "0001856437-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643724000005/0001856437-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-17", "accession": "0001856437-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643723000013/0001856437-23-000013-index.html", "eps": { "value": 4.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-17", "accession": "0001856437-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643723000013/0001856437-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6344000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-17", "accession": "0001856437-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643723000013/0001856437-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 348000000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-17", "accession": "0001856437-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643723000013/0001856437-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-17", "accession": "0001856437-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643723000013/0001856437-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 437000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-17", "accession": "0001856437-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1856437/000185643723000013/0001856437-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SNEX", "source_ticker": "SNEX", "name": "STONEX GROUP INC", "group": "Financials", "weight_percent": 0.22, "holding_price": 59.92, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 132378200000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 305900000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 4388300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 65400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 45268000000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 42890600000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2377400000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1605800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 67500000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 49000000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50124502, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 913760, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000913760.json", "sha256": "76252590b2e9ba6b1c744c51f8f4032ef9e0be89b688ba4c53b3dd7a23e4fb27", "retrieved_at": "2026-10-17T22:43:38.242090+00:00", "raw_path": "data/raw/76252590b2e9ba6b1c744c51f8f4032ef9e0be89b688ba4c53b3dd7a23e4fb27.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "eps": { "value": 5.89, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 132378200000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 305900000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50124502, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4388300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-28", "accession": "0000913760-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376025000196/0000913760-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-29", "accession": "0000913760-24-000187", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376024000187/0000913760-24-000187-index.html", "eps": { "value": 7.96, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-29", "accession": "0000913760-24-000187", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376024000187/0000913760-24-000187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 99887800000, "tag": "Revenues", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-29", "accession": "0000913760-24-000187", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376024000187/0000913760-24-000187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 260800000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-29", "accession": "0000913760-24-000187", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376024000187/0000913760-24-000187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31625029, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-29", "accession": "0000913760-24-000187", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376024000187/0000913760-24-000187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 506900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-29", "accession": "0000913760-24-000187", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376024000187/0000913760-24-000187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-24", "accession": "0000913760-23-000159", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376023000159/0000913760-23-000159-index.html", "eps": { "value": 11.18, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-24", "accession": "0000913760-23-000159", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376023000159/0000913760-23-000159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 60856100000, "tag": "Revenues", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-24", "accession": "0000913760-23-000159", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376023000159/0000913760-23-000159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 238500000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-24", "accession": "0000913760-23-000159", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376023000159/0000913760-23-000159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20619340, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-24", "accession": "0000913760-23-000159", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376023000159/0000913760-23-000159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-24", "accession": "0000913760-23-000159", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376023000159/0000913760-23-000159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-29", "accession": "0000913760-22-000174", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376022000174/0000913760-22-000174-index.html", "eps": { "value": 10.01, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-29", "accession": "0000913760-22-000174", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376022000174/0000913760-22-000174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 66036000000, "tag": "Revenues", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-29", "accession": "0000913760-22-000174", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376022000174/0000913760-22-000174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 207100000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-29", "accession": "0000913760-22-000174", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376022000174/0000913760-22-000174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20067540, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-29", "accession": "0000913760-22-000174", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376022000174/0000913760-22-000174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -229500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-29", "accession": "0000913760-22-000174", "source_url": "https://www.sec.gov/Archives/edgar/data/913760/000091376022000174/0000913760-22-000174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LNTH", "source_ticker": "LNTH", "name": "LANTHEUS HOLDINGS", "group": "Health Care", "weight_percent": 0.22, "holding_price": 99.99, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1541609000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 310832000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 233559000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 390141000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2227399000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1137602000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1089797000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 359121000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 738000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 85563000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 899964000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 333419000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68443000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 300017000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2016282987450125, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.6704173249585759, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.055502400414112786, "current_ratio": 2.699198306035349, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1521036, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001521036.json", "sha256": "5b9556aee995e7376e1d441a6ca1f43859ac4e1ea54275dd2c318c05d97606aa", "retrieved_at": "2026-10-17T22:43:39.123277+00:00", "raw_path": "data/raw/5b9556aee995e7376e1d441a6ca1f43859ac4e1ea54275dd2c318c05d97606aa.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "eps": { "value": 3.41, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1541609000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 233559000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68443000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 390141000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073498", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000119312526073498/0001193125-26-073498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-007970", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828025007970/0001628280-25-007970-index.html", "eps": { "value": 4.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-007970", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828025007970/0001628280-25-007970-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1533910000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-007970", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828025007970/0001628280-25-007970-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 312442000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-007970", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828025007970/0001628280-25-007970-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71651000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-007970", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828025007970/0001628280-25-007970-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 544750000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-007970", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828025007970/0001628280-25-007970-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006158", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828024006158/0001628280-24-006158-index.html", "eps": { "value": 4.65, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006158", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828024006158/0001628280-24-006158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1296429000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006158", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828024006158/0001628280-24-006158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 326661000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006158", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828024006158/0001628280-24-006158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70239000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006158", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828024006158/0001628280-24-006158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 305260000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006158", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828024006158/0001628280-24-006158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004698", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828023004698/0001628280-23-004698-index.html", "eps": { "value": 0.4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004698", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828023004698/0001628280-23-004698-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 935061000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004698", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828023004698/0001628280-23-004698-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28067000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004698", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828023004698/0001628280-23-004698-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70671000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004698", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828023004698/0001628280-23-004698-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 281781000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004698", "source_url": "https://www.sec.gov/Archives/edgar/data/1521036/000162828023004698/0001628280-23-004698-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PLXS", "source_ticker": "PLXS", "name": "PLEXUS CORP", "group": "Information Technology", "weight_percent": 0.22, "holding_price": 238.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4032966000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 202371000, "tag": "OperatingIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 172885000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 249231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 95264000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3137110000, "tag": "Assets", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1682522000, "tag": "Liabilities", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1454588000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 306464000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 11605000, "tag": "InterestExpense", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 77792000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30268000, "tag": "ShareBasedCompensation", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2398793000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1518683000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27616000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 65336000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 40000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.050179198138541214, "free_cash_flow": 153967000.0, "free_cash_flow_margin": 0.038177113320568536, "capex_intensity": 0.023621324851238516, "cfo_to_positive_net_income": 1.441599907452931, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 17.438259370960793, "share_based_compensation_to_revenue": 0.007505146336467999, "current_ratio": 1.5795218620344074, "cash_runway_years": null, "near_term_maturity_to_cash": 0.13052103999164666 }, "observation_status": "sec-xbrl-unreviewed", "cik": 785786, "fiscal_year": "2025", "fiscal_end": "2025-09-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 40000000.0, 0.0, 50000000.0, 0.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000785786.json", "sha256": "8ed73f54d14b3448c473f6205dcb1e1032867f82727f3beab52d4429aefdf673", "retrieved_at": "2026-10-17T22:43:39.958598+00:00", "raw_path": "data/raw/8ed73f54d14b3448c473f6205dcb1e1032867f82727f3beab52d4429aefdf673.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "earnings": { "annual_history": [ { "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "eps": { "value": 6.26, "tag": "EarningsPerShareDiluted", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4032966000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 172885000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27616000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 249231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0000785786-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578625000064/0000785786-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-28", "filed": "2024-11-15", "accession": "0000785786-24-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578624000074/0000785786-24-000074-index.html", "eps": { "value": 4.01, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-15", "accession": "0000785786-24-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578624000074/0000785786-24-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4078149000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-15", "accession": "0000785786-24-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578624000074/0000785786-24-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111815000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-15", "accession": "0000785786-24-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578624000074/0000785786-24-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27909000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-15", "accession": "0000785786-24-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578624000074/0000785786-24-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 436502000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-15", "accession": "0000785786-24-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578624000074/0000785786-24-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000785786-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578623000066/0000785786-23-000066-index.html", "eps": { "value": 4.95, "tag": "EarningsPerShareDiluted", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000785786-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578623000066/0000785786-23-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4319660000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000785786-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578623000066/0000785786-23-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 139094000, "tag": "NetIncomeLoss", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000785786-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578623000066/0000785786-23-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28114000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000785786-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578623000066/0000785786-23-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 165822000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000785786-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578623000066/0000785786-23-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-01", "filed": "2022-11-18", "accession": "0000785786-22-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578622000085/0000785786-22-000085-index.html", "eps": { "value": 4.86, "tag": "EarningsPerShareDiluted", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-11-18", "accession": "0000785786-22-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578622000085/0000785786-22-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3927643000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-11-18", "accession": "0000785786-22-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578622000085/0000785786-22-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 138243000, "tag": "NetIncomeLoss", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-11-18", "accession": "0000785786-22-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578622000085/0000785786-22-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28439000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-11-18", "accession": "0000785786-22-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578622000085/0000785786-22-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -26240000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-11-18", "accession": "0000785786-22-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/785786/000078578622000085/0000785786-22-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TXNM", "source_ticker": "TXNM", "name": "TXNM ENERGY INC", "group": "Utilities", "weight_percent": 0.22, "holding_price": 58.55, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2136924000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 441179000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 584489000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 12059285000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8599750000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3404018000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18256000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 5116026000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 302538000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 181400000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 483378000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8719000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 564662000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1017537000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102392000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 842739000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 11972000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 302648000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 127721000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 241162000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 239629000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 406123000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 4125025000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.20645516639805628, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": 5599964000.0, "debt_to_assets": 0.46436948790910904, "net_debt": 5581708000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0040801638242632865, "current_ratio": 0.5549301892707587, "cash_runway_years": null, "near_term_maturity_to_cash": 16.57800175284838 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1108426, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 302648000.0, 127721000.0, 241162000.0, 239629000.0, 406123000.0 ], "thereafter": 4125025000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001108426.json", "sha256": "541fb658160a66f3d336d50ad21bc0668346dc031650a9b9d2f7300bfd2cd638", "retrieved_at": "2026-10-17T22:43:40.798719+00:00", "raw_path": "data/raw/541fb658160a66f3d336d50ad21bc0668346dc031650a9b9d2f7300bfd2cd638.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "eps": { "value": 1.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2136924000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 102392000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 584489000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001108426-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842626000006/0001108426-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001108426-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842625000014/0001108426-25-000014-index.html", "eps": { "value": 2.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001108426-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842625000014/0001108426-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1959601000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001108426-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842625000014/0001108426-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 90591000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001108426-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842625000014/0001108426-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 508160000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001108426-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842625000014/0001108426-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001108426-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842624000008/0001108426-24-000008-index.html", "eps": { "value": 1.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001108426-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842624000008/0001108426-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1914868000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001108426-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842624000008/0001108426-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 86369000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001108426-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842624000008/0001108426-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 551171000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001108426-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842624000008/0001108426-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001108426-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842623000006/0001108426-23-000006-index.html", "eps": { "value": 1.97, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001108426-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842623000006/0001108426-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2250217000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001108426-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842623000006/0001108426-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 86169000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001108426-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842623000006/0001108426-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 567284000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001108426-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108426/000110842623000006/0001108426-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SWX", "source_ticker": "SWX", "name": "SOUTHWEST GAS HOLDINGS", "group": "Utilities", "weight_percent": 0.22, "holding_price": 86.2, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "operating_income": { "value": 473886000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 439826000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 556076000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 807866000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 10429477000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3961119000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 576645000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3433012000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 75000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14631000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1192092000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 929898000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72337000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 19727000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 75000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 332500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 650000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 450000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -251790000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.264309067676763, "total_debt": 3508012000.0, "debt_to_assets": 0.3363555046911748, "net_debt": 2931367000.0, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.2819599568984985, "cash_runway_years": null, "near_term_maturity_to_cash": 0.13006269021668443 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1692115, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 75000000.0, 332500000.0, 650000000.0, 0.0, 450000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001692115.json", "sha256": "ba9574c003b135cfed78faa25f8c8291748d98b74055f6637ec5380fec17ec30", "retrieved_at": "2026-10-17T22:43:41.623516+00:00", "raw_path": "data/raw/ba9574c003b135cfed78faa25f8c8291748d98b74055f6637ec5380fec17ec30.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "eps": { "value": 6.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 439826000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72337000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 556076000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001692115-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211526000062/0001692115-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001692115-25-000082", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211525000082/0001692115-25-000082-index.html", "eps": { "value": 2.76, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001692115-25-000082", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211525000082/0001692115-25-000082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 198815000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001692115-25-000082", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211525000082/0001692115-25-000082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72032000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001692115-25-000082", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211525000082/0001692115-25-000082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1355780000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001692115-25-000082", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211525000082/0001692115-25-000082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001692115-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211524000038/0001692115-24-000038-index.html", "eps": { "value": 2.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001692115-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211524000038/0001692115-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5433972000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001692115-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211524000038/0001692115-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 150889000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001692115-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211524000038/0001692115-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70990000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001692115-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211524000038/0001692115-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 509211000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001692115-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211524000038/0001692115-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001692115-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211523000056/0001692115-23-000056-index.html", "eps": { "value": -3.1, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001692115-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211523000056/0001692115-23-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4960009000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001692115-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211523000056/0001692115-23-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -203290000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001692115-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211523000056/0001692115-23-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65558000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001692115-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211523000056/0001692115-23-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 407460000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001692115-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1692115/000169211523000056/0001692115-23-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LTH", "source_ticker": "LTH", "name": "LIFE TIME GROUP HOLDINGS", "group": "Consumer Discretionary", "weight_percent": 0.22, "holding_price": 40.56, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2995255000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 481293000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 373671000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 870525000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 891483000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8007951000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4881740000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3126211000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 204807000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1485939000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 21848000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 296345000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 51750000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 385760000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 609510000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 225495000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 21848000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 27812000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 10139000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 10149000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 10167000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1445118000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1606851503461308, "free_cash_flow": -20958000.0, "free_cash_flow_margin": -0.006997067027682117, "capex_intensity": 0.2976317542245986, "cfo_to_positive_net_income": 2.329656301934054, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01727732697216097, "current_ratio": 0.6329018391822939, "cash_runway_years": null, "near_term_maturity_to_cash": 0.10667604134624305 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1869198, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 21848000.0, 27812000.0, 10139000.0, 10149000.0, 10167000.0 ], "thereafter": 1445118000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001869198.json", "sha256": "15c8d38ef82b8b1eaa1f8a91d1283f9d1c62cb32723c97f5b7fc7183dceaf7ea", "retrieved_at": "2026-10-17T22:43:42.412991+00:00", "raw_path": "data/raw/15c8d38ef82b8b1eaa1f8a91d1283f9d1c62cb32723c97f5b7fc7183dceaf7ea.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "eps": { "value": 1.66, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2995255000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 373671000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 225495000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 870525000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001869198-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919826000010/0001869198-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001869198-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919825000009/0001869198-25-000009-index.html", "eps": { "value": 0.74, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001869198-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919825000009/0001869198-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2620995000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001869198-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919825000009/0001869198-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 156240000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001869198-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919825000009/0001869198-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 211164000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001869198-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919825000009/0001869198-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 575117000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001869198-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919825000009/0001869198-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001869198-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919824000008/0001869198-24-000008-index.html", "eps": { "value": 0.37, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001869198-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919824000008/0001869198-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2216593000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001869198-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919824000008/0001869198-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76063000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001869198-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919824000008/0001869198-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 204005000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001869198-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919824000008/0001869198-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 463004000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001869198-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919824000008/0001869198-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001869198-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919823000014/0001869198-23-000014-index.html", "eps": { "value": -0.01, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001869198-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919823000014/0001869198-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1822557000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001869198-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919823000014/0001869198-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1793000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001869198-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919823000014/0001869198-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 193570000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001869198-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919823000014/0001869198-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 200969000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001869198-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1869198/000186919823000014/0001869198-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ENS", "source_ticker": "ENS", "name": "ENERSYS", "group": "Industrials", "weight_percent": 0.22, "holding_price": 172.82, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3751376000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 426460000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 293557000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 547596000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 80074000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4003324000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2094452000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1905284000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 438675000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1079782000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 29201000, "tag": "ShortTermBorrowings", "start": null, "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37594000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2141810000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 804038000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38144210, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 370685000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11368095333552275, "free_cash_flow": 467522000.0, "free_cash_flow_margin": 0.12462680360486392, "capex_intensity": 0.021345234388661653, "cfo_to_positive_net_income": 1.8653821915335012, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01002138948481837, "current_ratio": 2.663816884276614, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1289308, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001289308.json", "sha256": "3cb2af95344377d0dbf4379b817fa22403afe2707ed97d402ad3f32bcf38d3cf", "retrieved_at": "2026-10-17T22:43:43.130780+00:00", "raw_path": "data/raw/3cb2af95344377d0dbf4379b817fa22403afe2707ed97d402ad3f32bcf38d3cf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "eps": { "value": 7.7, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3751376000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 293557000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38144210, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 547596000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001628280-26-036900", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000162828026036900/0001628280-26-036900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-21", "accession": "0001289308-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930825000017/0001289308-25-000017-index.html", "eps": { "value": 8.99, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-21", "accession": "0001289308-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930825000017/0001289308-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3617579000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-21", "accession": "0001289308-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930825000017/0001289308-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 363735000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-21", "accession": "0001289308-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930825000017/0001289308-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40438579, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-21", "accession": "0001289308-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930825000017/0001289308-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 260298000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-21", "accession": "0001289308-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930825000017/0001289308-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-22", "accession": "0001289308-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930824000018/0001289308-24-000018-index.html", "eps": { "value": 6.5, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-22", "accession": "0001289308-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930824000018/0001289308-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3581871000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-22", "accession": "0001289308-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930824000018/0001289308-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 269096000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-22", "accession": "0001289308-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930824000018/0001289308-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41371439, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-22", "accession": "0001289308-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930824000018/0001289308-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 457029000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-22", "accession": "0001289308-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930824000018/0001289308-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001289308-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930823000023/0001289308-23-000023-index.html", "eps": { "value": 4.25, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001289308-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930823000023/0001289308-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3708579000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001289308-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930823000023/0001289308-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 175810000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001289308-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930823000023/0001289308-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41326755, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001289308-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930823000023/0001289308-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 279938000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001289308-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1289308/000128930823000023/0001289308-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VLY", "source_ticker": "VLY", "name": "VALLEY NATIONAL", "group": "Financials", "weight_percent": 0.21, "holding_price": 12.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 597983000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 343832000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 18098000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 64132725000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 56325027000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 7807698000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 91475000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 38100000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27279000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 563832550, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 17506000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 63001000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 714310, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000714310.json", "sha256": "1f442830f710f993794c4ff201342938a9bea9b60b0199bf65f1a7ce4ffb98f0", "retrieved_at": "2026-10-17T22:43:44.258169+00:00", "raw_path": "data/raw/1f442830f710f993794c4ff201342938a9bea9b60b0199bf65f1a7ce4ffb98f0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "eps": { "value": 1.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 597983000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 563832550, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 343832000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714310-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431026000017/0000714310-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000714310-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431025000068/0000714310-25-000068-index.html", "eps": { "value": 0.69, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000714310-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431025000068/0000714310-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 380271000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000714310-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431025000068/0000714310-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 517991801, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000714310-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431025000068/0000714310-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 548540000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000714310-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431025000068/0000714310-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000714310-24-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431024000065/0000714310-24-000065-index.html", "eps": { "value": 0.95, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000714310-24-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431024000065/0000714310-24-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 498511000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000714310-24-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431024000065/0000714310-24-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 509245768, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000714310-24-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431024000065/0000714310-24-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 378192000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000714310-24-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431024000065/0000714310-24-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000714310-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431023000043/0000714310-23-000043-index.html", "eps": { "value": 1.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000714310-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431023000043/0000714310-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 568851000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000714310-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431023000043/0000714310-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 487817710, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000714310-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431023000043/0000714310-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1428479000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000714310-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/714310/000071431023000043/0000714310-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HIMS", "source_ticker": "HIMS", "name": "HIMS HERS HEALTH CLASS A", "group": "Health Care", "weight_percent": 0.21, "holding_price": 29.38, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2347637000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 105613000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 128365000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 300006000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2154705000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1613777000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 540928000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 228616000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 54502000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 135244000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 767638000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 404431000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 258230547, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 89960000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04498693792950103, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.33713239590231, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05760856554910321, "current_ratio": 1.8980691391114923, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1773751, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json", "sha256": "e4951261793395e8ec3cfcd7f86bdd3ed6d36e381ab8a7158087efdfdc140d66", "retrieved_at": "2026-10-17T19:47:50.015125+00:00", "raw_path": "data/raw/e4951261793395e8ec3cfcd7f86bdd3ed6d36e381ab8a7158087efdfdc140d66.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "eps": { "value": 0.51, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2347637000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 128365000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 258230547, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 300006000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001773751-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375126000022/0001773751-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001773751-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375125000062/0001773751-25-000062-index.html", "eps": { "value": 0.53, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001773751-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375125000062/0001773751-25-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1476514000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001773751-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375125000062/0001773751-25-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 126038000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001773751-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375125000062/0001773751-25-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 236808876, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001773751-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375125000062/0001773751-25-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 251084000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001773751-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375125000062/0001773751-25-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001773751-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375124000025/0001773751-24-000025-index.html", "eps": { "value": -0.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001773751-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375124000025/0001773751-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 872000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001773751-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375124000025/0001773751-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -23546000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001773751-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375124000025/0001773751-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 209344712, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001773751-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375124000025/0001773751-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73483000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001773751-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375124000025/0001773751-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001773751-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375123000029/0001773751-23-000029-index.html", "eps": { "value": -0.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001773751-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375123000029/0001773751-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 526916000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001773751-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375123000029/0001773751-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65678000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001773751-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375123000029/0001773751-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 204516120, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001773751-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375123000029/0001773751-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -26531000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001773751-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1773751/000177375123000029/0001773751-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRAX", "source_ticker": "PRAX", "name": "PRAXIS PRECISION MEDICINES", "group": "Health Care", "weight_percent": 0.21, "holding_price": 248.24, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -326198000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -303268000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -249068000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 56000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 937907000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 59771000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 878136000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 357329000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 33941000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 610911000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 59771000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22504676, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -249124000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 10.220859614194174, "cash_runway_years": 1.4346644289912796, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1689548, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001689548.json", "sha256": "19be80d1163240c2e11bdf3913f40ef195c3649c38e65f13e515ccd270857325", "retrieved_at": "2026-10-17T22:43:45.089121+00:00", "raw_path": "data/raw/19be80d1163240c2e11bdf3913f40ef195c3649c38e65f13e515ccd270857325.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "eps": { "value": -13.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -303268000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22504676, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -249068000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001689548-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954826000029/0001689548-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001689548-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954825000040/0001689548-25-000040-index.html", "eps": { "value": -10.21, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001689548-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954825000040/0001689548-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8553000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001689548-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954825000040/0001689548-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -182819000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001689548-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954825000040/0001689548-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17906794, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001689548-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954825000040/0001689548-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -131757000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001689548-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954825000040/0001689548-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001689548-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954824000034/0001689548-24-000034-index.html", "eps": { "value": -18.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001689548-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954824000034/0001689548-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2447000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001689548-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954824000034/0001689548-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -123277000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001689548-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954824000034/0001689548-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6594316, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001689548-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954824000034/0001689548-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -111136000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001689548-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954824000034/0001689548-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001689548-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954823000044/0001689548-23-000044-index.html", "eps": { "value": -4.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001689548-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954823000044/0001689548-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -214029000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001689548-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954823000044/0001689548-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46096737, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001689548-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954823000044/0001689548-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -185043000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001689548-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1689548/000168954823000044/0001689548-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UBSI", "source_ticker": "UBSI", "name": "UNITED BANKSHARES", "group": "Financials", "weight_percent": 0.21, "holding_price": 46.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 464603000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 498906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 17714000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 33660281000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 28164298000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 5495983000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 198573000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13089000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 141827360, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 126989000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 250000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 281817000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 729986, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 250000000.0, 0.0, 0.0, 0.0, 0.0 ], "thereafter": 281817000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000729986.json", "sha256": "e840c93c36ed434a0288002fcb929a39fab339d04cd9eb9f1a3dec87e57b016e", "retrieved_at": "2026-10-17T22:43:45.999014+00:00", "raw_path": "data/raw/e840c93c36ed434a0288002fcb929a39fab339d04cd9eb9f1a3dec87e57b016e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "eps": { "value": 3.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 464603000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 141827360, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 498906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081470", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312526081470/0001193125-26-081470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001193125-25-042589", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312525042589/0001193125-25-042589-index.html", "eps": { "value": 2.75, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001193125-25-042589", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312525042589/0001193125-25-042589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 372996000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001193125-25-042589", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312525042589/0001193125-25-042589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135225417, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001193125-25-042589", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312525042589/0001193125-25-042589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 445454000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001193125-25-042589", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312525042589/0001193125-25-042589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001193125-24-053462", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312524053462/0001193125-24-053462-index.html", "eps": { "value": 2.71, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001193125-24-053462", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312524053462/0001193125-24-053462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 366313000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001193125-24-053462", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312524053462/0001193125-24-053462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134753820, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001193125-24-053462", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312524053462/0001193125-24-053462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 435237000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001193125-24-053462", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312524053462/0001193125-24-053462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001193125-23-056045", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312523056045/0001193125-23-056045-index.html", "eps": { "value": 2.8, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001193125-23-056045", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312523056045/0001193125-23-056045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 311957000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001193125-23-056045", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312523056045/0001193125-23-056045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 379627000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001193125-23-056045", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312523056045/0001193125-23-056045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135117512, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001193125-23-056045", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312523056045/0001193125-23-056045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 760822000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001193125-23-056045", "source_url": "https://www.sec.gov/Archives/edgar/data/729986/000119312523056045/0001193125-23-056045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SYRE", "source_ticker": "SYRE", "name": "SPYRE THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.21, "holding_price": 80.1, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -209562000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -155203000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -169252000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 777781000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 62545000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 715236000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 85721000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 0, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37614000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 777781000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 58685000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 13.253488966516146, "cash_runway_years": 0.5064696428993454, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1636282, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001636282.json", "sha256": "b84441a0579d4d3c7904cba1b122f8860b4f89e902b38a0158dde2cf05362e03", "retrieved_at": "2026-10-17T22:43:46.995221+00:00", "raw_path": "data/raw/b84441a0579d4d3c7904cba1b122f8860b4f89e902b38a0158dde2cf05362e03.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "eps": null, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -155203000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -169252000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001636282-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628226000020/0001636282-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001636282-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628225000020/0001636282-25-000020-index.html", "eps": null, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001636282-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628225000020/0001636282-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -208018000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001636282-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628225000020/0001636282-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -157410000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001636282-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628225000020/0001636282-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001636282-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628224000005/0001636282-24-000005-index.html", "eps": { "value": -49.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001636282-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628224000005/0001636282-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 886000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001636282-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628224000005/0001636282-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -338790000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001636282-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628224000005/0001636282-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6897065, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001636282-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628224000005/0001636282-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -99910000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001636282-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000163628224000005/0001636282-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005705", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000095017023005705/0000950170-23-005705-index.html", "eps": { "value": -0.99, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005705", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000095017023005705/0000950170-23-005705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2329000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005705", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000095017023005705/0000950170-23-005705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83815000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005705", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000095017023005705/0000950170-23-005705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84280785, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005705", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000095017023005705/0000950170-23-005705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -80144000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005705", "source_url": "https://www.sec.gov/Archives/edgar/data/1636282/000095017023005705/0000950170-23-005705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NPO", "source_ticker": "NPO", "name": "ENPRO", "group": "Industrials", "weight_percent": 0.21, "holding_price": 283.93, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1143300000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 161600000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 42000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2663000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1119100000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1543900000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 114700000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 655100000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 200000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 102800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13500000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 437700000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 188700000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 210000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 450000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1413452287238695, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.036735764891104694, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011807924429283653, "current_ratio": 2.3195548489666136, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0017436791630340018 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1164863, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 200000.0, 200000.0, 200000.0, 100000.0, 210000000.0 ], "thereafter": 450000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001164863.json", "sha256": "205d2e60a24855e335af816ac299647610e66e2be4766e1edd5f2ed588d8d319", "retrieved_at": "2026-10-17T22:43:47.855494+00:00", "raw_path": "data/raw/205d2e60a24855e335af816ac299647610e66e2be4766e1edd5f2ed588d8d319.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "eps": { "value": 1.91, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1143300000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009798", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000162828026009798/0001628280-26-009798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001164863-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000116486325000009/0001164863-25-000009-index.html", "eps": { "value": 3.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001164863-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000116486325000009/0001164863-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1048700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001164863-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000116486325000009/0001164863-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72900000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001164863-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000116486325000009/0001164863-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001164863-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000116486325000009/0001164863-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001164863-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000116486324000015/0001164863-24-000015-index.html", "eps": { "value": 1.05, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001164863-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000116486324000015/0001164863-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1059300000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001164863-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000116486324000015/0001164863-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22200000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001164863-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000116486324000015/0001164863-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001164863-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000116486324000015/0001164863-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001164863-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000116486323000028/0001164863-23-000028-index.html", "eps": { "value": 9.83, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001164863-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000116486323000028/0001164863-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1099200000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001164863-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000116486323000028/0001164863-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 205100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001164863-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000116486323000028/0001164863-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001164863-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1164863/000116486323000028/0001164863-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TEX", "source_ticker": "TEX", "name": "TEREX", "group": "Industrials", "weight_percent": 0.21, "holding_price": 52.65, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5421000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 475000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 221000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 440000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6139000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4044000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 772000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 177000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 157000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 32000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2725000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1187000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 56000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 2000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 600000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1990000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0876222099243682, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.990950226244344, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 2.6836158192090394, "share_based_compensation_to_revenue": 0.00590296993174691, "current_ratio": 2.295703454085931, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0025906735751295338 }, "observation_status": "sec-xbrl-unreviewed", "cik": 97216, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2000000.0, 0.0, 0.0, 600000000.0, 0.0 ], "thereafter": 1990000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000097216.json", "sha256": "6fb7aae0c4039ff4a238676fc3da4d21e83886525120b48694e8ae8cd6b9af0f", "retrieved_at": "2026-10-17T22:43:48.948604+00:00", "raw_path": "data/raw/6fb7aae0c4039ff4a238676fc3da4d21e83886525120b48694e8ae8cd6b9af0f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "eps": { "value": 3.33, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5421000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 221000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 440000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000097216-26-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721626000035/0000097216-26-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000097216-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721625000011/0000097216-25-000011-index.html", "eps": { "value": 4.96, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000097216-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721625000011/0000097216-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5127000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000097216-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721625000011/0000097216-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 335000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000097216-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721625000011/0000097216-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000097216-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721625000011/0000097216-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 326000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000097216-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721625000011/0000097216-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000097216-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721624000013/0000097216-24-000013-index.html", "eps": { "value": 7.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000097216-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721624000013/0000097216-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5151500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000097216-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721624000013/0000097216-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 518000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000097216-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721624000013/0000097216-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000097216-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721624000013/0000097216-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 459300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000097216-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721624000013/0000097216-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000097216-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721623000012/0000097216-23-000012-index.html", "eps": { "value": 4.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000097216-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721623000012/0000097216-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4417700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000097216-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721623000012/0000097216-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 300000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000097216-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721623000012/0000097216-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000097216-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721623000012/0000097216-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 261200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000097216-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/97216/000009721623000012/0000097216-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HWC", "source_ticker": "HWC", "name": "HANCOCK WHITNEY", "group": "Financials", "weight_percent": 0.21, "holding_price": 73.03, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 486073000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 541778000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 18720000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 35472762000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 31012645000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4460117000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 1017292000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 27314000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24444000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85440000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 246874000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 750577, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000750577.json", "sha256": "977e7028be3484929c033e1ae8a2dcdf04516fcc77921375a92e625f3239bdd4", "retrieved_at": "2026-10-17T22:43:50.704596+00:00", "raw_path": "data/raw/977e7028be3484929c033e1ae8a2dcdf04516fcc77921375a92e625f3239bdd4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "eps": { "value": 5.67, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 486073000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85440000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 541778000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-077903", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000119312526077903/0001193125-26-077903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028009", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000095017025028009/0000950170-25-028009-index.html", "eps": { "value": 5.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028009", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000095017025028009/0000950170-25-028009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022252", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000095017024022252/0000950170-24-022252-index.html", "eps": { "value": 4.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022252", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000095017024022252/0000950170-24-022252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004433", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000095017023004433/0000950170-23-004433-index.html", "eps": { "value": 5.98, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004433", "source_url": "https://www.sec.gov/Archives/edgar/data/750577/000095017023004433/0000950170-23-004433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LGND", "source_ticker": "LGND", "name": "LIGAND PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.2, "holding_price": 298.5, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 268087000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 41002000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 124453000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 49359000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 452000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1560637000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 543425000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1017212000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 174927000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 33775000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 46849000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 832271000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 37447000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20294000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 15000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1529428879430931, "free_cash_flow": 48907000.0, "free_cash_flow_margin": 0.18242958442595128, "capex_intensity": 0.0016860198368440096, "cfo_to_positive_net_income": 0.3966075546591886, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.17475297198297568, "current_ratio": 22.225305097871658, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 886163, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000886163.json", "sha256": "26b9f549d8d5fedfcc22ffc2cb401b4aa39a0521a9ac5eadb8cab555ea7bf744", "retrieved_at": "2026-10-17T22:43:52.347065+00:00", "raw_path": "data/raw/26b9f549d8d5fedfcc22ffc2cb401b4aa39a0521a9ac5eadb8cab555ea7bf744.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "eps": { "value": 6.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 268087000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 124453000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20294000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49359000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000886163-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616326000006/0000886163-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000886163-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616325000012/0000886163-25-000012-index.html", "eps": { "value": -0.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000886163-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616325000012/0000886163-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 167133000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000886163-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616325000012/0000886163-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4032000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000886163-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616325000012/0000886163-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18290000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000886163-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616325000012/0000886163-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 97047000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000886163-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616325000012/0000886163-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000886163-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616324000009/0000886163-24-000009-index.html", "eps": { "value": 2.94, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000886163-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616324000009/0000886163-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 131314000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000886163-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616324000009/0000886163-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52154000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000886163-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616324000009/0000886163-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17757000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000886163-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616324000009/0000886163-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49577000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000886163-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616324000009/0000886163-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000886163-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616323000007/0000886163-23-000007-index.html", "eps": { "value": -1.98, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000886163-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616323000007/0000886163-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 196245000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000886163-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616323000007/0000886163-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33361000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000886163-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616323000007/0000886163-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16868000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000886163-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616323000007/0000886163-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 137850000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000886163-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/886163/000088616323000007/0000886163-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BKH", "source_ticker": "BKH", "name": "BLACK HILLS CORP", "group": "Utilities", "weight_percent": 0.2, "holding_price": 75.87, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2286200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 537500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 291600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 673400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 819800000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 10869800000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3823600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 182800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 4701100000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 200100000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 283800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11800000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 995900000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 740000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 219200000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2351062899133934, "free_cash_flow": -146400000.0, "free_cash_flow_margin": -0.06403639226664334, "capex_intensity": 0.35858630041116263, "cfo_to_positive_net_income": 2.309327846364883, "total_debt": 4701100000.0, "debt_to_assets": 0.4324918581758634, "net_debt": 4518300000.0, "interest_coverage": 2.6861569215392302, "share_based_compensation_to_revenue": 0.005161403201819613, "current_ratio": 1.3458108108108109, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1130464, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001130464.json", "sha256": "53df92a79a7d6dab4c3efb22296c357fe1694012bc342c6f6e217894d29a6bb0", "retrieved_at": "2026-10-17T22:43:54.265457+00:00", "raw_path": "data/raw/53df92a79a7d6dab4c3efb22296c357fe1694012bc342c6f6e217894d29a6bb0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "eps": { "value": 3.98, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2286200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 291600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 673400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001193125-26-046028", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000119312526046028/0001193125-26-046028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000950170-25-018647", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017025018647/0000950170-25-018647-index.html", "eps": { "value": 3.91, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000950170-25-018647", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017025018647/0000950170-25-018647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2098000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000950170-25-018647", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017025018647/0000950170-25-018647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 273100000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000950170-25-018647", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017025018647/0000950170-25-018647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000950170-25-018647", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017025018647/0000950170-25-018647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 719300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000950170-25-018647", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017025018647/0000950170-25-018647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-015090", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017024015090/0000950170-24-015090-index.html", "eps": { "value": 3.91, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-015090", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017024015090/0000950170-24-015090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2301700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-015090", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017024015090/0000950170-24-015090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 262200000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-015090", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017024015090/0000950170-24-015090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-015090", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017024015090/0000950170-24-015090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 944400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-015090", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017024015090/0000950170-24-015090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002759", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017023002759/0000950170-23-002759-index.html", "eps": { "value": 3.97, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002759", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017023002759/0000950170-23-002759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2542856000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002759", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017023002759/0000950170-23-002759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 258387000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002759", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017023002759/0000950170-23-002759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65021000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002759", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017023002759/0000950170-23-002759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 584801000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002759", "source_url": "https://www.sec.gov/Archives/edgar/data/1130464/000095017023002759/0000950170-23-002759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GBCI", "source_ticker": "GBCI", "name": "GLACIER BANCORP INC", "group": "Financials", "weight_percent": 0.2, "holding_price": 43.76, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 101072000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000868671-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 239028000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000868671-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 374399000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000868671-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 26848000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000868671-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 31978063000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000868671-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 27764242000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000868671-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4213821000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000868671-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6345000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000868671-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119935056, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000868671-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 868671, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000868671.json", "sha256": "2dc3a425a2bed86d3dd57798dd936f64d86c73af34ba57a078b804364af9fe77", "retrieved_at": "2026-10-17T22:43:55.899972+00:00", "raw_path": "data/raw/2dc3a425a2bed86d3dd57798dd936f64d86c73af34ba57a078b804364af9fe77.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000868671-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "eps": { "value": 1.99, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000868671-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 101072000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000868671-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 239028000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000868671-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119935056, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000868671-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 374399000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000868671-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867126000023/0000868671-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000868671-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867125000046/0000868671-25-000046-index.html", "eps": { "value": 1.68, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000868671-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867125000046/0000868671-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 94011000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000868671-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867125000046/0000868671-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 190144000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000868671-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867125000046/0000868671-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 113243427, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000868671-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867125000046/0000868671-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 258037000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000868671-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867125000046/0000868671-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000868671-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867124000042/0000868671-24-000042-index.html", "eps": { "value": 2.01, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000868671-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867124000042/0000868671-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 88547000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000868671-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867124000042/0000868671-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 222927000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000868671-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867124000042/0000868671-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110890447, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000868671-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867124000042/0000868671-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 500715000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000868671-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867124000042/0000868671-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000868671-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867123000045/0000868671-23-000045-index.html", "eps": { "value": 2.74, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000868671-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867123000045/0000868671-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 82850000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000868671-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867123000045/0000868671-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 303202000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000868671-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867123000045/0000868671-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110827933, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000868671-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867123000045/0000868671-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 470660000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000868671-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/868671/000086867123000045/0000868671-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GATX", "source_ticker": "GATX", "name": "GATX", "group": "Industrials", "weight_percent": 0.2, "holding_price": 165.09, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1740400000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 333300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 648100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 17999500000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14364400000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2750500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 743000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 391500000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 452300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 65000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 653300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 854500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 824800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 907400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 3660400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 5605200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.9444944494449445, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.8792732166890983 }, "observation_status": "sec-xbrl-unreviewed", "cik": 40211, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 653300000.0, 854500000.0, 824800000.0, 907400000.0, 3660400000.0 ], "thereafter": 5605200000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000040211.json", "sha256": "a41f9372d00fb2987d7e201d28b644198d9d9593b1e6df4be15233cae1ef5c49", "retrieved_at": "2026-10-17T22:43:57.436013+00:00", "raw_path": "data/raw/a41f9372d00fb2987d7e201d28b644198d9d9593b1e6df4be15233cae1ef5c49.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "eps": { "value": 9.12, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1740400000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 333300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 648100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000040211-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021126000018/0000040211-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000040211-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021125000024/0000040211-25-000024-index.html", "eps": { "value": 7.78, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000040211-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021125000024/0000040211-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1585500000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000040211-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021125000024/0000040211-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 284200000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000040211-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021125000024/0000040211-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000040211-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021125000024/0000040211-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 602100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000040211-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021125000024/0000040211-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000040211-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021124000023/0000040211-24-000023-index.html", "eps": { "value": 7.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000040211-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021124000023/0000040211-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1410900000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000040211-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021124000023/0000040211-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 259200000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000040211-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021124000023/0000040211-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000040211-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021124000023/0000040211-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 520400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000040211-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021124000023/0000040211-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000040211-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021123000023/0000040211-23-000023-index.html", "eps": { "value": 4.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000040211-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021123000023/0000040211-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1273000000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000040211-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021123000023/0000040211-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 155900000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000040211-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021123000023/0000040211-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000040211-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/40211/000004021123000023/0000040211-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IOVA", "source_ticker": "IOVA", "name": "IOVANCE BIOTHERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.2, "holding_price": 14.72, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 263502000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -403356000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -390978000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -302408000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 33836000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 913170000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 214587000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 698583000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 163078000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12862000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 61575000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 442689000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 138358000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 357345, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 306307000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.5307511897442905, "free_cash_flow": -336244000.0, "free_cash_flow_margin": -1.2760586257409812, "capex_intensity": 0.12840889253212498, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.23367944076325797, "current_ratio": 3.199590916318536, "cash_runway_years": 0.5392648342636438, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1425205, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001425205.json", "sha256": "bb58496635d85ba57e1fe3f80d062d09fbf1db1b6d80eb6e8ba8eda9321f7680", "retrieved_at": "2026-10-17T22:43:58.881720+00:00", "raw_path": "data/raw/bb58496635d85ba57e1fe3f80d062d09fbf1db1b6d80eb6e8ba8eda9321f7680.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "eps": { "value": -1.09, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 263502000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -390978000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 357345, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -302408000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018899", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000110465926018899/0001104659-26-018899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001834", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837025001834/0001558370-25-001834-index.html", "eps": { "value": -1.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001834", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837025001834/0001558370-25-001834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 164070000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001834", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837025001834/0001558370-25-001834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -372177000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001834", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837025001834/0001558370-25-001834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 289877, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001834", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837025001834/0001558370-25-001834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -352977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001834", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837025001834/0001558370-25-001834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002036", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837024002036/0001558370-24-002036-index.html", "eps": { "value": -1.89, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002036", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837024002036/0001558370-24-002036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1189000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002036", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837024002036/0001558370-24-002036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -444037000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002036", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837024002036/0001558370-24-002036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 235131, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002036", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837024002036/0001558370-24-002036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -361820000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002036", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837024002036/0001558370-24-002036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002419", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837023002419/0001558370-23-002419-index.html", "eps": { "value": -2.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002419", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837023002419/0001558370-23-002419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -395893000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002419", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837023002419/0001558370-23-002419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 159259, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002419", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837023002419/0001558370-23-002419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -292757000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002419", "source_url": "https://www.sec.gov/Archives/edgar/data/1425205/000155837023002419/0001558370-23-002419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MGY", "source_ticker": "MGY", "name": "MAGNOLIA OIL GAS CORP CLASS A", "group": "Energy", "weight_percent": 0.2, "holding_price": 24.52, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1311845000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 439181000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 325252000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 878639000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2903092000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 266785000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 437757000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27256000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 442435000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 288030000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 185593000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.33478116698237975, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.701409983643452, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.020776844825417636, "current_ratio": 1.536072631323126, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1698990, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001698990.json", "sha256": "a664b2ff66ee9be9e68c657977e4773bb5afccd036597da2766e62206f2941c6", "retrieved_at": "2026-10-17T22:44:00.137122+00:00", "raw_path": "data/raw/a664b2ff66ee9be9e68c657977e4773bb5afccd036597da2766e62206f2941c6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "eps": null, "revenue": { "value": 1311845000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 325252000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 185593000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 878639000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001698990-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899026000005/0001698990-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001698990-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899025000006/0001698990-25-000006-index.html", "eps": null, "revenue": { "value": 1315886000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001698990-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899025000006/0001698990-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 366027000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001698990-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899025000006/0001698990-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 186492000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001698990-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899025000006/0001698990-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 920850000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001698990-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899025000006/0001698990-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001698990-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899024000011/0001698990-24-000011-index.html", "eps": null, "revenue": { "value": 1226979000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001698990-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899024000011/0001698990-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 388301000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001698990-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899024000011/0001698990-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 188355000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001698990-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899024000011/0001698990-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 855789000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001698990-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899024000011/0001698990-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001698990-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899023000010/0001698990-23-000010-index.html", "eps": null, "revenue": { "value": 1694493000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001698990-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899023000010/0001698990-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 893837000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001698990-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899023000010/0001698990-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 187901000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001698990-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899023000010/0001698990-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1296687000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001698990-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1698990/000169899023000010/0001698990-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ESNT", "source_ticker": "ESNT", "name": "ESSENT GROUP", "group": "Financials", "weight_percent": 0.2, "holding_price": 63.76, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1260935000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 689969000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 856053000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7364000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7441003000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1684276000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 5756727000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5233000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20847000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100023000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 587679000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1448893, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001448893.json", "sha256": "94e9ee73297310a01ba93d13ec9349e2aeac9a1d3c62e00b8e6fecc48e48d59a", "retrieved_at": "2026-10-17T22:44:01.584707+00:00", "raw_path": "data/raw/94e9ee73297310a01ba93d13ec9349e2aeac9a1d3c62e00b8e6fecc48e48d59a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "eps": { "value": 6.9, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1260935000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 689969000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100023000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 856053000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001448893-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889326000009/0001448893-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001448893-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889325000009/0001448893-25-000009-index.html", "eps": { "value": 6.85, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001448893-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889325000009/0001448893-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1242904000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001448893-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889325000009/0001448893-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 729403000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001448893-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889325000009/0001448893-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106550000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001448893-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889325000009/0001448893-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 861532000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001448893-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889325000009/0001448893-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001448893-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889324000015/0001448893-24-000015-index.html", "eps": { "value": 6.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001448893-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889324000015/0001448893-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1109759000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001448893-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889324000015/0001448893-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 696386000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001448893-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889324000015/0001448893-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107129000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001448893-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889324000015/0001448893-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 763001000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001448893-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889324000015/0001448893-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001448893-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889323000013/0001448893-23-000013-index.html", "eps": { "value": 7.72, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001448893-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889323000013/0001448893-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1000824000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001448893-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889323000013/0001448893-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 831353000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001448893-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889323000013/0001448893-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107653000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001448893-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889323000013/0001448893-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 588817000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001448893-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1448893/000144889323000013/0001448893-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EPRT", "source_ticker": "EPRT", "name": "ESSENTIAL PROPERTIES REALTY TRUST", "group": "Real Estate", "weight_percent": 0.2, "holding_price": 25.96, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 561219000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 359921000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 253013000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 381080000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6863023000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2655129000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4199994000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 60181000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 147647000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 198054768, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 657589000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 430000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 450000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 450000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 800000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.6413200550943571, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.5061676672740136, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1728951, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 430000000.0, 400000000.0, 450000000.0, 450000000.0 ], "thereafter": 800000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001728951.json", "sha256": "8502db84a32ac008deec037e679eb939284c1f9ffb4bf6cfb91535fdc78fd341", "retrieved_at": "2026-10-17T22:44:02.762531+00:00", "raw_path": "data/raw/8502db84a32ac008deec037e679eb939284c1f9ffb4bf6cfb91535fdc78fd341.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "eps": { "value": 1.28, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 561219000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 253013000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 198054768, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 381080000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001728951-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895126000008/0001728951-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001728951-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895125000031/0001728951-25-000031-index.html", "eps": { "value": 1.15, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001728951-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895125000031/0001728951-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 449610000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001728951-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895125000031/0001728951-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 203004000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001728951-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895125000031/0001728951-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 177115170, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001728951-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895125000031/0001728951-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 308484000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001728951-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895125000031/0001728951-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001728951-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895124000026/0001728951-24-000026-index.html", "eps": { "value": 1.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001728951-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895124000026/0001728951-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 359595000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001728951-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895124000026/0001728951-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 190707000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001728951-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895124000026/0001728951-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 153521854, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001728951-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895124000026/0001728951-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 254574000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001728951-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895124000026/0001728951-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001728951-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895123000021/0001728951-23-000021-index.html", "eps": { "value": 0.99, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001728951-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895123000021/0001728951-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 286506000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001728951-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895123000021/0001728951-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 134130000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001728951-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895123000021/0001728951-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135855916, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001728951-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895123000021/0001728951-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 211022000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001728951-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1728951/000172895123000021/0001728951-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SXT", "source_ticker": "SXT", "name": "SENSIENT TECHNOLOGIES", "group": "Materials", "weight_percent": 0.2, "holding_price": 133.42, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1612111000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 207128000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 134489000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 127826000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 89409000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2244137000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1193514000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 36533000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 709232000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 229000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 29581000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 61098000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13946000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1081448000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 263583000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42595000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 139845000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 170103000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 121889000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 141907000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 135488000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.12848246801864138, "free_cash_flow": 38417000.0, "free_cash_flow_margin": 0.023830244939709488, "capex_intensity": 0.055460821246179695, "cfo_to_positive_net_income": 0.9504569146919079, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 7.002062134478212, "share_based_compensation_to_revenue": 0.008650769084759051, "current_ratio": 4.1028746163447565, "cash_runway_years": null, "near_term_maturity_to_cash": 3.827909013768374 }, "observation_status": "sec-xbrl-unreviewed", "cik": 310142, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 139845000.0, 170103000.0, 121889000.0, 141907000.0, 135488000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000310142.json", "sha256": "47409ef5dd5b558def3779c8a89e610a4e9c69abc94192026bf37498feaf471c", "retrieved_at": "2026-10-17T22:44:04.498360+00:00", "raw_path": "data/raw/47409ef5dd5b558def3779c8a89e610a4e9c69abc94192026bf37498feaf471c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "eps": { "value": 3.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1612111000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 134489000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42595000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 127826000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005311", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036126005311/0001140361-26-005311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001140361-25-005084", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036125005084/0001140361-25-005084-index.html", "eps": { "value": 2.94, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001140361-25-005084", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036125005084/0001140361-25-005084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1557228000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001140361-25-005084", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036125005084/0001140361-25-005084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 124666000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001140361-25-005084", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036125005084/0001140361-25-005084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42396000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001140361-25-005084", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036125005084/0001140361-25-005084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 157151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001140361-25-005084", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036125005084/0001140361-25-005084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001140361-24-008963", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036124008963/0001140361-24-008963-index.html", "eps": { "value": 2.21, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001140361-24-008963", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036124008963/0001140361-24-008963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1456450000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001140361-24-008963", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036124008963/0001140361-24-008963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 93394000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001140361-24-008963", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036124008963/0001140361-24-008963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42242000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001140361-24-008963", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036124008963/0001140361-24-008963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 169697000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001140361-24-008963", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036124008963/0001140361-24-008963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001140361-23-007579", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036123007579/0001140361-23-007579-index.html", "eps": { "value": 3.34, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001140361-23-007579", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036123007579/0001140361-23-007579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1437039000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001140361-23-007579", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036123007579/0001140361-23-007579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 140887000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001140361-23-007579", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036123007579/0001140361-23-007579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42213000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001140361-23-007579", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036123007579/0001140361-23-007579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12070000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001140361-23-007579", "source_url": "https://www.sec.gov/Archives/edgar/data/310142/000114036123007579/0001140361-23-007579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HOMB", "source_ticker": "HOMB", "name": "HOME BANCSHARES INC", "group": "Financials", "weight_percent": 0.19, "holding_price": 28.87, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 475441000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001331520-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 399281000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001331520-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 22265000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001331520-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 22881879000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001331520-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 18585008000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001331520-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4296871000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001331520-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 667337000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001331520-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10722000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001331520-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 197651000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001331520-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 82220000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001331520-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1331520, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001331520.json", "sha256": "ff804f2bdcdb773d006b3e73a07f60d658d6257d729b318326f0b203179e0614", "retrieved_at": "2026-10-17T22:44:05.877770+00:00", "raw_path": "data/raw/ff804f2bdcdb773d006b3e73a07f60d658d6257d729b318326f0b203179e0614.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001331520-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "eps": { "value": 2.41, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001331520-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 475441000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001331520-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 197651000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001331520-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 399281000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001331520-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152026000051/0001331520-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001331520-25-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152025000076/0001331520-25-000076-index.html", "eps": { "value": 2.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001331520-25-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152025000076/0001331520-25-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001331520-24-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152024000080/0001331520-24-000080-index.html", "eps": { "value": 1.94, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001331520-24-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152024000080/0001331520-24-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001331520-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152023000011/0001331520-23-000011-index.html", "eps": { "value": 1.57, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001331520-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1331520/000133152023000011/0001331520-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ORA", "source_ticker": "ORA", "name": "ORMAT TECH INC", "group": "Utilities", "weight_percent": 0.19, "holding_price": 89.54, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 989543000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 169225000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 123898000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 335101000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 619776000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6246508000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3555232000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2543943000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 147448000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 292124000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19390000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 597769000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 738388000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61362000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 303653000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 780897000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 335092000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 313212000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 211681000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 716034000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.17101328593098025, "free_cash_flow": -284675000.0, "free_cash_flow_margin": -0.28768330431320316, "capex_intensity": 0.6263254856029501, "cfo_to_positive_net_income": 2.7046522139179, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.019594903910188845, "current_ratio": 0.8095594727974994, "cash_runway_years": null, "near_term_maturity_to_cash": 2.059390429168249 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1296445, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 303653000.0, 780897000.0, 335092000.0, 313212000.0, 211681000.0 ], "thereafter": 716034000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001296445.json", "sha256": "a5a986b9a27a198bfa127af88a402cd05cfa10d1d66e7b7a56ce697bea6ff4ed", "retrieved_at": "2026-10-17T22:44:07.510280+00:00", "raw_path": "data/raw/a5a986b9a27a198bfa127af88a402cd05cfa10d1d66e7b7a56ce697bea6ff4ed.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "eps": { "value": 2.02, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 989543000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 123898000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61362000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 335101000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001296445-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000129644526000006/0001296445-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008531", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000162828025008531/0001628280-25-008531-index.html", "eps": { "value": 2.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008531", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000162828025008531/0001628280-25-008531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 879654000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008531", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000162828025008531/0001628280-25-008531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 123733000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008531", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000162828025008531/0001628280-25-008531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60790000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008531", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000162828025008531/0001628280-25-008531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 410919000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008531", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000162828025008531/0001628280-25-008531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005322", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000143774924005322/0001437749-24-005322-index.html", "eps": { "value": 2.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005322", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000143774924005322/0001437749-24-005322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 829424000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005322", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000143774924005322/0001437749-24-005322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 124399000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005322", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000143774924005322/0001437749-24-005322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59762000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005322", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000143774924005322/0001437749-24-005322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 309401000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005322", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000143774924005322/0001437749-24-005322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004477", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000143774923004477/0001437749-23-004477-index.html", "eps": { "value": 1.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004477", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000143774923004477/0001437749-23-004477-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 734159000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004477", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000143774923004477/0001437749-23-004477-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65841000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004477", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000143774923004477/0001437749-23-004477-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56503000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004477", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000143774923004477/0001437749-23-004477-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 280974000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004477", "source_url": "https://www.sec.gov/Archives/edgar/data/1296445/000143774923004477/0001437749-23-004477-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JBTM", "source_ticker": "JBTM", "name": "JBT MAREL", "group": "Industrials", "weight_percent": 0.19, "holding_price": 105.93, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3798200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 189400000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -50500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8190700000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4463800000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 167900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1470000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 411900000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 411900000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 114400000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 266200000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23200000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1583100000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1622200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -2497800000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.049865725870149015, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": 2293800000.0, "debt_to_assets": 0.280049324233582, "net_debt": 2125900000.0, "interest_coverage": 1.6555944055944056, "share_based_compensation_to_revenue": 0.0061081564951819284, "current_ratio": 0.9758969300949328, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1433660, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001433660.json", "sha256": "2d6243981fcd4dbf9ca7d87ca363cb88d6e1902b71336ffc2c783125ce4cd683", "retrieved_at": "2026-10-17T22:44:08.978725+00:00", "raw_path": "data/raw/2d6243981fcd4dbf9ca7d87ca363cb88d6e1902b71336ffc2c783125ce4cd683.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "eps": { "value": -0.98, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3798200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -50500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001433660-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366026000053/0001433660-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001433660-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366025000009/0001433660-25-000009-index.html", "eps": { "value": 2.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001433660-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366025000009/0001433660-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1716000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001433660-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366025000009/0001433660-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85400000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001433660-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366025000009/0001433660-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001433660-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366025000009/0001433660-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001433660-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366024000008/0001433660-24-000008-index.html", "eps": { "value": 18.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001433660-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366024000008/0001433660-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1664400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001433660-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366024000008/0001433660-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 582600000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001433660-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366024000008/0001433660-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001433660-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366024000008/0001433660-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001433660-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366023000007/0001433660-23-000007-index.html", "eps": { "value": 4.07, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001433660-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366023000007/0001433660-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2166000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001433660-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366023000007/0001433660-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 130700000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001433660-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366023000007/0001433660-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001433660-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366023000007/0001433660-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 142300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001433660-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1433660/000143366023000007/0001433660-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AUB", "source_ticker": "AUB", "name": "ATLANTIC UNION BANKSHARES", "group": "Financials", "weight_percent": 0.19, "holding_price": 38.3, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 273715000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000883948-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394826000021/0000883948-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 2237380000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000883948-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394826000021/0000883948-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 37585754000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000883948-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394826000021/0000883948-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 32579356000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000883948-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394826000021/0000883948-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 5006398000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000883948-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394826000021/0000883948-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 966462000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000883948-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394826000021/0000883948-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 725432000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000883948-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394826000021/0000883948-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129161421, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000883948-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394826000021/0000883948-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000883948-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394826000021/0000883948-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 883948, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000883948.json", "sha256": "71a56cba222f3cd00906e6151bb72acffad42c95f39d7904dc0e1079abf0f019", "retrieved_at": "2026-10-17T22:44:10.400429+00:00", "raw_path": "data/raw/71a56cba222f3cd00906e6151bb72acffad42c95f39d7904dc0e1079abf0f019.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394826000021/0000883948-26-000021-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000883948-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394826000021/0000883948-26-000021-index.html", "eps": { "value": 2.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000883948-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394826000021/0000883948-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 273715000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000883948-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394826000021/0000883948-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129161421, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000883948-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394826000021/0000883948-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2237380000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000883948-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394826000021/0000883948-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000883948-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394825000021/0000883948-25-000021-index.html", "eps": { "value": 2.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000883948-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394825000021/0000883948-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 209131000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000883948-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394825000021/0000883948-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87909237, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000883948-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394825000021/0000883948-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 308456000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000883948-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394825000021/0000883948-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000883948-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394824000030/0000883948-24-000030-index.html", "eps": { "value": 2.53, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000883948-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394824000030/0000883948-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 201818000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000883948-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394824000030/0000883948-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74962363, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000883948-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394824000030/0000883948-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 263972000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000883948-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394824000030/0000883948-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000883948-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394823000027/0000883948-23-000027-index.html", "eps": { "value": 2.97, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000883948-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394823000027/0000883948-23-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 234510000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000883948-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394823000027/0000883948-23-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74953398, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000883948-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394823000027/0000883948-23-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 403965000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000883948-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/883948/000088394823000027/0000883948-23-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FTDR", "source_ticker": "FTDR", "name": "FRONTDOOR INC", "group": "Consumer Discretionary", "weight_percent": 0.19, "holding_price": 78.26, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2093000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 255000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 416000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 26000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2142000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 242000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 566000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 79000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 624000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 402000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 283000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 29000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 29000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 29000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 342000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 8000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 752000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 390000000.0, "free_cash_flow_margin": 0.18633540372670807, "capex_intensity": 0.012422360248447204, "cfo_to_positive_net_income": 1.6313725490196078, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.016244624940277116, "current_ratio": 1.5522388059701493, "cash_runway_years": null, "near_term_maturity_to_cash": 0.05123674911660778 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1727263, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 29000000.0, 29000000.0, 29000000.0, 342000000.0, 8000000.0 ], "thereafter": 752000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001727263.json", "sha256": "9a54bfb6a7c5b47defecac5e6feec152d903b14d6babbacc5597415dbb1d8d71", "retrieved_at": "2026-10-17T22:44:11.694939+00:00", "raw_path": "data/raw/9a54bfb6a7c5b47defecac5e6feec152d903b14d6babbacc5597415dbb1d8d71.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "eps": { "value": 3.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2093000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 255000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 416000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076548", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000119312526076548/0001193125-26-076548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028375", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000095017025028375/0000950170-25-028375-index.html", "eps": { "value": 3.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028375", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000095017025028375/0000950170-25-028375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1843000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028375", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000095017025028375/0000950170-25-028375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 235000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028375", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000095017025028375/0000950170-25-028375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028375", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000095017025028375/0000950170-25-028375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 270000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028375", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000095017025028375/0000950170-25-028375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001562762-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000156276224000041/0001562762-24-000041-index.html", "eps": { "value": 2.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001562762-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000156276224000041/0001562762-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1780000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001562762-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000156276224000041/0001562762-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 171000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001562762-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000156276224000041/0001562762-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001562762-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000156276224000041/0001562762-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 202000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001562762-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000156276224000041/0001562762-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001562762-23-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000156276223000062/0001562762-23-000062-index.html", "eps": { "value": 0.87, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001562762-23-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000156276223000062/0001562762-23-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1662000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001562762-23-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000156276223000062/0001562762-23-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001562762-23-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000156276223000062/0001562762-23-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001562762-23-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000156276223000062/0001562762-23-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 142000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001562762-23-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1727263/000156276223000062/0001562762-23-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HAE", "source_ticker": "HAE", "name": "HAEMONETICS CORP", "group": "Health Care", "weight_percent": 0.19, "holding_price": 121.29, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1334027000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 156734000, "tag": "OperatingIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 97308000, "tag": "NetIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 293221000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 32780000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2395925000, "tag": "Assets", "start": null, "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 796320000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 245440000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1219565000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5015000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 33827000, "tag": "ShareBasedCompensation", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 834879000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 282599000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47354000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 175000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7874000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 12564000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 18818000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1200073000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 77000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 401000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11748937615205689, "free_cash_flow": 260441000.0, "free_cash_flow_margin": 0.19522918201805511, "capex_intensity": 0.0245722163044676, "cfo_to_positive_net_income": 3.013328811608501, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0253570579905804, "current_ratio": 2.954288585593013, "cash_runway_years": null, "near_term_maturity_to_cash": 0.03208116036505867 }, "observation_status": "sec-xbrl-unreviewed", "cik": 313143, "fiscal_year": "2026", "fiscal_end": "2026-03-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7874000.0, 12564000.0, 18818000.0, 1200073000.0, 77000.0 ], "thereafter": 401000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000313143.json", "sha256": "2e33f4ca1a7afeb7423d92ea983bf865e708216490b0c193ce73ffd299c712d1", "retrieved_at": "2026-10-17T22:44:13.090508+00:00", "raw_path": "data/raw/2e33f4ca1a7afeb7423d92ea983bf865e708216490b0c193ce73ffd299c712d1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "earnings": { "annual_history": [ { "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "eps": { "value": 2.05, "tag": "EarningsPerShareDiluted", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1334027000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 97308000, "tag": "NetIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47354000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 293221000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-20", "accession": "0000313143-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314326000050/0000313143-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-29", "filed": "2025-05-21", "accession": "0000313143-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314325000025/0000313143-25-000025-index.html", "eps": { "value": 3.31, "tag": "EarningsPerShareDiluted", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-21", "accession": "0000313143-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314325000025/0000313143-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1360824000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-21", "accession": "0000313143-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314325000025/0000313143-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 167679000, "tag": "NetIncomeLoss", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-21", "accession": "0000313143-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314325000025/0000313143-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50730000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-21", "accession": "0000313143-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314325000025/0000313143-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 181725000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-21", "accession": "0000313143-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314325000025/0000313143-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-30", "filed": "2024-05-20", "accession": "0000313143-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314324000020/0000313143-24-000020-index.html", "eps": { "value": 2.29, "tag": "EarningsPerShareDiluted", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-20", "accession": "0000313143-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314324000020/0000313143-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1309055000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-20", "accession": "0000313143-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314324000020/0000313143-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 117558000, "tag": "NetIncomeLoss", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-20", "accession": "0000313143-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314324000020/0000313143-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51397000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-20", "accession": "0000313143-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314324000020/0000313143-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 181751000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-20", "accession": "0000313143-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314324000020/0000313143-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-01", "filed": "2023-05-22", "accession": "0000313143-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314323000014/0000313143-23-000014-index.html", "eps": { "value": 2.24, "tag": "EarningsPerShareDiluted", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-22", "accession": "0000313143-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314323000014/0000313143-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1168660000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-22", "accession": "0000313143-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314323000014/0000313143-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115401000, "tag": "NetIncomeLoss", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-22", "accession": "0000313143-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314323000014/0000313143-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51420000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-22", "accession": "0000313143-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314323000014/0000313143-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 273058000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-22", "accession": "0000313143-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/313143/000031314323000014/0000313143-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GRAL", "source_ticker": "GRAL", "name": "GRAIL INC", "group": "Health Care", "weight_percent": 0.19, "holding_price": 135.46, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 147172000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -562163000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -408351000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -299007000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 909000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2922015000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 344153000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2577862000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 249727000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 58283000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 953849000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 79670000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36753751, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -3.8197687060038596, "free_cash_flow": -299916000.0, "free_cash_flow_margin": -2.037860462587992, "capex_intensity": 0.00617644660669149, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.3960196232979099, "current_ratio": 11.972499058616794, "cash_runway_years": 0.8351878049677767, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1699031, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001699031.json", "sha256": "556c1255afd05d8a688bb50b5018954a0de4d613de5c9c9f3844ee5942398a94", "retrieved_at": "2026-10-17T22:44:14.297830+00:00", "raw_path": "data/raw/556c1255afd05d8a688bb50b5018954a0de4d613de5c9c9f3844ee5942398a94.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "eps": { "value": -11.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 147172000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -408351000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36753751, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -299007000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017319", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000162828026017319/0001628280-26-017319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "eps": { "value": -63.54, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 125595000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2027005000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31901259, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -577156000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "eps": { "value": -47.21, "tag": "EarningsPerShareDiluted", "start": "2023-01-02", "end": "2023-12-31", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 93105000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-02", "end": "2023-12-31", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1465685000, "tag": "NetIncomeLoss", "start": "2023-01-02", "end": "2023-12-31", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31049148, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-02", "end": "2023-12-31", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -595800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-02", "end": "2023-12-31", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-01", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "eps": { "value": -173.89, "tag": "EarningsPerShareDiluted", "start": "2022-01-03", "end": "2023-01-01", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 55550000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-03", "end": "2023-01-01", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5399098000, "tag": "NetIncomeLoss", "start": "2022-01-03", "end": "2023-01-01", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31049148, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-03", "end": "2023-01-01", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -561313000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-03", "end": "2023-01-01", "filed": "2025-03-05", "accession": "0001699031-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1699031/000169903125000041/0001699031-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PI", "source_ticker": "PI", "name": "IMPINJ", "group": "Information Technology", "weight_percent": 0.19, "holding_price": 190.88, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 361075000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -737000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10847000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 58746000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12861000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 545186000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 335955000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 209231000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 48206000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 184141000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 96745000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 4367000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 15040000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 55263000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 339217000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 126526000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29283000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.002041127189642041, "free_cash_flow": 45885000.0, "free_cash_flow_margin": 0.12707886173232708, "capex_intensity": 0.03561863878695562, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -0.16876574307304787, "share_based_compensation_to_revenue": 0.15305130513051304, "current_ratio": 2.6810062753900383, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1114995, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001114995.json", "sha256": "ace2f3e81d7e47ae3176161a6b1793d04aab9201547f83c72d12444dd3e110e6", "retrieved_at": "2026-10-17T22:44:38.154629+00:00", "raw_path": "data/raw/ace2f3e81d7e47ae3176161a6b1793d04aab9201547f83c72d12444dd3e110e6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 361075000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10847000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29283000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58746000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042813", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000119312526042813/0001193125-26-042813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000950170-25-017077", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017025017077/0000950170-25-017077-index.html", "eps": { "value": 1.39, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000950170-25-017077", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017025017077/0000950170-25-017077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 366087000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000950170-25-017077", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017025017077/0000950170-25-017077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40838000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000950170-25-017077", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017025017077/0000950170-25-017077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29471000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000950170-25-017077", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017025017077/0000950170-25-017077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 128310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000950170-25-017077", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017025017077/0000950170-25-017077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000950170-24-013874", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017024013874/0000950170-24-013874-index.html", "eps": { "value": -1.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000950170-24-013874", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017024013874/0000950170-24-013874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 307539000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000950170-24-013874", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017024013874/0000950170-24-013874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43366000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000950170-24-013874", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017024013874/0000950170-24-013874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26752000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000950170-24-013874", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017024013874/0000950170-24-013874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -49382000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000950170-24-013874", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017024013874/0000950170-24-013874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002614", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017023002614/0000950170-23-002614-index.html", "eps": { "value": -0.95, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002614", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017023002614/0000950170-23-002614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 257800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002614", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017023002614/0000950170-23-002614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24301000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002614", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017023002614/0000950170-23-002614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25539000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002614", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017023002614/0000950170-23-002614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 641000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002614", "source_url": "https://www.sec.gov/Archives/edgar/data/1114995/000095017023002614/0000950170-23-002614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NE", "source_ticker": "NE", "name": "NOBLE CORPORATION PLC", "group": "Energy", "weight_percent": 0.19, "holding_price": 42.91, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3285568000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 415552000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 216717000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 951678000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7529767000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2980917000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4548850000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 471399000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1975791000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30512000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1272282000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 759729000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160202000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 20000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.12647797884566686, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 4.391339857971456, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009286674328457058, "current_ratio": 1.6746524089510866, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1895262, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001895262.json", "sha256": "050fb47a9dc841ac4fda2d1f6e85f5d754720fb299b486fadf79588258f49ee8", "retrieved_at": "2026-10-17T22:44:38.046537+00:00", "raw_path": "data/raw/050fb47a9dc841ac4fda2d1f6e85f5d754720fb299b486fadf79588258f49ee8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "eps": { "value": 1.35, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3285568000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 216717000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160202000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 951678000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001895262-26-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000189526226000076/0001895262-26-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006184", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828025006184/0001628280-25-006184-index.html", "eps": { "value": 2.96, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006184", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828025006184/0001628280-25-006184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3057818000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006184", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828025006184/0001628280-25-006184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 448353000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006184", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828025006184/0001628280-25-006184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 151639000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006184", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828025006184/0001628280-25-006184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 655475000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006184", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828025006184/0001628280-25-006184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006622", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828024006622/0001628280-24-006622-index.html", "eps": { "value": 3.32, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006622", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828024006622/0001628280-24-006622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2589018000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006622", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828024006622/0001628280-24-006622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 481902000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006622", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828024006622/0001628280-24-006622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 145197000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006622", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828024006622/0001628280-24-006622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 574337000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006622", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828024006622/0001628280-24-006622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007260", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828023007260/0001628280-23-007260-index.html", "eps": { "value": 1.73, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007260", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828023007260/0001628280-23-007260-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1413847000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007260", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828023007260/0001628280-23-007260-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 168948000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007260", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828023007260/0001628280-23-007260-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97607000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007260", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828023007260/0001628280-23-007260-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 280985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007260", "source_url": "https://www.sec.gov/Archives/edgar/data/1895262/000162828023007260/0001628280-23-007260-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BCPC", "source_ticker": "BCPC", "name": "BALCHEM", "group": "Materials", "weight_percent": 0.19, "holding_price": 170.53, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1037161000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 209326000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 154845000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 216556000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1686252000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 428839000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1257413000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 74570000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 45690000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18057000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 365614000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 176384000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32604000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 107636000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.20182594601995255, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.3985340178888566, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.017410026022960757, "current_ratio": 2.072829735123367, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 9326, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000009326.json", "sha256": "664dce9801c255dd52751af7b2bb44aeb563d1b14fdd022a07d32564da6e4c1f", "retrieved_at": "2026-10-17T22:44:38.404573+00:00", "raw_path": "data/raw/664dce9801c255dd52751af7b2bb44aeb563d1b14fdd022a07d32564da6e4c1f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "eps": { "value": 4.75, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1037161000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 154845000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32604000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 216556000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000009326-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000000932626000007/0000009326-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007202", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828025007202/0001628280-25-007202-index.html", "eps": { "value": 3.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007202", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828025007202/0001628280-25-007202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 953684000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007202", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828025007202/0001628280-25-007202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 128475000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007202", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828025007202/0001628280-25-007202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32718000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007202", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828025007202/0001628280-25-007202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 181999000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007202", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828025007202/0001628280-25-007202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005397", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828024005397/0001628280-24-005397-index.html", "eps": { "value": 3.35, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005397", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828024005397/0001628280-24-005397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 922439000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005397", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828024005397/0001628280-24-005397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 108543000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005397", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828024005397/0001628280-24-005397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32448000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005397", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828024005397/0001628280-24-005397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183761000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005397", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828024005397/0001628280-24-005397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005074", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828023005074/0001628280-23-005074-index.html", "eps": { "value": 3.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005074", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828023005074/0001628280-23-005074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 942358000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005074", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828023005074/0001628280-23-005074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 105367000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005074", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828023005074/0001628280-23-005074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32393000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005074", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828023005074/0001628280-23-005074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 138536000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005074", "source_url": "https://www.sec.gov/Archives/edgar/data/9326/000162828023005074/0001628280-23-005074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RIOT", "source_ticker": "RIOT", "name": "RIOT PLATFORMS", "group": "Information Technology", "weight_percent": 0.19, "holding_price": 15.5, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 647435000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -622166000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -663181000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -572928000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 201382000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3936767000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1078361000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2858406000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 233517000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 586909000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 253887000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 342800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 125711000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 448710000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 469775000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 340719298, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 212735000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 4289000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.9609705993651873, "free_cash_flow": -774310000.0, "free_cash_flow_margin": -1.195965618170164, "capex_intensity": 0.31104589649926245, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.19416775429193664, "current_ratio": 0.955159384811878, "cash_runway_years": 0.40758524631367293, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1167419, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001167419.json", "sha256": "79218a3c69d48f60f3ec677215efe14c9a0cb6ae572e2d68f745e346e82ba124", "retrieved_at": "2026-10-17T22:44:38.550882+00:00", "raw_path": "data/raw/79218a3c69d48f60f3ec677215efe14c9a0cb6ae572e2d68f745e346e82ba124.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "eps": { "value": -1.95, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 647435000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -663181000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 340719298, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -572928000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022322", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000110465926022322/0001104659-26-022322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001888", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837025001888/0001558370-25-001888-index.html", "eps": { "value": 0.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001888", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837025001888/0001558370-25-001888-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 376658000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001888", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837025001888/0001558370-25-001888-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109401000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001888", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837025001888/0001558370-25-001888-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 318925961, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001888", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837025001888/0001558370-25-001888-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -255052000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001888", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837025001888/0001558370-25-001888-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001550", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837024001550/0001558370-24-001550-index.html", "eps": { "value": -0.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001550", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837024001550/0001558370-24-001550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 280678000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001550", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837024001550/0001558370-24-001550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -49472000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001550", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837024001550/0001558370-24-001550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175026051, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001550", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837024001550/0001558370-24-001550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33085000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001550", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837024001550/0001558370-24-001550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002704", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837023002704/0001558370-23-002704-index.html", "eps": { "value": -3.66, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002704", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837023002704/0001558370-23-002704-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 259171000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002704", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837023002704/0001558370-23-002704-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -509553000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002704", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837023002704/0001558370-23-002704-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 139433901, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002704", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837023002704/0001558370-23-002704-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 530000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002704", "source_url": "https://www.sec.gov/Archives/edgar/data/1167419/000155837023002704/0001558370-23-002704-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MUR", "source_ticker": "MUR", "name": "MURPHY OIL", "group": "Energy", "weight_percent": 0.19, "holding_price": 39.85, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2689845000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 301237000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 104234000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9832626000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4595929000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 5118380000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 377196000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 977753000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 816712000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1062749000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 144025322, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 102620000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 78900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 148600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 217600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 939800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11199046785223683, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 0.7684900197506654, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 717423, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 78900000.0, 148600000.0, 217600000.0, 0.0 ], "thereafter": 939800000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000717423.json", "sha256": "e5c611c17a940467136153d82fb0fdf8e84ec0a9510d47c40fcaee254719a89f", "retrieved_at": "2026-10-17T22:44:39.750520+00:00", "raw_path": "data/raw/e5c611c17a940467136153d82fb0fdf8e84ec0a9510d47c40fcaee254719a89f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "eps": { "value": 0.72, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2689845000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 104234000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 144025322, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011709", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000162828026011709/0001628280-26-011709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000717423-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000071742325000006/0000717423-25-000006-index.html", "eps": { "value": 2.7, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000717423-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000071742325000006/0000717423-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3018598000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000717423-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000071742325000006/0000717423-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 407171000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000717423-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000071742325000006/0000717423-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 151027352, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000717423-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000071742325000006/0000717423-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000717423-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000071742324000008/0000717423-24-000008-index.html", "eps": { "value": 4.22, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000717423-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000071742324000008/0000717423-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3448854000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000717423-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000071742324000008/0000717423-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 661559000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000717423-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000071742324000008/0000717423-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156646429, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000717423-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000071742324000008/0000717423-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000717423-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000071742323000015/0000717423-23-000015-index.html", "eps": { "value": 6.13, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000717423-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000071742323000015/0000717423-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4220140000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000717423-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000071742323000015/0000717423-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 965047000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000717423-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000071742323000015/0000717423-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 157474838, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000717423-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/717423/000071742323000015/0000717423-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CWST", "source_ticker": "CWST", "name": "CASELLA WASTE SYSTEMS CLASS A", "group": "Industrials", "weight_percent": 0.19, "holding_price": 86.5, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1836841000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 63669000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7871000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 329776000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 245071000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3303326000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1568709000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 123773000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 306835000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14217000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 369281000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 293902000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63565000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 25735000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 23272000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 34644000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 795657000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 46337000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 242987000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.034662227160652447, "free_cash_flow": 84705000.0, "free_cash_flow_margin": 0.04611449766201865, "capex_intensity": 0.13341982240161232, "cfo_to_positive_net_income": 41.89759878033287, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0077399186973722825, "current_ratio": 1.2564766486788113, "cash_runway_years": null, "near_term_maturity_to_cash": 0.2079209520654747 }, "observation_status": "sec-xbrl-unreviewed", "cik": 911177, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 25735000.0, 23272000.0, 34644000.0, 795657000.0, 46337000.0 ], "thereafter": 242987000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000911177.json", "sha256": "056abab5f148b8ac0e8bba7632fe8db698d80e95ddca200214e0a37bdcbb5f8f", "retrieved_at": "2026-10-17T22:44:40.138095+00:00", "raw_path": "data/raw/056abab5f148b8ac0e8bba7632fe8db698d80e95ddca200214e0a37bdcbb5f8f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "eps": { "value": 0.12, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1836841000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7871000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63565000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 329776000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000911177-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117726000008/0000911177-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000911177-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117725000010/0000911177-25-000010-index.html", "eps": { "value": 0.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000911177-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117725000010/0000911177-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1557283000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000911177-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117725000010/0000911177-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13536000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000911177-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117725000010/0000911177-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59681000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000911177-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117725000010/0000911177-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 281355000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000911177-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117725000010/0000911177-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000911177-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117724000005/0000911177-24-000005-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000911177-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117724000005/0000911177-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1264542000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000911177-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117724000005/0000911177-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25399000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000911177-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117724000005/0000911177-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55274000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000911177-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117724000005/0000911177-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 233092000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000911177-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117724000005/0000911177-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000911177-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117723000012/0000911177-23-000012-index.html", "eps": { "value": 1.03, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000911177-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117723000012/0000911177-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1085089000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000911177-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117723000012/0000911177-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53079000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000911177-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117723000012/0000911177-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51767000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000911177-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117723000012/0000911177-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 217314000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000911177-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/911177/000091117723000012/0000911177-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CAKE", "source_ticker": "CAKE", "name": "CHEESECAKE FACTORY INC", "group": "Consumer Discretionary", "weight_percent": 0.19, "holding_price": 116.59, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3751806000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 187285000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 148427000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 301281000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 146204000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3261672000, "tag": "Assets", "start": null, "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2825245000, "tag": "Liabilities", "start": null, "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 436427000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 215729000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 561259000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 68815000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 109031000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27234000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 454828000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 777011000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48551000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 153896000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0499186258564542, "free_cash_flow": 155077000.0, "free_cash_flow_margin": 0.04133396023141921, "capex_intensity": 0.03896896587936583, "cfo_to_positive_net_income": 2.02982610980482, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007258904111779767, "current_ratio": 0.5853559344719702, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 887596, "fiscal_year": "2025", "fiscal_end": "2025-12-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000887596.json", "sha256": "ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7", "retrieved_at": "2026-10-17T22:44:40.214567+00:00", "raw_path": "data/raw/ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "earnings": { "annual_history": [ { "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "eps": { "value": 3.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3751806000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 148427000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48551000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 301281000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-02-23", "accession": "0001104659-26-018643", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465926018643/0001104659-26-018643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001410578-25-000195", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000141057825000195/0001410578-25-000195-index.html", "eps": { "value": 3.2, "tag": "EarningsPerShareDiluted", "start": "2024-01-03", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001410578-25-000195", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000141057825000195/0001410578-25-000195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3581699000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-03", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001410578-25-000195", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000141057825000195/0001410578-25-000195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 156783000, "tag": "NetIncomeLoss", "start": "2024-01-03", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001410578-25-000195", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000141057825000195/0001410578-25-000195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48974000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-03", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001410578-25-000195", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000141057825000195/0001410578-25-000195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 268325000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-03", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001410578-25-000195", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000141057825000195/0001410578-25-000195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-02", "filed": "2024-02-26", "accession": "0001104659-24-027565", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465924027565/0001104659-24-027565-index.html", "eps": { "value": 2.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-04", "end": "2024-01-02", "filed": "2024-02-26", "accession": "0001104659-24-027565", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465924027565/0001104659-24-027565-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3439503000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-04", "end": "2024-01-02", "filed": "2024-02-26", "accession": "0001104659-24-027565", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465924027565/0001104659-24-027565-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101351000, "tag": "NetIncomeLoss", "start": "2023-01-04", "end": "2024-01-02", "filed": "2024-02-26", "accession": "0001104659-24-027565", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465924027565/0001104659-24-027565-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49050000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-04", "end": "2024-01-02", "filed": "2024-02-26", "accession": "0001104659-24-027565", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465924027565/0001104659-24-027565-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 218401000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-04", "end": "2024-01-02", "filed": "2024-02-26", "accession": "0001104659-24-027565", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465924027565/0001104659-24-027565-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-03", "filed": "2023-02-27", "accession": "0001104659-23-026072", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465923026072/0001104659-23-026072-index.html", "eps": { "value": 0.86, "tag": "EarningsPerShareDiluted", "start": "2021-12-29", "end": "2023-01-03", "filed": "2023-02-27", "accession": "0001104659-23-026072", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465923026072/0001104659-23-026072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3303156000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-12-29", "end": "2023-01-03", "filed": "2023-02-27", "accession": "0001104659-23-026072", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465923026072/0001104659-23-026072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43123000, "tag": "NetIncomeLoss", "start": "2021-12-29", "end": "2023-01-03", "filed": "2023-02-27", "accession": "0001104659-23-026072", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465923026072/0001104659-23-026072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50414000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-29", "end": "2023-01-03", "filed": "2023-02-27", "accession": "0001104659-23-026072", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465923026072/0001104659-23-026072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 161926000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-29", "end": "2023-01-03", "filed": "2023-02-27", "accession": "0001104659-23-026072", "source_url": "https://www.sec.gov/Archives/edgar/data/887596/000110465923026072/0001104659-23-026072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACIW", "source_ticker": "ACIW", "name": "ACI WORLDWIDE", "group": "Information Technology", "weight_percent": 0.19, "holding_price": 52.55, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1759782000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 329914000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 226658000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 322831000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12907000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3104907000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1585829000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1519078000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 196462000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 776667000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 40941000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 96948000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 70633000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1089114000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 705643000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104805000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3417000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 202638000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 42500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 42500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 45000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 692500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.18747435761929604, "free_cash_flow": 309924000.0, "free_cash_flow_margin": 0.17611499606201222, "capex_intensity": 0.007334431196591396, "cfo_to_positive_net_income": 1.424308870633289, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0401373579227427, "current_ratio": 1.54343485303475, "cash_runway_years": null, "near_term_maturity_to_cash": 0.2163268214718368 }, "observation_status": "sec-xbrl-unreviewed", "cik": 935036, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 42500000.0, 42500000.0, 45000000.0, 692500000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000935036.json", "sha256": "43bb02e9c60188f72a6a0ce98c2a245003b72b11445c6a5697bcab15e3706d68", "retrieved_at": "2026-10-17T22:44:40.235297+00:00", "raw_path": "data/raw/43bb02e9c60188f72a6a0ce98c2a245003b72b11445c6a5697bcab15e3706d68.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "eps": { "value": 2.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1759782000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 226658000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104805000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 322831000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000935036-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503626000011/0000935036-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000935036-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503625000006/0000935036-25-000006-index.html", "eps": { "value": 1.91, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000935036-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503625000006/0000935036-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1594288000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000935036-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503625000006/0000935036-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 203118000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000935036-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503625000006/0000935036-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106493000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000935036-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503625000006/0000935036-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 358748000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000935036-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503625000006/0000935036-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000935036-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503624000007/0000935036-24-000007-index.html", "eps": { "value": 1.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000935036-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503624000007/0000935036-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1452579000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000935036-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503624000007/0000935036-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 121509000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000935036-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503624000007/0000935036-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 108857000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000935036-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503624000007/0000935036-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 168517000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000935036-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503624000007/0000935036-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000935036-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503623000009/0000935036-23-000009-index.html", "eps": { "value": 1.24, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000935036-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503623000009/0000935036-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1421901000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000935036-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503623000009/0000935036-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 142177000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000935036-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503623000009/0000935036-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114238000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000935036-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503623000009/0000935036-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 143381000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000935036-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/935036/000093503623000009/0000935036-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SIGI", "source_ticker": "SIGI", "name": "SELECTIVE INSURANCE GROUP", "group": "Financials", "weight_percent": 0.18, "holding_price": 87.3, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 5336928000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 466411000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1233021000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 38742000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 15155710000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11546735000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3608975000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23104000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61058000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 92595000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 230557, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000230557.json", "sha256": "c6f85cab26a8eb4c6f9e236a49747a10096a301a31a5324ad7d05bc414559081", "retrieved_at": "2026-10-17T22:44:41.145583+00:00", "raw_path": "data/raw/c6f85cab26a8eb4c6f9e236a49747a10096a301a31a5324ad7d05bc414559081.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "eps": { "value": 7.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5336928000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 466411000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61058000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1233021000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000230557-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055726000006/0000230557-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000230557-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055725000006/0000230557-25-000006-index.html", "eps": { "value": 3.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000230557-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055725000006/0000230557-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4861664000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000230557-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055725000006/0000230557-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 207012000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000230557-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055725000006/0000230557-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61274000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000230557-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055725000006/0000230557-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1099888000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000230557-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055725000006/0000230557-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000230557-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055724000005/0000230557-24-000005-index.html", "eps": { "value": 5.84, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000230557-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055724000005/0000230557-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4232106000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000230557-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055724000005/0000230557-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 365238000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000230557-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055724000005/0000230557-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60969000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000230557-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055724000005/0000230557-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 758908000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000230557-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055724000005/0000230557-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000230557-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055723000006/0000230557-23-000006-index.html", "eps": { "value": 3.54, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000230557-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055723000006/0000230557-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3558062000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000230557-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055723000006/0000230557-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 224886000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000230557-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055723000006/0000230557-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60875000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000230557-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055723000006/0000230557-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 802409000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000230557-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/230557/000023055723000006/0000230557-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BOX", "source_ticker": "BOX", "name": "BOX INC CLASS A", "group": "Information Technology", "weight_percent": 0.18, "holding_price": 39.48, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1177253000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 83189000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115383000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 356450000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6074000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1546060000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1348962000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -299278000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 375130000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 451011000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 10698000, "tag": "InterestExpense", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 233716000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 891273000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 802667000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149155000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 27168000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 289845000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0706636551361517, "free_cash_flow": 350376000.0, "free_cash_flow_margin": 0.2976216667105541, "capex_intensity": 0.005159468695344161, "cfo_to_positive_net_income": 3.089276583205498, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 7.7761263787623855, "share_based_compensation_to_revenue": 0.1985265699046849, "current_ratio": 1.1103894890409098, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1372612, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json", "sha256": "7db6f58b4571d237221682ee4e6b4797beda0b48b27e628f6b11ecc3e5285ac0", "retrieved_at": "2026-10-17T22:44:41.227603+00:00", "raw_path": "data/raw/7db6f58b4571d237221682ee4e6b4797beda0b48b27e628f6b11ecc3e5285ac0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "eps": { "value": 0.58, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1177253000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115383000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149155000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 356450000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-09", "accession": "0001193125-26-098466", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000119312526098466/0001193125-26-098466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-03-10", "accession": "0000950170-25-036261", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017025036261/0000950170-25-036261-index.html", "eps": { "value": 1.36, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-10", "accession": "0000950170-25-036261", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017025036261/0000950170-25-036261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1090130000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-10", "accession": "0000950170-25-036261", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017025036261/0000950170-25-036261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 244621000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-10", "accession": "0000950170-25-036261", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017025036261/0000950170-25-036261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148643000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-10", "accession": "0000950170-25-036261", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017025036261/0000950170-25-036261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 332257000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-10", "accession": "0000950170-25-036261", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017025036261/0000950170-25-036261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-03-11", "accession": "0000950170-24-029241", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017024029241/0000950170-24-029241-index.html", "eps": { "value": 0.67, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-11", "accession": "0000950170-24-029241", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017024029241/0000950170-24-029241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1037741000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-11", "accession": "0000950170-24-029241", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017024029241/0000950170-24-029241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 129032000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-11", "accession": "0000950170-24-029241", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017024029241/0000950170-24-029241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148586000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-11", "accession": "0000950170-24-029241", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017024029241/0000950170-24-029241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 318727000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-11", "accession": "0000950170-24-029241", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017024029241/0000950170-24-029241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-03-13", "accession": "0000950170-23-007573", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017023007573/0000950170-23-007573-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-13", "accession": "0000950170-23-007573", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017023007573/0000950170-23-007573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 990874000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-13", "accession": "0000950170-23-007573", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017023007573/0000950170-23-007573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26783000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-13", "accession": "0000950170-23-007573", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017023007573/0000950170-23-007573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 150192, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-13", "accession": "0000950170-23-007573", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017023007573/0000950170-23-007573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 297982000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-13", "accession": "0000950170-23-007573", "source_url": "https://www.sec.gov/Archives/edgar/data/1372612/000095017023007573/0000950170-23-007573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RIG", "source_ticker": "RIG", "name": "TRANSOCEAN", "group": "Energy", "weight_percent": 0.18, "holding_price": 5.51, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3965000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -2337000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2915000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 749000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 123000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 15642000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 8108000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 620000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 659000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 35000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2081000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1336000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 960000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 421000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.5894073139974779, "free_cash_flow": 626000000.0, "free_cash_flow_margin": 0.15788146279949558, "capex_intensity": 0.031021437578814627, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008827238335435058, "current_ratio": 1.5576347305389222, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1451505, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001451505.json", "sha256": "57c4d03f8b2d654653d8817809c25678d856e9859eb8a262bada5fc562602adb", "retrieved_at": "2026-10-17T22:44:41.575310+00:00", "raw_path": "data/raw/57c4d03f8b2d654653d8817809c25678d856e9859eb8a262bada5fc562602adb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "eps": { "value": -3.04, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3965000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2915000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 960000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 749000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001451505-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150526000018/0001451505-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001451505-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150525000018/0001451505-25-000018-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001451505-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150525000018/0001451505-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3524000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001451505-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150525000018/0001451505-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -512000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001451505-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150525000018/0001451505-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 925000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001451505-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150525000018/0001451505-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 447000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001451505-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150525000018/0001451505-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001451505-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150524000015/0001451505-24-000015-index.html", "eps": { "value": -1.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001451505-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150524000015/0001451505-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2832000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001451505-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150524000015/0001451505-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -954000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001451505-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150524000015/0001451505-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 768000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001451505-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150524000015/0001451505-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 164000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001451505-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150524000015/0001451505-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001451505-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150523000029/0001451505-23-000029-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001451505-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150523000029/0001451505-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2575000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001451505-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150523000029/0001451505-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -621000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001451505-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150523000029/0001451505-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 699000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001451505-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150523000029/0001451505-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 448000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001451505-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1451505/000145150523000029/0001451505-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VRNS", "source_ticker": "VRNS", "name": "VARONIS SYSTEMS", "group": "Information Technology", "weight_percent": 0.18, "holding_price": 47.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 623532000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -146514000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -129324000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 147431000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12628000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1791612000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 598656000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 202482000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12309000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 130242000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1298555000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 658957000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114413076, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 115000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.2349743076538173, "free_cash_flow": 134803000.0, "free_cash_flow_margin": 0.21619259316282083, "capex_intensity": 0.0202523687637523, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.20887781220530782, "current_ratio": 1.9706217552890402, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1361113, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001361113.json", "sha256": "5c7576b0fa53ccb95eac41b4bb2859484614b21a670c8a3b610da2be91cacc8a", "retrieved_at": "2026-10-17T22:44:41.713396+00:00", "raw_path": "data/raw/5c7576b0fa53ccb95eac41b4bb2859484614b21a670c8a3b610da2be91cacc8a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "eps": { "value": -1.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 623532000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -129324000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114413076, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 147431000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-04", "accession": "0001628280-26-005450", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828026005450/0001628280-26-005450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001628280-25-004187", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828025004187/0001628280-25-004187-index.html", "eps": { "value": -0.86, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001628280-25-004187", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828025004187/0001628280-25-004187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 550950000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001628280-25-004187", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828025004187/0001628280-25-004187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -95765000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001628280-25-004187", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828025004187/0001628280-25-004187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111660541, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001628280-25-004187", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828025004187/0001628280-25-004187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 115200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001628280-25-004187", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828025004187/0001628280-25-004187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001628280-24-003498", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828024003498/0001628280-24-003498-index.html", "eps": { "value": -0.92, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001628280-24-003498", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828024003498/0001628280-24-003498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 499160000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001628280-24-003498", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828024003498/0001628280-24-003498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -100916000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001628280-24-003498", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828024003498/0001628280-24-003498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 109141894, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001628280-24-003498", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828024003498/0001628280-24-003498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59416000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001628280-24-003498", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828024003498/0001628280-24-003498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001628280-23-002580", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828023002580/0001628280-23-002580-index.html", "eps": { "value": -1.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001628280-23-002580", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828023002580/0001628280-23-002580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 473634000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001628280-23-002580", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828023002580/0001628280-23-002580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -124518000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001628280-23-002580", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828023002580/0001628280-23-002580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 109281368, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001628280-23-002580", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828023002580/0001628280-23-002580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11871000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001628280-23-002580", "source_url": "https://www.sec.gov/Archives/edgar/data/1361113/000162828023002580/0001628280-23-002580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NJR", "source_ticker": "NJR", "name": "NEW JERSEY RESOURCES CORP", "group": "Utilities", "weight_percent": 0.18, "holding_price": 51.53, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1351305000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 508867000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 335627000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 466349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7578775000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2391666000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 591000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 195600000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 188774000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 569876000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 780859000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100788000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.3765744965052301, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.389485947197335, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 0.7298065335739231, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 356309, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000356309.json", "sha256": "2d510c5c9123def0b987a7d84b3e93924bc9b721b59f0eedc79aebaed265d5fb", "retrieved_at": "2026-10-17T22:44:42.548172+00:00", "raw_path": "data/raw/2d510c5c9123def0b987a7d84b3e93924bc9b721b59f0eedc79aebaed265d5fb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "eps": { "value": 3.33, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1351305000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 335627000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100788000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 466349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0000356309-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630925000093/0000356309-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-26", "accession": "0000356309-24-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630924000083/0000356309-24-000083-index.html", "eps": { "value": 2.92, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-26", "accession": "0000356309-24-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630924000083/0000356309-24-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1229949000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-26", "accession": "0000356309-24-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630924000083/0000356309-24-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 289775000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-26", "accession": "0000356309-24-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630924000083/0000356309-24-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99289000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-26", "accession": "0000356309-24-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630924000083/0000356309-24-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 427407000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-26", "accession": "0000356309-24-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630924000083/0000356309-24-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000356309-23-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630923000083/0000356309-23-000083-index.html", "eps": { "value": 2.71, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000356309-23-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630923000083/0000356309-23-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1111520000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000356309-23-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630923000083/0000356309-23-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 264724000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000356309-23-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630923000083/0000356309-23-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97627000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000356309-23-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630923000083/0000356309-23-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 478993000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000356309-23-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630923000083/0000356309-23-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000356309-22-000098", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630922000098/0000356309-22-000098-index.html", "eps": { "value": 2.85, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000356309-22-000098", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630922000098/0000356309-22-000098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1198985000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000356309-22-000098", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630922000098/0000356309-22-000098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 274922000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000356309-22-000098", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630922000098/0000356309-22-000098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96488000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000356309-22-000098", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630922000098/0000356309-22-000098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 323480000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000356309-22-000098", "source_url": "https://www.sec.gov/Archives/edgar/data/356309/000035630922000098/0000356309-22-000098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MMSI", "source_ticker": "MMSI", "name": "MERIT MEDICAL SYSTEMS INC", "group": "Health Care", "weight_percent": 0.18, "holding_price": 89.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1515906000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 184720000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 128489000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 297371000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 81716000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2685922000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1101619000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1584303000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 446404000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 734038000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 123168000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 43460000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1040154000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 239764000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60460000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 28213000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 747500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.12185452132256222, "free_cash_flow": 215655000.0, "free_cash_flow_margin": 0.14226145948363553, "capex_intensity": 0.053905717109108346, "cfo_to_positive_net_income": 2.3143693234440303, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.028669323823508844, "current_ratio": 4.338240936921306, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 856982, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, 747500000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000856982.json", "sha256": "e2ecdfe7814617a7f4b3f196a3f1407eb223713ae20e5988e8cbdb44b934a706", "retrieved_at": "2026-10-17T22:44:42.679042+00:00", "raw_path": "data/raw/e2ecdfe7814617a7f4b3f196a3f1407eb223713ae20e5988e8cbdb44b934a706.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "eps": { "value": 2.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1515906000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 128489000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60460000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 297371000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000856982-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698226000008/0000856982-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000856982-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698225000011/0000856982-25-000011-index.html", "eps": { "value": 2.03, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000856982-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698225000011/0000856982-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1356514000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000856982-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698225000011/0000856982-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 120357000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000856982-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698225000011/0000856982-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59365000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000856982-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698225000011/0000856982-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 220799000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000856982-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698225000011/0000856982-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000856982-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698224000015/0000856982-24-000015-index.html", "eps": { "value": 1.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000856982-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698224000015/0000856982-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1257366000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000856982-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698224000015/0000856982-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 94411000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000856982-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698224000015/0000856982-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58356000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000856982-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698224000015/0000856982-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 145151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000856982-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698224000015/0000856982-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000856982-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698223000011/0000856982-23-000011-index.html", "eps": { "value": 1.29, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000856982-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698223000011/0000856982-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1150981000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000856982-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698223000011/0000856982-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74516000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000856982-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698223000011/0000856982-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57671000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000856982-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698223000011/0000856982-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 114291000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000856982-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/856982/000085698223000011/0000856982-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MTRN", "source_ticker": "MTRN", "name": "MATERION", "group": "Materials", "weight_percent": 0.18, "holding_price": 252.16, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1786550000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 109796000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74823000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 103243000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1802801000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 943277000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 13681000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 436348000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 22445000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 22445000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 69074000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10925000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 789520000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 253583000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20912000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7843000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 22445000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 8664000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 11476000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 11307000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 406750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06145699812487756, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.3798297314996726, "total_debt": 481238000.0, "debt_to_assets": 0.2669390576109066, "net_debt": 467557000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006115138115362011, "current_ratio": 3.1134579210751507, "cash_runway_years": null, "near_term_maturity_to_cash": 1.6405964476280974 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1104657, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 22445000.0, 8664000.0, 11476000.0, 11307000.0, 406750000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001104657.json", "sha256": "5bc80b94ea2bc47a927b6dab23194555faba2fa3252a406d137b15acd54f6a60", "retrieved_at": "2026-10-17T22:44:43.089056+00:00", "raw_path": "data/raw/5bc80b94ea2bc47a927b6dab23194555faba2fa3252a406d137b15acd54f6a60.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "eps": { "value": 3.58, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1786550000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74823000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20912000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 103243000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104657-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465726000011/0001104657-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001104657-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465725000024/0001104657-25-000024-index.html", "eps": { "value": 0.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001104657-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465725000024/0001104657-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1684739000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001104657-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465725000024/0001104657-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5888000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001104657-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465725000024/0001104657-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20928000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001104657-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465725000024/0001104657-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 87817000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001104657-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465725000024/0001104657-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001104657-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465724000019/0001104657-24-000019-index.html", "eps": { "value": 4.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001104657-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465724000019/0001104657-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1665187000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001104657-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465724000019/0001104657-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95702000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001104657-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465724000019/0001104657-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20911000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001104657-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465724000019/0001104657-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 144414000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001104657-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465724000019/0001104657-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001104657-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465723000019/0001104657-23-000019-index.html", "eps": { "value": 4.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001104657-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465723000019/0001104657-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1757109000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001104657-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465723000019/0001104657-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85990000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001104657-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465723000019/0001104657-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20760000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001104657-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465723000019/0001104657-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 115958000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001104657-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1104657/000110465723000019/0001104657-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "POR", "source_ticker": "POR", "name": "PORTLAND GENERAL ELECTRIC", "group": "Utilities", "weight_percent": 0.18, "holding_price": 43.87, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3576000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 555000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1118000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1189000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 13230000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 9097000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 4662000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 232000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 578000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1072000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 993000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110739000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 160000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 200000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 325000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 3894000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1552013422818792, "free_cash_flow": -71000000.0, "free_cash_flow_margin": -0.019854586129753916, "capex_intensity": 0.3324944071588367, "cfo_to_positive_net_income": null, "total_debt": 4662000000.0, "debt_to_assets": 0.3523809523809524, "net_debt": null, "interest_coverage": 2.3922413793103448, "share_based_compensation_to_revenue": 0.0044742729306487695, "current_ratio": 1.0795568982880162, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 784977, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 160000000.0, 100000000.0, 200000000.0, 325000000.0 ], "thereafter": 3894000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000784977.json", "sha256": "6c04bde4ab9c97e9853d91786046f856fe2cde0312f07aede754c467bf047322", "retrieved_at": "2026-10-17T22:44:43.056143+00:00", "raw_path": "data/raw/6c04bde4ab9c97e9853d91786046f856fe2cde0312f07aede754c467bf047322.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "eps": { "value": 2.77, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3576000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 110739000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1118000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-052750", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000119312526052750/0001193125-26-052750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000784977-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000078497725000012/0000784977-25-000012-index.html", "eps": { "value": 3.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000784977-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000078497725000012/0000784977-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3440000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000784977-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000078497725000012/0000784977-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 104159000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000784977-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000078497725000012/0000784977-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 778000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000784977-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000078497725000012/0000784977-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000784977-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000078497724000034/0000784977-24-000034-index.html", "eps": { "value": 2.33, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000784977-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000078497724000034/0000784977-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2923000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000784977-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000078497724000034/0000784977-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 97952000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000784977-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000078497724000034/0000784977-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 420000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000784977-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000078497724000034/0000784977-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000784977-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000078497723000005/0000784977-23-000005-index.html", "eps": { "value": 2.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000784977-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000078497723000005/0000784977-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2647000000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000784977-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000078497723000005/0000784977-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 89643000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000784977-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000078497723000005/0000784977-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 674000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000784977-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/784977/000078497723000005/0000784977-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ABCB", "source_ticker": "ABCB", "name": "AMERIS BANCORP", "group": "Financials", "weight_percent": 0.18, "holding_price": 79.74, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 412154000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000351569-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156926000050/0000351569-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 390183000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000351569-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156926000050/0000351569-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20539000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000351569-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156926000050/0000351569-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 27515879000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000351569-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156926000050/0000351569-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 23439851000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000351569-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156926000050/0000351569-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4076028000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000351569-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156926000050/0000351569-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12688000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000351569-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156926000050/0000351569-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68705914, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000351569-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156926000050/0000351569-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 351569, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000351569.json", "sha256": "3a741cd143584816858457c04d6e5ea5ecd2d2beab0e99c307db9baa25e531d1", "retrieved_at": "2026-10-17T22:44:43.883629+00:00", "raw_path": "data/raw/3a741cd143584816858457c04d6e5ea5ecd2d2beab0e99c307db9baa25e531d1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156926000050/0000351569-26-000050-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000351569-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156926000050/0000351569-26-000050-index.html", "eps": { "value": 6, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000351569-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156926000050/0000351569-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 412154000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000351569-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156926000050/0000351569-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68705914, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000351569-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156926000050/0000351569-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 390183000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000351569-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156926000050/0000351569-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000351569-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156925000006/0000351569-25-000006-index.html", "eps": { "value": 5.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000351569-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156925000006/0000351569-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 358685000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000351569-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156925000006/0000351569-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69061832, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000351569-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156925000006/0000351569-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 154193000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000351569-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156925000006/0000351569-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000351569-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156924000006/0000351569-24-000006-index.html", "eps": { "value": 3.89, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000351569-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156924000006/0000351569-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 269105000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000351569-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156924000006/0000351569-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69104158, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000351569-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156924000006/0000351569-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 568959000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000351569-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156924000006/0000351569-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000351569-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156923000005/0000351569-23-000005-index.html", "eps": { "value": 4.99, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000351569-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156923000005/0000351569-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 346540000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000351569-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156923000005/0000351569-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69420000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000351569-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156923000005/0000351569-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1062473000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000351569-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/351569/000035156923000005/0000351569-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "XMTR", "source_ticker": "XMTR", "name": "XOMETRY CLASS A", "group": "Industrials", "weight_percent": 0.18, "holding_price": 99.54, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 686631000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -45516000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 6086000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 30180000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 703720000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 426983000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 275601000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 14996000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 18750000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 36362000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 334644000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 88936000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 8080000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.06628888005347851, "free_cash_flow": -24094000.0, "free_cash_flow_margin": -0.035090172159427696, "capex_intensity": 0.043953739344713534, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05295711961737819, "current_ratio": 3.7627507421066833, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1657573, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001657573.json", "sha256": "c5ce4addba8cbd839e78bf65622e2d182ae2fc3c47a4283c2287bfeb08f8db14", "retrieved_at": "2026-10-17T22:44:44.003005+00:00", "raw_path": "data/raw/c5ce4addba8cbd839e78bf65622e2d182ae2fc3c47a4283c2287bfeb08f8db14.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "eps": null, "revenue": { "value": 686631000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": null, "operating_cash_flow": { "value": 6086000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066959", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000119312526066959/0001193125-26-066959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026655", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017025026655/0000950170-25-026655-index.html", "eps": { "value": -1.03, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026655", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017025026655/0000950170-25-026655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 545529000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026655", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017025026655/0000950170-25-026655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 49082722, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026655", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017025026655/0000950170-25-026655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15384000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026655", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017025026655/0000950170-25-026655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023214", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017024023214/0000950170-24-023214-index.html", "eps": { "value": -1.41, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023214", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017024023214/0000950170-24-023214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 463406000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023214", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017024023214/0000950170-24-023214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -67472000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023214", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017024023214/0000950170-24-023214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47914039, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023214", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017024023214/0000950170-24-023214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -29877000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023214", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017024023214/0000950170-24-023214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008494", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017023008494/0000950170-23-008494-index.html", "eps": { "value": -1.61, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008494", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017023008494/0000950170-23-008494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 381053000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008494", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017023008494/0000950170-23-008494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -76025000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008494", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017023008494/0000950170-23-008494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47158247, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008494", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017023008494/0000950170-23-008494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -62575000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008494", "source_url": "https://www.sec.gov/Archives/edgar/data/1657573/000095017023008494/0000950170-23-008494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AROC", "source_ticker": "AROC", "name": "ARCHROCK", "group": "Energy", "weight_percent": 0.17, "holding_price": 29.25, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1489818000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 322290000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 622107000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4349304000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2857825000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1491479000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1553000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2410893000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 256761000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19027000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 304163000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 197146000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 174753000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 70239000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1718475000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1718475000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.9302708740575258, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012771358649177281, "current_ratio": 1.5428312012417194, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1389050, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, 1718475000.0, null, 1718475000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001389050.json", "sha256": "79ef22dfdde56a72acf0616546adb44cd61b9a12a8a2ba54dbc7db15cae5427c", "retrieved_at": "2026-10-17T22:44:44.426498+00:00", "raw_path": "data/raw/79ef22dfdde56a72acf0616546adb44cd61b9a12a8a2ba54dbc7db15cae5427c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "eps": { "value": 1.83, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1489818000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 322290000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 174753000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 622107000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001389050-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905026000009/0001389050-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001389050-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905025000009/0001389050-25-000009-index.html", "eps": { "value": 1.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001389050-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905025000009/0001389050-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1157591000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001389050-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905025000009/0001389050-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 172231000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001389050-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905025000009/0001389050-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 162375000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001389050-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905025000009/0001389050-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 429591000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001389050-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905025000009/0001389050-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001389050-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905024000007/0001389050-24-000007-index.html", "eps": { "value": 0.67, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001389050-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905024000007/0001389050-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 990337000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001389050-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905024000007/0001389050-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 104998000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001389050-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905024000007/0001389050-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 154344000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001389050-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905024000007/0001389050-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 310187000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001389050-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905024000007/0001389050-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001389050-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905023000013/0001389050-23-000013-index.html", "eps": { "value": 0.28, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001389050-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905023000013/0001389050-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 845568000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001389050-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905023000013/0001389050-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44296000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001389050-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905023000013/0001389050-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 153410000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001389050-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905023000013/0001389050-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 203450000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001389050-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1389050/000138905023000013/0001389050-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KRG", "source_ticker": "KRG", "name": "KITE REALTY GROUP TRUST REIT", "group": "Real Estate", "weight_percent": 0.17, "holding_price": 24.52, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 844365000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 298663000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 429659000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6664497000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3472723000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3073609000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 36761000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 380155000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10804000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 218429473, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 78000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 1339000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 415181000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 522568000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 187943000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 403474000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 403036000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1095735000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.4386080632686338, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012795414305424786, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 11.294061641413455 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1286043, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 415181000.0, 522568000.0, 187943000.0, 403474000.0, 403036000.0 ], "thereafter": 1095735000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001286043.json", "sha256": "73b26b93a48168e1633f0ba33b447c50dfcd1ec02b3276255ee98e6f3d143973", "retrieved_at": "2026-10-17T22:44:44.597120+00:00", "raw_path": "data/raw/73b26b93a48168e1633f0ba33b447c50dfcd1ec02b3276255ee98e6f3d143973.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "eps": { "value": 1.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 844365000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 298663000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 218429473, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 429659000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001286043-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604326000009/0001286043-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001286043-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604325000014/0001286043-25-000014-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001286043-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604325000014/0001286043-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 841842000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001286043-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604325000014/0001286043-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4071000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001286043-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604325000014/0001286043-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 219727496, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001286043-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604325000014/0001286043-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 419028000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001286043-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604325000014/0001286043-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001286043-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604324000018/0001286043-24-000018-index.html", "eps": { "value": 0.22, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001286043-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604324000018/0001286043-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 823004000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001286043-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604324000018/0001286043-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47498000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001286043-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604324000018/0001286043-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 219728283, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001286043-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604324000018/0001286043-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 394648000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001286043-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604324000018/0001286043-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001286043-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604323000023/0001286043-23-000023-index.html", "eps": { "value": -0.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001286043-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604323000023/0001286043-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 801996000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001286043-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604323000023/0001286043-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12636000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001286043-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604323000023/0001286043-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 219074448, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001286043-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604323000023/0001286043-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 379283000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001286043-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1286043/000128604323000023/0001286043-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RYTM", "source_ticker": "RYTM", "name": "RHYTHM PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.17, "holding_price": 87.97, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 189757000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -192016000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -196539000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -115675000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 953000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 480196000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 210170000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 139069000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 54301000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 100886000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7296000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 500000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 66818000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 466916000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 105942000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64984361, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 34035000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.011904699167883, "free_cash_flow": -116628000.0, "free_cash_flow_margin": -0.6146176425639107, "capex_intensity": 0.005022212619297312, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.35212403231501344, "current_ratio": 4.40727945479602, "cash_runway_years": 0.46942727469202505, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1649904, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001649904.json", "sha256": "771747c78d141a669c089d047621c19af9216a296b9b4128ab8c04753f65f408", "retrieved_at": "2026-10-17T22:44:44.883446+00:00", "raw_path": "data/raw/771747c78d141a669c089d047621c19af9216a296b9b4128ab8c04753f65f408.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "eps": { "value": -3.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 189757000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -196539000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64984361, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -115675000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000162828026012399/0001628280-26-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001889", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837025001889/0001558370-25-001889-index.html", "eps": { "value": -4.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001889", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837025001889/0001558370-25-001889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 130126000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001889", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837025001889/0001558370-25-001889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -260602000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001889", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837025001889/0001558370-25-001889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60995204, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001889", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837025001889/0001558370-25-001889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -113879000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001889", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837025001889/0001558370-25-001889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002181", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837024002181/0001558370-24-002181-index.html", "eps": { "value": -3.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002181", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837024002181/0001558370-24-002181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 77428000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002181", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837024002181/0001558370-24-002181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -184678000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002181", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837024002181/0001558370-24-002181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57673128, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002181", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837024002181/0001558370-24-002181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -136157000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002181", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837024002181/0001558370-24-002181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002613", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837023002613/0001558370-23-002613-index.html", "eps": { "value": -3.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002613", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837023002613/0001558370-23-002613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 23638000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002613", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837023002613/0001558370-23-002613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -181119000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002613", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837023002613/0001558370-23-002613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52120701, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002613", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837023002613/0001558370-23-002613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -173428000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002613", "source_url": "https://www.sec.gov/Archives/edgar/data/1649904/000155837023002613/0001558370-23-002613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "URBN", "source_ticker": "URBN", "name": "URBAN OUTFITTERS", "group": "Consumer Discretionary", "weight_percent": 0.17, "holding_price": 87.4, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 6165376000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 605634000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 464919000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 575190000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 260168000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5007613000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2192326000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2815287000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 369206000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 4916000, "tag": "InterestExpense", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30408000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1686104000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1118094000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91808357, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 153946000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09823147850187888, "free_cash_flow": 315022000.0, "free_cash_flow_margin": 0.051095342765794007, "capex_intensity": 0.04219823738244026, "cfo_to_positive_net_income": 1.2371832512760288, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 123.19650122050447, "share_based_compensation_to_revenue": 0.00493205929370731, "current_ratio": 1.5080163206313602, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 912615, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000912615.json", "sha256": "599de331deb91df8992ac928a19f7a0859170783e4cbcc86a10fce9a6fb5bf8c", "retrieved_at": "2026-10-17T22:44:45.412338+00:00", "raw_path": "data/raw/599de331deb91df8992ac928a19f7a0859170783e4cbcc86a10fce9a6fb5bf8c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "eps": { "value": 5.06, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6165376000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 464919000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91808357, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 575190000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001193125-26-137916", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000119312526137916/0001193125-26-137916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-04-01", "accession": "0000950170-25-048506", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017025048506/0000950170-25-048506-index.html", "eps": { "value": 4.26, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-01", "accession": "0000950170-25-048506", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017025048506/0000950170-25-048506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5550666000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-01", "accession": "0000950170-25-048506", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017025048506/0000950170-25-048506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 402462000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-01", "accession": "0000950170-25-048506", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017025048506/0000950170-25-048506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94448046, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-01", "accession": "0000950170-25-048506", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017025048506/0000950170-25-048506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 502834000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-01", "accession": "0000950170-25-048506", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017025048506/0000950170-25-048506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-04-01", "accession": "0000950170-24-039320", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017024039320/0000950170-24-039320-index.html", "eps": { "value": 3.05, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-01", "accession": "0000950170-24-039320", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017024039320/0000950170-24-039320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5153237000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-01", "accession": "0000950170-24-039320", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017024039320/0000950170-24-039320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 287674000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-01", "accession": "0000950170-24-039320", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017024039320/0000950170-24-039320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94327785, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-01", "accession": "0000950170-24-039320", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017024039320/0000950170-24-039320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 509411000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-01", "accession": "0000950170-24-039320", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017024039320/0000950170-24-039320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-04-03", "accession": "0000950170-23-011597", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017023011597/0000950170-23-011597-index.html", "eps": { "value": 1.7, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-03", "accession": "0000950170-23-011597", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017023011597/0000950170-23-011597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4795244000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-03", "accession": "0000950170-23-011597", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017023011597/0000950170-23-011597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 159699000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-03", "accession": "0000950170-23-011597", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017023011597/0000950170-23-011597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94144062, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-03", "accession": "0000950170-23-011597", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017023011597/0000950170-23-011597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 142729000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-03", "accession": "0000950170-23-011597", "source_url": "https://www.sec.gov/Archives/edgar/data/912615/000095017023011597/0000950170-23-011597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MMED", "source_ticker": "MMED", "name": "MINIMED INC", "group": "Health Care", "weight_percent": 0.17, "holding_price": 18.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3102000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-26", "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -190000000, "tag": "OperatingIncomeLoss", "start": "2025-04-26", "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -333000000, "tag": "NetIncomeLoss", "start": "2025-04-26", "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -197000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-26", "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 223000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-26", "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4630000000, "tag": "Assets", "start": null, "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1019000000, "tag": "Liabilities", "start": null, "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3611000000, "tag": "StockholdersEquity", "start": null, "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 298000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 156000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-26", "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 46000000, "tag": "ShareBasedCompensation", "start": "2025-04-26", "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1348000000, "tag": "AssetsCurrent", "start": null, "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 702000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 256600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-26", "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.06125080593165699, "free_cash_flow": -420000000.0, "free_cash_flow_margin": -0.13539651837524178, "capex_intensity": 0.07188910380399742, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.014829142488716958, "current_ratio": 1.9202279202279202, "cash_runway_years": 1.5126903553299493, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2062583, "fiscal_year": "2026", "fiscal_end": "2026-04-24", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002062583.json", "sha256": "7be1e305297a2c2e92ec33499243f0752ae5bb0286f4551d3f56e59731d28794", "retrieved_at": "2026-10-17T22:44:45.385259+00:00", "raw_path": "data/raw/7be1e305297a2c2e92ec33499243f0752ae5bb0286f4551d3f56e59731d28794.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "earnings": { "annual_history": [ { "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "eps": { "value": -1.3, "tag": "EarningsPerShareDiluted", "start": "2025-04-26", "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3102000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-26", "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -333000000, "tag": "NetIncomeLoss", "start": "2025-04-26", "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 256600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-26", "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -197000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-26", "end": "2026-04-24", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-04-25", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "eps": { "value": -0.84, "tag": "EarningsPerShareDiluted", "start": "2024-04-27", "end": "2025-04-25", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2715000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-27", "end": "2025-04-25", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -213000000, "tag": "NetIncomeLoss", "start": "2024-04-27", "end": "2025-04-25", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 252800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-27", "end": "2025-04-25", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 140000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-27", "end": "2025-04-25", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-04-26", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "eps": { "value": -0.44, "tag": "EarningsPerShareDiluted", "start": "2023-04-29", "end": "2024-04-26", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2469000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-29", "end": "2024-04-26", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -112000000, "tag": "NetIncomeLoss", "start": "2023-04-29", "end": "2024-04-26", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 252800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-29", "end": "2024-04-26", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-29", "end": "2024-04-26", "filed": "2026-06-29", "accession": "0001628280-26-045915", "source_url": "https://www.sec.gov/Archives/edgar/data/2062583/000162828026045915/0001628280-26-045915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PTCT", "source_ticker": "PTCT", "name": "PTC THERAPEUTICS", "group": "Health Care", "weight_percent": 0.17, "holding_price": 60.99, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1730655000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 866935000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 682644000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 711196000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8860000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2898767000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3104080000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -205313000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 984648000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 286631000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 38815000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 74547000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2273948000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 968427000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88311494, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.5009288390811572, "free_cash_flow": 702336000.0, "free_cash_flow_margin": 0.40582091751388927, "capex_intensity": 0.005119448994744764, "cfo_to_positive_net_income": 1.0418256074908738, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04307444291323227, "current_ratio": 2.3480840579620352, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1070081, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001070081.json", "sha256": "d748041dc0149cc4539c2407042aaa6286795ec2b9d1722f0cb5484cca6764d4", "retrieved_at": "2026-10-17T22:44:45.892235+00:00", "raw_path": "data/raw/d748041dc0149cc4539c2407042aaa6286795ec2b9d1722f0cb5484cca6764d4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "eps": { "value": 7.78, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1730655000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 682644000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88311494, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 711196000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017575", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000110465926017575/0001104659-26-017575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001070081-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000107008125000012/0001070081-25-000012-index.html", "eps": { "value": -4.73, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001070081-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000107008125000012/0001070081-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 806780000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001070081-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000107008125000012/0001070081-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -363295000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001070081-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000107008125000012/0001070081-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76845055, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001070081-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000107008125000012/0001070081-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -107688000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001070081-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000107008125000012/0001070081-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002196", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000155837024002196/0001558370-24-002196-index.html", "eps": { "value": -8.37, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002196", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000155837024002196/0001558370-24-002196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 937822000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002196", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000155837024002196/0001558370-24-002196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -626604000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002196", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000155837024002196/0001558370-24-002196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74838392, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002196", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000155837024002196/0001558370-24-002196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -158418000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002196", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000155837024002196/0001558370-24-002196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001070081-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000107008123000011/0001070081-23-000011-index.html", "eps": { "value": -7.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001070081-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000107008123000011/0001070081-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 698801000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001070081-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000107008123000011/0001070081-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -559017000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001070081-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000107008123000011/0001070081-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71728634, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001070081-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000107008123000011/0001070081-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -356654000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001070081-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1070081/000107008123000011/0001070081-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AGX", "source_ticker": "AGX", "name": "ARGAN", "group": "Industrials", "weight_percent": 0.17, "holding_price": 367.16, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 944606000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 134701000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 137774000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 414718000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3877000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1186354000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 724092000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 462262000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 339481000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7867000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1132257000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 711257000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14147000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 9877000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1426001952136658, "free_cash_flow": 410841000.0, "free_cash_flow_margin": 0.43493371839687656, "capex_intensity": 0.00410435673709462, "cfo_to_positive_net_income": 3.0101325358921134, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008328340069828055, "current_ratio": 1.5919098160018108, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 100591, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000100591.json", "sha256": "ae837c47792a2cd0db770e3abc8bd739d0f79e137042f660c8fe230f54d68935", "retrieved_at": "2026-10-17T22:44:46.185024+00:00", "raw_path": "data/raw/ae837c47792a2cd0db770e3abc8bd739d0f79e137042f660c8fe230f54d68935.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "eps": { "value": 9.74, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 944606000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 137774000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14147000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 414718000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001104659-26-035216", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000110465926035216/0001104659-26-035216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-03-27", "accession": "0001558370-25-003819", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837025003819/0001558370-25-003819-index.html", "eps": { "value": 6.15, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-27", "accession": "0001558370-25-003819", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837025003819/0001558370-25-003819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 874179000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-27", "accession": "0001558370-25-003819", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837025003819/0001558370-25-003819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85459000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-27", "accession": "0001558370-25-003819", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837025003819/0001558370-25-003819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13906000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-27", "accession": "0001558370-25-003819", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837025003819/0001558370-25-003819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 167584000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-27", "accession": "0001558370-25-003819", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837025003819/0001558370-25-003819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-04-11", "accession": "0001558370-24-004979", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837024004979/0001558370-24-004979-index.html", "eps": { "value": 2.39, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-11", "accession": "0001558370-24-004979", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837024004979/0001558370-24-004979-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 573333000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-11", "accession": "0001558370-24-004979", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837024004979/0001558370-24-004979-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32358000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-11", "accession": "0001558370-24-004979", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837024004979/0001558370-24-004979-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13548000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-11", "accession": "0001558370-24-004979", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837024004979/0001558370-24-004979-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 116858000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-11", "accession": "0001558370-24-004979", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837024004979/0001558370-24-004979-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-04-17", "accession": "0001558370-23-006056", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837023006056/0001558370-23-006056-index.html", "eps": { "value": 2.33, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-17", "accession": "0001558370-23-006056", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837023006056/0001558370-23-006056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 455040000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-17", "accession": "0001558370-23-006056", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837023006056/0001558370-23-006056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33098000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-17", "accession": "0001558370-23-006056", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837023006056/0001558370-23-006056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14176000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-17", "accession": "0001558370-23-006056", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837023006056/0001558370-23-006056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30061000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-17", "accession": "0001558370-23-006056", "source_url": "https://www.sec.gov/Archives/edgar/data/100591/000155837023006056/0001558370-23-006056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RDNT", "source_ticker": "RDNT", "name": "RADNET", "group": "Health Care", "weight_percent": 0.17, "holding_price": 70.41, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2040210000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 61992000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18652000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 298820000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3758563000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2402677000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1089890000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 767215000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1064495000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 25424000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 152127000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 54601000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1032127000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 586763000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75189872, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 27928000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 129447000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 12673000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 10003000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 9758000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 912331000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03038510741541312, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.026762441121257124, "current_ratio": 1.7590185475225943, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0364017908930352 }, "observation_status": "sec-xbrl-unreviewed", "cik": 790526, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 27928000.0, 129447000.0, 12673000.0, 10003000.0, 9758000.0 ], "thereafter": 912331000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000790526.json", "sha256": "04cec30c95bbb3a572bc338b919cca69ab62740a4d2558786c730b0d18af38a1", "retrieved_at": "2026-10-17T22:44:46.696763+00:00", "raw_path": "data/raw/04cec30c95bbb3a572bc338b919cca69ab62740a4d2558786c730b0d18af38a1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "eps": { "value": -0.25, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2040210000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18652000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75189872, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 298820000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013337", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828026013337/0001628280-26-013337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009481", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828025009481/0001628280-25-009481-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009481", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828025009481/0001628280-25-009481-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1829664000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009481", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828025009481/0001628280-25-009481-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2793000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009481", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828025009481/0001628280-25-009481-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74762332, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009481", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828025009481/0001628280-25-009481-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 233023000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009481", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828025009481/0001628280-25-009481-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008035", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828024008035/0001628280-24-008035-index.html", "eps": { "value": 0.05, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008035", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828024008035/0001628280-24-008035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1616630000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008035", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828024008035/0001628280-24-008035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3044000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008035", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828024008035/0001628280-24-008035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64658299, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008035", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828024008035/0001628280-24-008035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 220863000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008035", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000162828024008035/0001628280-24-008035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000790526-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000079052623000003/0000790526-23-000003-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000790526-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000079052623000003/0000790526-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1430061000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000790526-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000079052623000003/0000790526-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10650000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000790526-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000079052623000003/0000790526-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57320870, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000790526-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000079052623000003/0000790526-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 146417000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000790526-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/790526/000079052623000003/0000790526-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PECO", "source_ticker": "PECO", "name": "PHILLIPS EDISON AND COMPANY", "group": "Real Estate", "weight_percent": 0.17, "holding_price": 37.96, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 12751000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111303000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 348149000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5286438000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2697060000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2286569000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 3544000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11681000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138899000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 163654000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 523595000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 17367000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 92805000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 200844000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1403400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 3.127939049261925, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.9160850129401615, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 46.17776523702032 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1476204, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 163654000.0, 523595000.0, 17367000.0, 92805000.0, 200844000.0 ], "thereafter": 1403400000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001476204.json", "sha256": "9afc203f468f0dfbb30a6d92aae3d09b32c345f2b226dc0b2b27f61716f531af", "retrieved_at": "2026-10-17T22:44:46.917630+00:00", "raw_path": "data/raw/9afc203f468f0dfbb30a6d92aae3d09b32c345f2b226dc0b2b27f61716f531af.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12751000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111303000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138899000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 348149000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001476204-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620426000005/0001476204-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001476204-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620425000030/0001476204-25-000030-index.html", "eps": { "value": 0.51, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001476204-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620425000030/0001476204-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10731000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001476204-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620425000030/0001476204-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62685000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001476204-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620425000030/0001476204-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 136821000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001476204-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620425000030/0001476204-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 334710000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001476204-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620425000030/0001476204-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001476204-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620424000022/0001476204-24-000022-index.html", "eps": { "value": 0.48, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001476204-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620424000022/0001476204-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9646000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001476204-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620424000022/0001476204-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56848000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001476204-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620424000022/0001476204-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132970000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001476204-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620424000022/0001476204-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 290968000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001476204-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620424000022/0001476204-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001476204-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620423000028/0001476204-23-000028-index.html", "eps": { "value": 0.42, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001476204-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620423000028/0001476204-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 575372000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001476204-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620423000028/0001476204-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48323000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001476204-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620423000028/0001476204-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130332000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001476204-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620423000028/0001476204-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 290890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001476204-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1476204/000147620423000028/0001476204-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CNX", "source_ticker": "CNX", "name": "CNX RESOURCES", "group": "Energy", "weight_percent": 0.17, "holding_price": 34.62, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2239134000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 633162000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1028957000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 494988000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9094446000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4757430000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4337016000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 779000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2213264000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 208095000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 574114000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23679000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 490337000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1124375000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160352521, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2094000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 523561000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 208556000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 732750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 533969000.0, "free_cash_flow_margin": 0.23847121253127326, "capex_intensity": 0.22106224995913598, "cfo_to_positive_net_income": 1.625108582005869, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010575070540664382, "current_ratio": 0.43609738743746523, "cash_runway_years": null, "near_term_maturity_to_cash": 267.7227214377407 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1070412, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 208556000.0, 0.0, 0.0, 732750000.0, 400000000.0 ], "thereafter": 1100000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001070412.json", "sha256": "e1c9ba62fcad66c91d761610e23a446646fda32754ff35f779ee1b7af026068c", "retrieved_at": "2026-10-17T22:44:47.140153+00:00", "raw_path": "data/raw/e1c9ba62fcad66c91d761610e23a446646fda32754ff35f779ee1b7af026068c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "eps": { "value": 3.98, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2239134000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 633162000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160352521, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1028957000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001070412-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041226000038/0001070412-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001070412-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041225000049/0001070412-25-000049-index.html", "eps": { "value": -0.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001070412-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041225000049/0001070412-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1266786000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001070412-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041225000049/0001070412-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -90494000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001070412-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041225000049/0001070412-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 151306438, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001070412-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041225000049/0001070412-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 815779000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001070412-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041225000049/0001070412-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001070412-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041224000015/0001070412-24-000015-index.html", "eps": { "value": 8.99, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001070412-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041224000015/0001070412-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3434948000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001070412-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041224000015/0001070412-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1720716000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001070412-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041224000015/0001070412-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 192013989, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001070412-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041224000015/0001070412-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 814588000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001070412-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041224000015/0001070412-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001070412-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041223000015/0001070412-23-000015-index.html", "eps": { "value": -0.75, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001070412-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041223000015/0001070412-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1261211000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001070412-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041223000015/0001070412-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -142077000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001070412-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041223000015/0001070412-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 189507682, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001070412-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041223000015/0001070412-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1235014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001070412-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1070412/000107041223000015/0001070412-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OPCH", "source_ticker": "OPCH", "name": "OPTION CARE HEALTH INC", "group": "Health Care", "weight_percent": 0.17, "holding_price": 31.22, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 5649519000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 337906000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 207585000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 258447000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 41307000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3455769000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2129376000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1326393000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 232624000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1154052000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6780000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 67538000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 39956000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1264968000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 829348000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 163365000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 309951000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 6780000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6780000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 6780000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 506780000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 6780000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 642405000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05981146359539635, "free_cash_flow": 217140000.0, "free_cash_flow_margin": 0.03843513049518021, "capex_intensity": 0.007311595907545403, "cfo_to_positive_net_income": 1.2450177035913, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007072460505044766, "current_ratio": 1.5252559842189286, "cash_runway_years": null, "near_term_maturity_to_cash": 0.02914574592475411 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1014739, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6780000.0, 6780000.0, 6780000.0, 506780000.0, 6780000.0 ], "thereafter": 642405000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001014739.json", "sha256": "efc4ada2953b928281fff5d0b7eba138edc3f0a38cb1c125d3396dfa278134dc", "retrieved_at": "2026-10-17T22:44:47.329048+00:00", "raw_path": "data/raw/efc4ada2953b928281fff5d0b7eba138edc3f0a38cb1c125d3396dfa278134dc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "eps": { "value": 1.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5649519000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 207585000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 163365000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 258447000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001014739-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473926000008/0001014739-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001014739-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473925000012/0001014739-25-000012-index.html", "eps": { "value": 1.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001014739-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473925000012/0001014739-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4911591000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001014739-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473925000012/0001014739-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 211823000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001014739-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473925000012/0001014739-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172845000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001014739-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473925000012/0001014739-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 323392000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001014739-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473925000012/0001014739-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001014739-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473924000009/0001014739-24-000009-index.html", "eps": { "value": 1.48, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001014739-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473924000009/0001014739-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4302324000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001014739-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473924000009/0001014739-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 267090000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001014739-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473924000009/0001014739-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 180375000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001014739-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473924000009/0001014739-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 371295000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001014739-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473924000009/0001014739-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001014739-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473923000009/0001014739-23-000009-index.html", "eps": { "value": 0.83, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001014739-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473923000009/0001014739-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3944735000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001014739-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473923000009/0001014739-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 150556000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001014739-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473923000009/0001014739-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 182075000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001014739-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473923000009/0001014739-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 267547000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001014739-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1014739/000101473923000009/0001014739-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CNO", "source_ticker": "CNO", "name": "CNO FINANCIAL GROUP", "group": "Financials", "weight_percent": 0.17, "holding_price": 54.58, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4487400000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 553200000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 229300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 675700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 38790600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 36152400000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2638200000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 230900000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 318500000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99822000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 11600000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 331400000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 850000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1224608, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 500000000.0, 0.0 ], "thereafter": 850000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001224608.json", "sha256": "e5bdfe980e1190a6c89475eb5ca7d5b3055263ee61cfaf155687f3f94987e573", "retrieved_at": "2026-10-17T22:44:48.151765+00:00", "raw_path": "data/raw/e5bdfe980e1190a6c89475eb5ca7d5b3055263ee61cfaf155687f3f94987e573.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "eps": { "value": 2.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4487400000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 229300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99822000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 675700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001224608-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460826000017/0001224608-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001224608-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460825000006/0001224608-25-000006-index.html", "eps": { "value": 3.74, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001224608-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460825000006/0001224608-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4449500000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001224608-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460825000006/0001224608-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 404000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001224608-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460825000006/0001224608-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 108116000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001224608-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460825000006/0001224608-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 627700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001224608-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460825000006/0001224608-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001224608-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460824000009/0001224608-24-000009-index.html", "eps": { "value": 2.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001224608-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460824000009/0001224608-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4146800000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001224608-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460824000009/0001224608-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 276500000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001224608-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460824000009/0001224608-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115124000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001224608-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460824000009/0001224608-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 582900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001224608-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460824000009/0001224608-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001224608-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460823000013/0001224608-23-000013-index.html", "eps": { "value": 3.37, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001224608-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460823000013/0001224608-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3576800000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001224608-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460823000013/0001224608-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 396800000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001224608-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460823000013/0001224608-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117717000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001224608-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460823000013/0001224608-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 495400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001224608-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1224608/000122460823000013/0001224608-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SBRA", "source_ticker": "SBRA", "name": "SABRA HEALTH CARE REIT", "group": "Real Estate", "weight_percent": 0.17, "holding_price": 19.29, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 356883000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 155609000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 348613000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5493396000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2669608000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2821841000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 71537000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 186996000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11360000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 244497242, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 2147000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 319790000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 541691000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 352328000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 502392000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 832682000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.240313863594008, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03183116035227231, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.030012441114388357 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1492298, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2147000.0, 319790000.0, 541691000.0, 352328000.0, 502392000.0 ], "thereafter": 832682000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001492298.json", "sha256": "e70eb840bd5aa8e83d03d1eb05aaccf39d18ee8d15b4193bfd620bd0c0f918d7", "retrieved_at": "2026-10-17T22:44:48.222804+00:00", "raw_path": "data/raw/e70eb840bd5aa8e83d03d1eb05aaccf39d18ee8d15b4193bfd620bd0c0f918d7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 356883000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 155609000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 244497242, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 348613000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001492298-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229826000008/0001492298-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001492298-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229825000008/0001492298-25-000008-index.html", "eps": { "value": 0.54, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001492298-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229825000008/0001492298-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 284581000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001492298-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229825000008/0001492298-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 126712000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001492298-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229825000008/0001492298-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 236045862, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001492298-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229825000008/0001492298-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 310541000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001492298-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229825000008/0001492298-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001492298-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229824000008/0001492298-24-000008-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001492298-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229824000008/0001492298-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 236153000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001492298-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229824000008/0001492298-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13756000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001492298-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229824000008/0001492298-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 232792778, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001492298-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229824000008/0001492298-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 300571000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001492298-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229824000008/0001492298-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001492298-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229823000006/0001492298-23-000006-index.html", "eps": { "value": -0.34, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001492298-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229823000006/0001492298-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 186672000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001492298-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229823000006/0001492298-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -77605000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001492298-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229823000006/0001492298-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 230947895, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001492298-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229823000006/0001492298-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 315733000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001492298-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1492298/000149229823000006/0001492298-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KGS", "source_ticker": "KGS", "name": "KODIAK GAS SERVICES INC", "group": "Energy", "weight_percent": 0.17, "holding_price": 47.81, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1308100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 340010000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 80521000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 599740000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 315472000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4318017000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3110621000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 3179000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2555250000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 276185000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24529000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 323136000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 385942000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88523000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 103968000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 395000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 750000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 464647000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.25992661111535814, "free_cash_flow": 284268000.0, "free_cash_flow_margin": 0.21731366103508906, "capex_intensity": 0.24116810641388273, "cfo_to_positive_net_income": 7.448243315408403, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01875162449354025, "current_ratio": 0.8372657031367408, "cash_runway_years": null, "near_term_maturity_to_cash": 0.12425290972003775 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1767042, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 395000.0, 0.0, 0.0, 750000000.0, 464647000.0 ], "thereafter": 1400000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001767042.json", "sha256": "0a410fb53c6dc2f53fb0a7c84aa26a8414e28b79bce52ab076d2318bffe2564f", "retrieved_at": "2026-10-17T22:44:48.301933+00:00", "raw_path": "data/raw/0a410fb53c6dc2f53fb0a7c84aa26a8414e28b79bce52ab076d2318bffe2564f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1308100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 80521000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88523000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 599740000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001767042-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704226000012/0001767042-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001767042-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704225000010/0001767042-25-000010-index.html", "eps": { "value": 0.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001767042-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704225000010/0001767042-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1159311000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001767042-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704225000010/0001767042-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49895000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001767042-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704225000010/0001767042-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85170000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001767042-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704225000010/0001767042-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 327987000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001767042-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704225000010/0001767042-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001767042-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704224000011/0001767042-24-000011-index.html", "eps": { "value": 0.29, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001767042-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704224000011/0001767042-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 850381000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001767042-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704224000011/0001767042-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20066000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001767042-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704224000011/0001767042-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68327018, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001767042-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704224000011/0001767042-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 266326000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001767042-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704224000011/0001767042-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-07", "accession": "0001767042-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704224000011/0001767042-24-000011-index.html", "eps": { "value": 1.8, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-07", "accession": "0001767042-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704224000011/0001767042-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 707913000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-07", "accession": "0001767042-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704224000011/0001767042-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 106265000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-07", "accession": "0001767042-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704224000011/0001767042-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-07", "accession": "0001767042-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704224000011/0001767042-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 219846000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-07", "accession": "0001767042-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1767042/000176704224000011/0001767042-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "COGT", "source_ticker": "COGT", "name": "COGENT BIOSCIENCES", "group": "Health Care", "weight_percent": 0.17, "holding_price": 29.51, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -333363000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -328937000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -264444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1554000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 937607000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 301236000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 636371000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 312012000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 46079000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 910355000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 63953000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128899408, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -265998000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 14.234750519913062, "cash_runway_years": 1.1798792939147797, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1622229, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001622229.json", "sha256": "b9d94be9f80e344ba0abf34d342bf5afaf417f0105914abe7ecc95aac8b475bf", "retrieved_at": "2026-10-17T22:44:48.657569+00:00", "raw_path": "data/raw/b9d94be9f80e344ba0abf34d342bf5afaf417f0105914abe7ecc95aac8b475bf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "eps": { "value": -2.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -328937000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128899408, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -264444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-053334", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000119312526053334/0001193125-26-053334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000095017025026115/0000950170-25-026115-index.html", "eps": { "value": -1.94, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000095017025026115/0000950170-25-026115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -255859000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000095017025026115/0000950170-25-026115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103856611, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000095017025026115/0000950170-25-026115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -207791000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000095017025026115/0000950170-25-026115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-019770", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000095017024019770/0000950170-24-019770-index.html", "eps": { "value": -2.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-019770", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000095017024019770/0000950170-24-019770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -192410000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-019770", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000095017024019770/0000950170-24-019770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79657942, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-019770", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000095017024019770/0000950170-24-019770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -153624000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-019770", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000095017024019770/0000950170-24-019770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007729", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000095017023007729/0000950170-23-007729-index.html", "eps": { "value": -2.39, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007729", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000095017023007729/0000950170-23-007729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -140241000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007729", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000095017023007729/0000950170-23-007729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58739713, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007729", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000095017023007729/0000950170-23-007729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -118638000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007729", "source_url": "https://www.sec.gov/Archives/edgar/data/1622229/000095017023007729/0000950170-23-007729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ASB", "source_ticker": "ASB", "name": "ASSOCIATED BANCORP", "group": "Financials", "weight_percent": 0.17, "holding_price": 28.84, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 474777000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 615692000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 45202596000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 40227249000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4975347000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 307864000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 971611000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 166613000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 204283000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2244000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 201366000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3235000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 299560000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 296432000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 7789, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 204283000.0, 2244000.0, 201366000.0, 3235000.0, 299560000.0 ], "thereafter": 296432000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000007789.json", "sha256": "89e17c744eaf3fc9f40400163beee10a0df456f1752e29eca2cdcc17e583a121", "retrieved_at": "2026-10-17T22:44:49.712393+00:00", "raw_path": "data/raw/89e17c744eaf3fc9f40400163beee10a0df456f1752e29eca2cdcc17e583a121.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "eps": { "value": 2.77, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 474777000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 166613000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 615692000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000007789-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778926000071/0000007789-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000007789-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778925000013/0000007789-25-000013-index.html", "eps": { "value": 0.72, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000007789-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778925000013/0000007789-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 123145000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000007789-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778925000013/0000007789-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 153347000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000007789-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778925000013/0000007789-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 580249000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0000007789-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778925000013/0000007789-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-08", "accession": "0000007789-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778924000009/0000007789-24-000009-index.html", "eps": { "value": 1.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0000007789-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778924000009/0000007789-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1102756000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0000007789-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778924000009/0000007789-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 182956000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0000007789-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778924000009/0000007789-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 150860000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0000007789-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778924000009/0000007789-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 442740000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0000007789-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778924000009/0000007789-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000007789-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778923000013/0000007789-23-000013-index.html", "eps": { "value": 2.34, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000007789-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778923000013/0000007789-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1239691000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000007789-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778923000013/0000007789-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 366122000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000007789-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778923000013/0000007789-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 150496000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000007789-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778923000013/0000007789-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 846566000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000007789-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/7789/000000778923000013/0000007789-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NOVT", "source_ticker": "NOVT", "name": "NOVANTA", "group": "Information Technology", "weight_percent": 0.17, "holding_price": 134.8, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 980600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 94012000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53829000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 64056000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 15627000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1807106000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 492819000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1314287000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 380871000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 212538000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 38291000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 61932000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29538000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 782601000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 212367000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36702000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 39278000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09587191515398735, "free_cash_flow": 48429000.0, "free_cash_flow_margin": 0.04938710993269427, "capex_intensity": 0.015936161533754843, "cfo_to_positive_net_income": 1.1899905255531404, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03012237405669998, "current_ratio": 3.6851346960685984, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1076930, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001076930.json", "sha256": "827cd6cacacfa8f7c7f338519155eed81de24efb68f5fb85dc432ccd658d2b27", "retrieved_at": "2026-10-17T22:44:49.594454+00:00", "raw_path": "data/raw/827cd6cacacfa8f7c7f338519155eed81de24efb68f5fb85dc432ccd658d2b27.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "eps": { "value": 1.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 980600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53829000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36702000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64056000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064230", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000119312526064230/0001193125-26-064230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026131", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017025026131/0000950170-25-026131-index.html", "eps": { "value": 1.77, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026131", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017025026131/0000950170-25-026131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 949245000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026131", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017025026131/0000950170-25-026131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64087000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026131", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017025026131/0000950170-25-026131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36124000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026131", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017025026131/0000950170-25-026131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 158512000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026131", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017025026131/0000950170-25-026131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021689", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017024021689/0000950170-24-021689-index.html", "eps": { "value": 2.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021689", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017024021689/0000950170-24-021689-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 881662000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021689", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017024021689/0000950170-24-021689-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72878000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021689", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017024021689/0000950170-24-021689-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36031000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021689", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017024021689/0000950170-24-021689-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 120075000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021689", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017024021689/0000950170-24-021689-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005365", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017023005365/0000950170-23-005365-index.html", "eps": { "value": 2.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005365", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017023005365/0000950170-23-005365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 860903000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005365", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017023005365/0000950170-23-005365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74051000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005365", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017023005365/0000950170-23-005365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35909000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005365", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017023005365/0000950170-23-005365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90779000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005365", "source_url": "https://www.sec.gov/Archives/edgar/data/1076930/000095017023005365/0000950170-23-005365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RXO", "source_ticker": "RXO", "name": "RXO INC", "group": "Industrials", "weight_percent": 0.16, "holding_price": 29.06, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5742000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -79000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -100000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 51000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 59000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3277000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1541000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 17000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 116000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1317000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1038000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168462000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 15000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 355000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 35000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.013758272378962034, "free_cash_flow": -8000000.0, "free_cash_flow_margin": -0.0013932427725531174, "capex_intensity": 0.01027516544757924, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005050505050505051, "current_ratio": 1.26878612716763, "cash_runway_years": null, "near_term_maturity_to_cash": 0.8823529411764706 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1929561, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 15000000.0, 355000000.0, 0.0, 35000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001929561.json", "sha256": "960108340c032c16b983154fb42c2f557f9bb69578cca5debd52f42bc35a0b9e", "retrieved_at": "2026-10-17T22:44:49.626502+00:00", "raw_path": "data/raw/960108340c032c16b983154fb42c2f557f9bb69578cca5debd52f42bc35a0b9e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "eps": { "value": -0.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5742000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -100000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168462000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001929561-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956126000013/0001929561-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001929561-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956125000044/0001929561-25-000044-index.html", "eps": { "value": -2.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001929561-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956125000044/0001929561-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4550000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001929561-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956125000044/0001929561-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -290000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001929561-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956125000044/0001929561-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133412000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001929561-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956125000044/0001929561-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001929561-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956125000044/0001929561-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001929561-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956124000032/0001929561-24-000032-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001929561-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956124000032/0001929561-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3927000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001929561-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956124000032/0001929561-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001929561-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956124000032/0001929561-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119456000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001929561-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956124000032/0001929561-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001929561-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956124000032/0001929561-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001929561-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956123000032/0001929561-23-000032-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001929561-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956123000032/0001929561-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4796000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001929561-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956123000032/0001929561-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 92000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001929561-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956123000032/0001929561-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115791000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001929561-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956123000032/0001929561-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 310000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001929561-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1929561/000192956123000032/0001929561-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NSIT", "source_ticker": "NSIT", "name": "INSIGHT ENTERPRISES INC", "group": "Information Technology", "weight_percent": 0.16, "holding_price": 158.9, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 8247180000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 334923000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 157347000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 303827000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 24520000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9087372000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7438498000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1648874000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 358020000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 106320000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 33738000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 6362387000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 5104303000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32347000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 151118000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0406106087171615, "free_cash_flow": 279307000.0, "free_cash_flow_margin": 0.03386697028560065, "capex_intensity": 0.0029731374845704834, "cfo_to_positive_net_income": 1.930936083941861, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004090852873345798, "current_ratio": 1.246475179862951, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 932696, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000932696.json", "sha256": "ffe5b2bdf0ce51ef11e76888cda036fa1e1018fd21d6c009b6b87a87f96a9fa6", "retrieved_at": "2026-10-17T22:44:50.251396+00:00", "raw_path": "data/raw/ffe5b2bdf0ce51ef11e76888cda036fa1e1018fd21d6c009b6b87a87f96a9fa6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "eps": { "value": 4.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8247180000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 157347000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32347000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 303827000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000932696-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000093269626000007/0000932696-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001628280-25-005817", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828025005817/0001628280-25-005817-index.html", "eps": { "value": 6.55, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001628280-25-005817", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828025005817/0001628280-25-005817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8701698000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001628280-25-005817", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828025005817/0001628280-25-005817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 249691000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001628280-25-005817", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828025005817/0001628280-25-005817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38136000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001628280-25-005817", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828025005817/0001628280-25-005817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 632845000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001628280-25-005817", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828025005817/0001628280-25-005817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828024006391/0001628280-24-006391-index.html", "eps": { "value": 7.55, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828024006391/0001628280-24-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9175840000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828024006391/0001628280-24-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 281309000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828024006391/0001628280-24-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37241000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828024006391/0001628280-24-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 619531000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828024006391/0001628280-24-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001628280-23-003850", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828023003850/0001628280-23-003850-index.html", "eps": { "value": 7.66, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001628280-23-003850", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828023003850/0001628280-23-003850-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10431191000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001628280-23-003850", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828023003850/0001628280-23-003850-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 280608000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001628280-23-003850", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828023003850/0001628280-23-003850-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36620000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001628280-23-003850", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828023003850/0001628280-23-003850-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 98106000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001628280-23-003850", "source_url": "https://www.sec.gov/Archives/edgar/data/932696/000162828023003850/0001628280-23-003850-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GVA", "source_ticker": "GVA", "name": "GRANITE CONSTRUCTION", "group": "Industrials", "weight_percent": 0.16, "holding_price": 108.78, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4424379000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 282446000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 193003000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 468916000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 138270000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4030393000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1179048000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 529220000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 963233000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 375896000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 162433000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 39150000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1812231000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1481745000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53132000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 48208000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06383856355886329, "free_cash_flow": 330646000.0, "free_cash_flow_margin": 0.07473274780483317, "capex_intensity": 0.03125184347905096, "cfo_to_positive_net_income": 2.429578814837075, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008848699444600022, "current_ratio": 1.2230383770486826, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 861459, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000861459.json", "sha256": "b0fdabbe8bdb5a546bb2362868942e8ad3b153b90b2d1ad0addab53a30c0071a", "retrieved_at": "2026-10-17T22:44:50.946160+00:00", "raw_path": "data/raw/b0fdabbe8bdb5a546bb2362868942e8ad3b153b90b2d1ad0addab53a30c0071a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "eps": { "value": 3.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4424379000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 193003000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53132000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 468916000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000861459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145926000004/0000861459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000861459-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145925000007/0000861459-25-000007-index.html", "eps": { "value": 2.62, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000861459-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145925000007/0000861459-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4007574000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000861459-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145925000007/0000861459-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 126346000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000861459-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145925000007/0000861459-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52514000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000861459-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145925000007/0000861459-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 456343000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000861459-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145925000007/0000861459-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000861459-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145924000006/0000861459-24-000006-index.html", "eps": { "value": 0.97, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000861459-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145924000006/0000861459-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3509138000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000861459-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145924000006/0000861459-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43599000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000861459-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145924000006/0000861459-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52565000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000861459-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145924000006/0000861459-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183707000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000861459-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000086145924000006/0000861459-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-004014", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000143774923004014/0001437749-23-004014-index.html", "eps": { "value": 1.7, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-004014", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000143774923004014/0001437749-23-004014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3301256000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-004014", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000143774923004014/0001437749-23-004014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83302000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-004014", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000143774923004014/0001437749-23-004014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52326000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-004014", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000143774923004014/0001437749-23-004014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55647000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-004014", "source_url": "https://www.sec.gov/Archives/edgar/data/861459/000143774923004014/0001437749-23-004014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OUT", "source_ticker": "OUT", "name": "OUTFRONT MEDIA", "group": "Real Estate", "weight_percent": 0.16, "holding_price": 29.95, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1831700000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 293500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 147000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 307600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 88800000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5311600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4577700000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 710400000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 99900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2583400000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 503700000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 545300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 169200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 650000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 950000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.16023366271769396, "free_cash_flow": 218800000.0, "free_cash_flow_margin": 0.11945187530709177, "capex_intensity": 0.04847955451220178, "cfo_to_positive_net_income": 2.092517006802721, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.016378227875743844, "current_ratio": 0.9237117183201907, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1579877, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 650000000.0, 0.0, 500000000.0, 500000000.0 ], "thereafter": 950000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001579877.json", "sha256": "0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3", "retrieved_at": "2026-10-17T22:44:50.982419+00:00", "raw_path": "data/raw/0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1831700000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 147000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 169200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 307600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579877-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987726000008/0001579877-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001579877-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987725000034/0001579877-25-000034-index.html", "eps": { "value": 1.51, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001579877-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987725000034/0001579877-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1830900000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001579877-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987725000034/0001579877-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 258200000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001579877-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987725000034/0001579877-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 170800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001579877-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987725000034/0001579877-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 299200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001579877-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987725000034/0001579877-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001579877-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987724000015/0001579877-24-000015-index.html", "eps": { "value": -2.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001579877-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987724000015/0001579877-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1820600000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001579877-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987724000015/0001579877-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -430400000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001579877-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987724000015/0001579877-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 164900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001579877-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987724000015/0001579877-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 254200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001579877-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987724000015/0001579877-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001579877-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987723000025/0001579877-23-000025-index.html", "eps": { "value": 0.84, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001579877-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987723000025/0001579877-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1772100000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001579877-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987723000025/0001579877-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 147900000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001579877-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987723000025/0001579877-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 161800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001579877-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987723000025/0001579877-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 254100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001579877-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1579877/000157987723000025/0001579877-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OGS", "source_ticker": "OGS", "name": "ONE GAS", "group": "Utilities", "weight_percent": 0.16, "holding_price": 74.56, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "operating_income": { "value": 457467000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 264224000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 578833000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 707226000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8853084000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3440123000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 10620000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2356038000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 249674000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 142809000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14791000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 915884000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1531858000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60513000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 212183000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -128393000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.190690474748698, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 3.203348528454089, "share_based_compensation_to_revenue": null, "current_ratio": 0.5978909272269362, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1587732, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001587732.json", "sha256": "8dec5ed192954069c5f167c9f4b41a7af2a4dc5a82bb93a71379feefc3b78ad2", "retrieved_at": "2026-10-17T22:44:51.143964+00:00", "raw_path": "data/raw/8dec5ed192954069c5f167c9f4b41a7af2a4dc5a82bb93a71379feefc3b78ad2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "eps": { "value": 4.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 264224000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60513000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 578833000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001587732-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773226000009/0001587732-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001587732-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773225000013/0001587732-25-000013-index.html", "eps": { "value": 3.91, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001587732-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773225000013/0001587732-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 222850000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001587732-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773225000013/0001587732-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57033000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001587732-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773225000013/0001587732-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 368411000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001587732-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773225000013/0001587732-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001587732-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773224000013/0001587732-24-000013-index.html", "eps": { "value": 4.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001587732-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773224000013/0001587732-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 231232000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001587732-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773224000013/0001587732-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55860000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001587732-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773224000013/0001587732-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 939532000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001587732-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773224000013/0001587732-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001587732-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773223000015/0001587732-23-000015-index.html", "eps": { "value": 4.08, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001587732-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773223000015/0001587732-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2578005000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001587732-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773223000015/0001587732-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 221742000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001587732-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773223000015/0001587732-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54338000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001587732-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773223000015/0001587732-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1570842000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001587732-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1587732/000158773223000015/0001587732-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VAL", "source_ticker": "VAL", "name": "VALARIS LTD", "group": "Energy", "weight_percent": 0.16, "holding_price": 83.75, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 11900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 477000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 982800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 546200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 343500000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5304800000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2133100000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3169600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 599400000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1086000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25200000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1225300000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 691600000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 100000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 40.08403361344538, "free_cash_flow": 202700000.0, "free_cash_flow_margin": 17.03361344537815, "capex_intensity": 28.865546218487395, "cfo_to_positive_net_income": 0.5557590557590557, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 2.1176470588235294, "current_ratio": 1.771688837478311, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 314808, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000314808.json", "sha256": "ebaf121f38259ea78161098f27cf3b3ec649bf77a389fc4beca9d7d461fbf992", "retrieved_at": "2026-10-17T22:44:51.590032+00:00", "raw_path": "data/raw/ebaf121f38259ea78161098f27cf3b3ec649bf77a389fc4beca9d7d461fbf992.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "eps": { "value": 13.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 982800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 546200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000314808-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480826000029/0000314808-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000314808-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480825000028/0000314808-25-000028-index.html", "eps": { "value": 5.12, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000314808-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480825000028/0000314808-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000314808-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480825000028/0000314808-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 373400000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000314808-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480825000028/0000314808-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000314808-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480825000028/0000314808-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 355400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000314808-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480825000028/0000314808-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000314808-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480824000014/0000314808-24-000014-index.html", "eps": { "value": 11.51, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000314808-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480824000014/0000314808-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000314808-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480824000014/0000314808-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 865400000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000314808-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480824000014/0000314808-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000314808-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480824000014/0000314808-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 267500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000314808-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480824000014/0000314808-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000314808-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480823000018/0000314808-23-000018-index.html", "eps": { "value": 2.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000314808-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480823000018/0000314808-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000314808-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480823000018/0000314808-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 176500000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000314808-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480823000018/0000314808-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000314808-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480823000018/0000314808-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 127500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000314808-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/314808/000031480823000018/0000314808-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HASI", "source_ticker": "HASI", "name": "HA SUSTAINABLE INFRASTRUCTURE CAPI", "group": "Financials", "weight_percent": 0.16, "holding_price": 36.8, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 400502000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 184547000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 167317000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8187965000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5530096000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 110218000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 292404000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 780000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29885000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138183870, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 236740000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1561894, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001561894.json", "sha256": "65a13a90bdd1bedad15ed965a8f6e9692972da94495769d013cb837cba0c4e93", "retrieved_at": "2026-10-17T22:44:52.469725+00:00", "raw_path": "data/raw/65a13a90bdd1bedad15ed965a8f6e9692972da94495769d013cb837cba0c4e93.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "eps": { "value": 1.41, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 400502000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 184547000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138183870, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 167317000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001561894-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189426000007/0001561894-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001561894-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189425000007/0001561894-25-000007-index.html", "eps": { "value": 1.62, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001561894-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189425000007/0001561894-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 383595000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001561894-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189425000007/0001561894-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 200037000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001561894-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189425000007/0001561894-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130501006, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001561894-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189425000007/0001561894-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5852000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001561894-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189425000007/0001561894-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001561894-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189424000009/0001561894-24-000009-index.html", "eps": { "value": 1.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001561894-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189424000009/0001561894-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 319871000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001561894-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189424000009/0001561894-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 148836000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001561894-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189424000009/0001561894-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 109467554, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001561894-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189424000009/0001561894-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 99689000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001561894-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189424000009/0001561894-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001561894-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189423000012/0001561894-23-000012-index.html", "eps": { "value": 0.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001561894-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189423000012/0001561894-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 239737000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001561894-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189423000012/0001561894-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41502000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001561894-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189423000012/0001561894-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90609329, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001561894-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189423000012/0001561894-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 230000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001561894-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1561894/000156189423000012/0001561894-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VCTR", "source_ticker": "VCTR", "name": "VICTORY CAPITAL HOLDINGS CLASS A", "group": "Financials", "weight_percent": 0.16, "holding_price": 109.3, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1306131000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 478423000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 330062000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 385485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4157000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4247850000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1823121000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2424729000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 163690000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 54787000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 72851000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66376000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1840000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 195617000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1570827, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001570827.json", "sha256": "178727ee6a55eef6332ea37919903d4450fdee5eb16ceb1e70b9936d1bdf42ab", "retrieved_at": "2026-10-17T22:44:52.493983+00:00", "raw_path": "data/raw/178727ee6a55eef6332ea37919903d4450fdee5eb16ceb1e70b9936d1bdf42ab.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "eps": { "value": 4.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1306131000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 330062000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66376000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 385485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077057", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000119312526077057/0001193125-26-077057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029770", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017025029770/0000950170-25-029770-index.html", "eps": { "value": 4.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029770", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017025029770/0000950170-25-029770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 893477000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029770", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017025029770/0000950170-25-029770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 288864000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029770", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017025029770/0000950170-25-029770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65928000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029770", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017025029770/0000950170-25-029770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 339979000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029770", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017025029770/0000950170-25-029770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022869", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017024022869/0000950170-24-022869-index.html", "eps": { "value": 3.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022869", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017024022869/0000950170-24-022869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 821028000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022869", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017024022869/0000950170-24-022869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 213157000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022869", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017024022869/0000950170-24-022869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68214000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022869", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017024022869/0000950170-24-022869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 330291000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022869", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017024022869/0000950170-24-022869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006124", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017023006124/0000950170-23-006124-index.html", "eps": { "value": 3.81, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006124", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017023006124/0000950170-23-006124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 854800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006124", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017023006124/0000950170-23-006124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 275511000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006124", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017023006124/0000950170-23-006124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72266000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006124", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017023006124/0000950170-23-006124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 335211000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006124", "source_url": "https://www.sec.gov/Archives/edgar/data/1570827/000095017023006124/0000950170-23-006124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SR", "source_ticker": "SR", "name": "SPIRE INC", "group": "Utilities", "weight_percent": 0.16, "holding_price": 80.75, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2476400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 523900000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 271700000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 578000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 922400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 11575300000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3389400000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 5700000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3369400000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 487500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 1317000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 204100000, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 298200000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 807700000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2548600000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58.7, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 76200000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 487500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 108100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 53600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 28500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 594900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.21155709901469877, "free_cash_flow": -344400000.0, "free_cash_flow_margin": -0.1390728476821192, "capex_intensity": 0.3724761750928768, "cfo_to_positive_net_income": 2.1273463378726536, "total_debt": 5173900000.0, "debt_to_assets": 0.4469776161308994, "net_debt": 5168200000.0, "interest_coverage": 2.56687898089172, "share_based_compensation_to_revenue": null, "current_ratio": 0.31691909283528213, "cash_runway_years": null, "near_term_maturity_to_cash": 85.52631578947368 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1126956, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 487500000.0, 108100000.0, 53600000.0, 28500000.0, 594900000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001126956.json", "sha256": "fd5864b535e4be341e4420a37bc204e5b49d19e66d44269be71e4374c152d315", "retrieved_at": "2026-10-17T22:44:52.554252+00:00", "raw_path": "data/raw/fd5864b535e4be341e4420a37bc204e5b49d19e66d44269be71e4374c152d315.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "eps": { "value": 4.37, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2476400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 271700000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58.7, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 578000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-14", "accession": "0001193125-25-282583", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000119312525282583/0001193125-25-282583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-20", "accession": "0001437749-24-035823", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774924035823/0001437749-24-035823-index.html", "eps": { "value": 4.19, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0001437749-24-035823", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774924035823/0001437749-24-035823-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2593000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0001437749-24-035823", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774924035823/0001437749-24-035823-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 250900000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0001437749-24-035823", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774924035823/0001437749-24-035823-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0001437749-24-035823", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774924035823/0001437749-24-035823-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 912400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0001437749-24-035823", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774924035823/0001437749-24-035823-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-16", "accession": "0001437749-23-032284", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774923032284/0001437749-23-032284-index.html", "eps": { "value": 3.85, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0001437749-23-032284", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774923032284/0001437749-23-032284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2666300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0001437749-23-032284", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774923032284/0001437749-23-032284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 217500000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0001437749-23-032284", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774923032284/0001437749-23-032284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0001437749-23-032284", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774923032284/0001437749-23-032284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 440200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0001437749-23-032284", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774923032284/0001437749-23-032284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-16", "accession": "0001437749-22-027522", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774922027522/0001437749-22-027522-index.html", "eps": { "value": 3.95, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-16", "accession": "0001437749-22-027522", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774922027522/0001437749-22-027522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2198500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-16", "accession": "0001437749-22-027522", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774922027522/0001437749-22-027522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 220800000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-16", "accession": "0001437749-22-027522", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774922027522/0001437749-22-027522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-16", "accession": "0001437749-22-027522", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774922027522/0001437749-22-027522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-16", "accession": "0001437749-22-027522", "source_url": "https://www.sec.gov/Archives/edgar/data/1126956/000143774922027522/0001437749-22-027522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INSW", "source_ticker": "INSW", "name": "INTERNATIONAL SEAWAYS", "group": "Energy", "weight_percent": 0.16, "holding_price": 113.11, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 843302000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 345385000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 309261000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 380052000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2668642000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 648365000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2020277000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 116922000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 541291000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 25788000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 163586000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8699000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 367046000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 98891000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49595945, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.40956264778217055, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.2289037414998982, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01031540302287911, "current_ratio": 3.7116218867237665, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1679049, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001679049.json", "sha256": "1e6bb448bab75b4ecf82be3c5229b2184480d6ba1041d2281393f09435995b0f", "retrieved_at": "2026-10-17T22:44:52.898671+00:00", "raw_path": "data/raw/1e6bb448bab75b4ecf82be3c5229b2184480d6ba1041d2281393f09435995b0f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "eps": { "value": 6.23, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 843302000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 309261000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49595945, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 380052000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020113", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000110465926020113/0001104659-26-020113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001691", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837025001691/0001558370-25-001691-index.html", "eps": { "value": 8.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001691", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837025001691/0001558370-25-001691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 951613000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001691", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837025001691/0001558370-25-001691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 416724000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001691", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837025001691/0001558370-25-001691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49680127, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001691", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837025001691/0001558370-25-001691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 547138000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001691", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837025001691/0001558370-25-001691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002108", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837024002108/0001558370-24-002108-index.html", "eps": { "value": 11.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002108", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837024002108/0001558370-24-002108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1071775000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002108", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837024002108/0001558370-24-002108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 556446000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002108", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837024002108/0001558370-24-002108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49428967, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002108", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837024002108/0001558370-24-002108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 688402000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002108", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837024002108/0001558370-24-002108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002247", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837023002247/0001558370-23-002247-index.html", "eps": { "value": 7.77, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002247", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837023002247/0001558370-23-002247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 864665000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002247", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837023002247/0001558370-23-002247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 387891000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002247", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837023002247/0001558370-23-002247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49844904, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002247", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837023002247/0001558370-23-002247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 287801000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002247", "source_url": "https://www.sec.gov/Archives/edgar/data/1679049/000155837023002247/0001558370-23-002247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HCC", "source_ticker": "HCC", "name": "WARRIOR MET COAL INC", "group": "Materials", "weight_percent": 0.16, "holding_price": 89.46, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1310043000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 45709000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56998000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 229246000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2783799000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 642414000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2141385000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 299963000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 154252000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 188565000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19953000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 820255000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 257021000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52603000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 156517000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03489122112785611, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 4.022000771956911, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01523079776770686, "current_ratio": 3.1913929212009915, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1691303, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 156517000.0, 0.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001691303.json", "sha256": "f46bdf6473eccd1d360113a18f87236d5ccd81bfb88bdc965c4d59052a448de5", "retrieved_at": "2026-10-17T22:44:53.395155+00:00", "raw_path": "data/raw/f46bdf6473eccd1d360113a18f87236d5ccd81bfb88bdc965c4d59052a448de5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "eps": { "value": 1.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1310043000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56998000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52603000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 229246000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048914", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000119312526048914/0001193125-26-048914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001691303-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130325000010/0001691303-25-000010-index.html", "eps": { "value": 4.79, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001691303-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130325000010/0001691303-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1525220000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001691303-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130325000010/0001691303-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 250603000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001691303-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130325000010/0001691303-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52345000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001691303-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130325000010/0001691303-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 367448000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001691303-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130325000010/0001691303-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001691303-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130324000008/0001691303-24-000008-index.html", "eps": { "value": 9.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001691303-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130324000008/0001691303-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1676625000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001691303-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130324000008/0001691303-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 478629000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001691303-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130324000008/0001691303-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52045000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001691303-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130324000008/0001691303-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 701108000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001691303-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130324000008/0001691303-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001691303-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130323000010/0001691303-23-000010-index.html", "eps": { "value": 12.4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001691303-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130323000010/0001691303-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1738738000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001691303-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130323000010/0001691303-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 641298000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001691303-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130323000010/0001691303-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51715000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001691303-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130323000010/0001691303-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 841904000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001691303-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1691303/000169130323000010/0001691303-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BIPC", "source_ticker": "BIPC", "name": "BROOKFIELD INFRASTRUCTURE CORP CLA", "group": "Utilities", "weight_percent": 0.16, "holding_price": 37.63, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "LUMN", "source_ticker": "LUMN", "name": "LUMEN TECHNOLOGIES", "group": "Communication", "weight_percent": 0.16, "holding_price": 4.87, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 11331000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -812000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1739000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 4738000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 34342000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -1117000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1003000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 1284000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2749000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 48000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 7909000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 4390000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 994548000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.0716618127261495, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -0.632398753894081, "share_based_compensation_to_revenue": 0.004236166269526079, "current_ratio": 1.8015945330296128, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 18926, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000018926.json", "sha256": "256ae4e2b32df840833d7cac21b3c9b12fe4fe850259b93f76970c2b9136a7ca", "retrieved_at": "2026-10-17T22:44:54.071291+00:00", "raw_path": "data/raw/256ae4e2b32df840833d7cac21b3c9b12fe4fe850259b93f76970c2b9136a7ca.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "eps": { "value": -1.75, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11331000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1739000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 994548000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4738000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000018926-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892626000014/0000018926-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000018926-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892625000010/0000018926-25-000010-index.html", "eps": { "value": -0.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000018926-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892625000010/0000018926-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12129000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000018926-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892625000010/0000018926-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000018926-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892625000010/0000018926-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 987680000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000018926-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892625000010/0000018926-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4333000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000018926-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892625000010/0000018926-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000018926-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892624000016/0000018926-24-000016-index.html", "eps": { "value": -10.48, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000018926-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892624000016/0000018926-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 13521000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000018926-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892624000016/0000018926-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10298000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000018926-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892624000016/0000018926-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 983081000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000018926-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892624000016/0000018926-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2160000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000018926-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892624000016/0000018926-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000018926-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892623000013/0000018926-23-000013-index.html", "eps": { "value": -1.54, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000018926-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892623000013/0000018926-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 16108000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000018926-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892623000013/0000018926-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1548000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000018926-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892623000013/0000018926-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1007517000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000018926-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892623000013/0000018926-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4735000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000018926-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/18926/000001892623000013/0000018926-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "QBTS", "source_ticker": "QBTS", "name": "D WAVE QUANTUM", "group": "Information Technology", "weight_percent": 0.16, "holding_price": 12.82, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 24587000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -100368000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -355062000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -71982000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3862000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 915813000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 63583000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 852230000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 635347000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 35825000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1563000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 22657000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 896232000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 21148000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 321202025, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 37787000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -4.082157237564567, "free_cash_flow": -75844000.0, "free_cash_flow_margin": -3.0847195672509864, "capex_intensity": 0.15707487696750316, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.9215032334160329, "current_ratio": 42.37904293550218, "cash_runway_years": 8.826470506515518, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1907982, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001907982.json", "sha256": "65b92af1efc39f01715b032c0c91d29f5095e8a19719a474d621f5c878f83491", "retrieved_at": "2026-10-17T22:44:54.223478+00:00", "raw_path": "data/raw/65b92af1efc39f01715b032c0c91d29f5095e8a19719a474d621f5c878f83491.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "eps": { "value": -1.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 24587000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -355062000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 321202025, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -71982000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001907982-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798226000026/0001907982-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001907982-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798225000060/0001907982-25-000060-index.html", "eps": { "value": -0.75, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001907982-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798225000060/0001907982-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8827000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001907982-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798225000060/0001907982-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -143879000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001907982-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798225000060/0001907982-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 192129049, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001907982-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798225000060/0001907982-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -42643000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001907982-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798225000060/0001907982-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001907982-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798224000049/0001907982-24-000049-index.html", "eps": { "value": -0.6, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001907982-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798224000049/0001907982-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8758000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001907982-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798224000049/0001907982-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -82715000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001907982-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798224000049/0001907982-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 137993736, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001907982-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798224000049/0001907982-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -60649000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001907982-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798224000049/0001907982-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-18", "accession": "0001907982-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798223000011/0001907982-23-000011-index.html", "eps": { "value": -0.43, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-18", "accession": "0001907982-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798223000011/0001907982-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7173000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-18", "accession": "0001907982-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798223000011/0001907982-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51529000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-18", "accession": "0001907982-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798223000011/0001907982-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119647777, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-18", "accession": "0001907982-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798223000011/0001907982-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45226000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-18", "accession": "0001907982-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1907982/000190798223000011/0001907982-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DK", "source_ticker": "DK", "name": "DELEK US HOLDINGS INC", "group": "Energy", "weight_percent": 0.16, "holding_price": 76.88, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 10722900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 301000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 535800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 529500000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6847700000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 625800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3223600000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 9500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 397800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 86700000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2068000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2529400000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60703554, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 9500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 221300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 409500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1943000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 700000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0280707644387246, "free_cash_flow": 6300000.0, "free_cash_flow_margin": 0.000587527627787259, "capex_intensity": 0.049380298240214865, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008085499258596088, "current_ratio": 0.8175851980706887, "cash_runway_years": null, "near_term_maturity_to_cash": 0.01518056887184404 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1694426, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 9500000.0, 221300000.0, 409500000.0, 1943000000.0, 0.0 ], "thereafter": 700000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001694426.json", "sha256": "96f2724024281b1275c6f4947339b397d8e629317812cd20d159a4e23ea43e97", "retrieved_at": "2026-10-17T22:44:54.670972+00:00", "raw_path": "data/raw/96f2724024281b1275c6f4947339b397d8e629317812cd20d159a4e23ea43e97.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10722900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60703554, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 535800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012664", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000162828026012664/0001628280-26-012664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001694426-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442625000013/0001694426-25-000013-index.html", "eps": { "value": -8.77, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001694426-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442625000013/0001694426-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11852200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001694426-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442625000013/0001694426-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -560400000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001694426-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442625000013/0001694426-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63882219, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001694426-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442625000013/0001694426-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -66800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001694426-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442625000013/0001694426-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001694426-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442624000028/0001694426-24-000028-index.html", "eps": { "value": 0.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001694426-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442624000028/0001694426-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 16917400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001694426-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442624000028/0001694426-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19800000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001694426-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442624000028/0001694426-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65975301, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001694426-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442624000028/0001694426-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1013600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001694426-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442624000028/0001694426-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001694426-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442623000007/0001694426-23-000007-index.html", "eps": { "value": 3.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001694426-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442623000007/0001694426-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20245800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001694426-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442623000007/0001694426-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 257100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001694426-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442623000007/0001694426-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71516361, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001694426-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442623000007/0001694426-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 425300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001694426-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1694426/000169442623000007/0001694426-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LAUR", "source_ticker": "LAUR", "name": "LAUREATE EDUCATION", "group": "Consumer Discretionary", "weight_percent": 0.16, "holding_price": 39.04, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1701930000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 431102000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 281630000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 366192000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2206350000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1017590000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1187937000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 146703000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 73123000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 74495000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13342000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 318348000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 472907000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148672000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 215168000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2533018396761324, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.3002592053403401, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007839335342816684, "current_ratio": 0.673172526522128, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 912766, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000912766.json", "sha256": "b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef", "retrieved_at": "2026-10-17T22:44:54.862609+00:00", "raw_path": "data/raw/b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "eps": { "value": 1.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1701930000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 281630000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148672000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 366192000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828026009479/0001628280-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006557", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828025006557/0001628280-25-006557-index.html", "eps": { "value": 1.92, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006557", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828025006557/0001628280-25-006557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1566642000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006557", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828025006557/0001628280-25-006557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 296474000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006557", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828025006557/0001628280-25-006557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 153896000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006557", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828025006557/0001628280-25-006557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 232733000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006557", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828025006557/0001628280-25-006557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006141", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828024006141/0001628280-24-006141-index.html", "eps": { "value": 0.68, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006141", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828024006141/0001628280-24-006141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1484288000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006141", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828024006141/0001628280-24-006141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 107590000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006141", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828024006141/0001628280-24-006141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 157879000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006141", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828024006141/0001628280-24-006141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 250780000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006141", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828024006141/0001628280-24-006141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004686", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828023004686/0001628280-23-004686-index.html", "eps": { "value": 0.41, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004686", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828023004686/0001628280-23-004686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1242271000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004686", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828023004686/0001628280-23-004686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 69573000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004686", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828023004686/0001628280-23-004686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168268000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004686", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828023004686/0001628280-23-004686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 178230000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004686", "source_url": "https://www.sec.gov/Archives/edgar/data/912766/000162828023004686/0001628280-23-004686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TVTX", "source_ticker": "TVTX", "name": "TRAVERE THERAPEUTICS", "group": "Health Care", "weight_percent": 0.16, "holding_price": 52.79, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 490728000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -62824000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25546000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 37784000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 605191000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 490363000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 114828000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 93035000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 60743000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 44868000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 437565000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 159904000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89211813, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.12802204072317047, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09143150584437815, "current_ratio": 2.7364231038623172, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1438533, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001438533.json", "sha256": "b66a9ecfb78fb2c3fc29384fc9ee702340e57ee037364236a402186d866938b6", "retrieved_at": "2026-10-17T22:44:55.299564+00:00", "raw_path": "data/raw/b66a9ecfb78fb2c3fc29384fc9ee702340e57ee037364236a402186d866938b6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "eps": { "value": -0.29, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 490728000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25546000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89211813, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37784000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438533-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853326000014/0001438533-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001438533-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853325000010/0001438533-25-000010-index.html", "eps": { "value": -4.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001438533-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853325000010/0001438533-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 233175000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001438533-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853325000010/0001438533-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -321545000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001438533-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853325000010/0001438533-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78888861, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001438533-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853325000010/0001438533-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -237475000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001438533-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853325000010/0001438533-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001438533-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853324000005/0001438533-24-000005-index.html", "eps": { "value": -1.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001438533-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853324000005/0001438533-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 145238000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001438533-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853324000005/0001438533-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -111399000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001438533-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853324000005/0001438533-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74267418, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001438533-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853324000005/0001438533-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -280021000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001438533-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853324000005/0001438533-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001438533-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853323000008/0001438533-23-000008-index.html", "eps": { "value": -4.37, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001438533-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853323000008/0001438533-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 212018000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001438533-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853323000008/0001438533-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -278482000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001438533-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853323000008/0001438533-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63758515, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001438533-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853323000008/0001438533-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -186291000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001438533-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1438533/000143853323000008/0001438533-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TTAN", "source_ticker": "TTAN", "name": "SERVICETITAN CLASS A", "group": "Information Technology", "weight_percent": 0.16, "holding_price": 76.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 960965000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -169205000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -159853000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 110131000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4704000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1745057000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 219823000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1525234000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 428769000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 83195000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 197115000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 590858000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 169452000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92378699, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.17607821304626078, "free_cash_flow": 105427000.0, "free_cash_flow_margin": 0.10970951075221262, "capex_intensity": 0.00489507942536929, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.20512193472186813, "current_ratio": 3.4868753393291314, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1638826, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001638826.json", "sha256": "90c5601e0da675e040cb01df1b006977dc915d8ef38b62446c92591af9ba8987", "retrieved_at": "2026-10-17T22:44:55.362696+00:00", "raw_path": "data/raw/90c5601e0da675e040cb01df1b006977dc915d8ef38b62446c92591af9ba8987.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "eps": { "value": -1.73, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 960965000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -159853000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92378699, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 110131000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001638826-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000163882626000028/0001638826-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "eps": { "value": -8.53, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 771878000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -239094000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42148552, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37053000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "eps": { "value": -7.24, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 614341000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -195145000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33267131, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -39702000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "eps": { "value": -9.31, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 467734000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -269523000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30410373, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -120748000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2025-04-02", "accession": "0000950170-25-048834", "source_url": "https://www.sec.gov/Archives/edgar/data/1638826/000095017025048834/0000950170-25-048834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CSW", "source_ticker": "CSW", "name": "CSW INDUSTRIALS", "group": "Industrials", "weight_percent": 0.16, "holding_price": 291.14, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1082549000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 168535000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112045000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 149653000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2316684000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1247286000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 33799000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 839836000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 29458000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 589067000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 226921000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16712000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 132746000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.15568348407323826, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.3356508545673613, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.595912233772987, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1624794, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001624794.json", "sha256": "80529df12b7623b0e8e0cadf9fef294cdd184a3e8bfaf35f5d11f67a6cfece92", "retrieved_at": "2026-10-17T22:44:55.956122+00:00", "raw_path": "data/raw/80529df12b7623b0e8e0cadf9fef294cdd184a3e8bfaf35f5d11f67a6cfece92.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "eps": { "value": 6.7, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1082549000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112045000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16712000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 149653000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001624794-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479426000027/0001624794-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001624794-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479425000056/0001624794-25-000056-index.html", "eps": { "value": 8.38, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001624794-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479425000056/0001624794-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 878301000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001624794-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479425000056/0001624794-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 136652000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001624794-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479425000056/0001624794-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16314000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001624794-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479425000056/0001624794-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 168362000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001624794-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479425000056/0001624794-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-23", "accession": "0001624794-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479424000032/0001624794-24-000032-index.html", "eps": { "value": 6.52, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-23", "accession": "0001624794-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479424000032/0001624794-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 792840000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-23", "accession": "0001624794-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479424000032/0001624794-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101648000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-23", "accession": "0001624794-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479424000032/0001624794-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15581000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-23", "accession": "0001624794-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479424000032/0001624794-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 164332000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-23", "accession": "0001624794-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479424000032/0001624794-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001624794-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479423000039/0001624794-23-000039-index.html", "eps": { "value": 6.2, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001624794-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479423000039/0001624794-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 757904000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001624794-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479423000039/0001624794-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 96435000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001624794-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479423000039/0001624794-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15546000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001624794-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479423000039/0001624794-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 121453000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001624794-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1624794/000162479423000039/0001624794-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HNGE", "source_ticker": "HNGE", "name": "HINGE HEALTH CLASS A", "group": "Health Care", "weight_percent": 0.16, "holding_price": 104.96, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 587860000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -546371000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -528261000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 171441000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 708000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 744761000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 366225000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 178662000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 207995000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 643009000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 533904000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 362409000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54577000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 8113000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 65028000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.9294236723029292, "free_cash_flow": 170733000.0, "free_cash_flow_margin": 0.2904313952301568, "capex_intensity": 0.0012043683870309257, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.093813152791481, "current_ratio": 1.4732084468100959, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1673743, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json", "sha256": "39b4bb57893110c6f91413b6e294c4a41fee26412c7578d6bdcc6133e31725b3", "retrieved_at": "2026-10-17T22:44:55.790327+00:00", "raw_path": "data/raw/39b4bb57893110c6f91413b6e294c4a41fee26412c7578d6bdcc6133e31725b3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "eps": { "value": -7.77, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 587860000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -528261000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54577000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 171441000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "eps": { "value": -0.88, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 390404000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11933000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13558000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49002000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "eps": { "value": -8.31, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 292730000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -108141000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13017000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -63909000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013808", "source_url": "https://www.sec.gov/Archives/edgar/data/1673743/000162828026013808/0001628280-26-013808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NWE", "source_ticker": "NWE", "name": "NORTHWESTERN ENERGY GROUP", "group": "Utilities", "weight_percent": 0.16, "holding_price": 73.85, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1610559000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 325818000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 181092000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 394455000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 524456000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8459691000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5573951000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2885740000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8781000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3181040000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 104967000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 150000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 150351000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 249526000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6985000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 503942000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 697451000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61541418, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 106900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 583700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 33000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 650000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2023011885935256, "free_cash_flow": -130001000.0, "free_cash_flow_margin": -0.08071793706408768, "capex_intensity": 0.3256360058836714, "cfo_to_positive_net_income": 2.1782022397455436, "total_debt": 3436007000.0, "debt_to_assets": 0.4061622345307884, "net_debt": 3427226000.0, "interest_coverage": 2.1670491050940797, "share_based_compensation_to_revenue": 0.004337003487608961, "current_ratio": 0.722548250701483, "cash_runway_years": null, "near_term_maturity_to_cash": 12.17401207151805 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1993004, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 106900000.0, null, 583700000.0, 33000000.0, 650000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001993004.json", "sha256": "50ffeeed8f69866ea0384b36a9356029f6034a872cb66f78df22d1262c0bdbee", "retrieved_at": "2026-10-17T22:44:56.325164+00:00", "raw_path": "data/raw/50ffeeed8f69866ea0384b36a9356029f6034a872cb66f78df22d1262c0bdbee.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "eps": { "value": 2.94, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1610559000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 181092000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61541418, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 394455000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001993004-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001993004-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300425000021/0001993004-25-000021-index.html", "eps": { "value": 3.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001993004-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300425000021/0001993004-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1513898000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001993004-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300425000021/0001993004-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 224111000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001993004-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300425000021/0001993004-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61374205, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001993004-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300425000021/0001993004-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 406741000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001993004-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300425000021/0001993004-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001993004-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300424000006/0001993004-24-000006-index.html", "eps": { "value": 3.22, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001993004-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300424000006/0001993004-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1422143000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001993004-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300424000006/0001993004-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 194131000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001993004-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300424000006/0001993004-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60357793, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001993004-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300424000006/0001993004-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 489231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001993004-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300424000006/0001993004-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-02-15", "accession": "0001993004-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300424000006/0001993004-24-000006-index.html", "eps": { "value": 3.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-15", "accession": "0001993004-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300424000006/0001993004-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1477837000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-15", "accession": "0001993004-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300424000006/0001993004-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 183008000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-15", "accession": "0001993004-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300424000006/0001993004-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56292110, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-15", "accession": "0001993004-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300424000006/0001993004-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 307242000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-15", "accession": "0001993004-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1993004/000199300424000006/0001993004-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RDN", "source_ticker": "RDN", "name": "RADIAN GROUP", "group": "Financials", "weight_percent": 0.16, "holding_price": 33.6, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1197084000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 582640000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 119862000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8122397000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3340883000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4781514000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 24829000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 68290000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 140811000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1043000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 431909000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 890926, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000890926.json", "sha256": "60eaa5bc46787b5da18a328bab66b3cd3d544ce4001f04ae2a33561b01ea8e42", "retrieved_at": "2026-10-17T22:44:56.767707+00:00", "raw_path": "data/raw/60eaa5bc46787b5da18a328bab66b3cd3d544ce4001f04ae2a33561b01ea8e42.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "eps": { "value": 4.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1197084000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 582640000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 140811000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 119862000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061383", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000119312526061383/0001193125-26-061383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021241", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000095017025021241/0000950170-25-021241-index.html", "eps": { "value": 3.92, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021241", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000095017025021241/0000950170-25-021241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1290283000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021241", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000095017025021241/0000950170-25-021241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 604440000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021241", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000095017025021241/0000950170-25-021241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 154191000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021241", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000095017025021241/0000950170-25-021241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -663572000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021241", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000095017025021241/0000950170-25-021241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000890926-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000089092624000006/0000890926-24-000006-index.html", "eps": { "value": 3.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000890926-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000089092624000006/0000890926-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1240588000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000890926-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000089092624000006/0000890926-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 603119000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000890926-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000089092624000006/0000890926-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160133000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000890926-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000089092624000006/0000890926-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 529434000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000890926-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000089092624000006/0000890926-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000890926-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000089092623000007/0000890926-23-000007-index.html", "eps": { "value": 4.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000890926-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000089092623000007/0000890926-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1190726000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000890926-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000089092623000007/0000890926-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 742934000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000890926-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000089092623000007/0000890926-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 170664000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000890926-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000089092623000007/0000890926-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 388298000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000890926-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/890926/000089092623000007/0000890926-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PIPR", "source_ticker": "PIPR", "name": "PIPER SANDLER COMPANIES", "group": "Financials", "weight_percent": 0.16, "holding_price": 64.57, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1834064000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 281331000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 586627000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2592646000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1009853000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1371007000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 15000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 17400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 123914000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17785000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 125043000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1230245, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001230245.json", "sha256": "ebdd694b7cdaf5a3dde0e488329ae7526fc824249be49c36022e547ffd9548d7", "retrieved_at": "2026-10-17T22:44:57.005877+00:00", "raw_path": "data/raw/ebdd694b7cdaf5a3dde0e488329ae7526fc824249be49c36022e547ffd9548d7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "eps": { "value": 15.82, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1834064000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 281331000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17785000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 586627000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001230245-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024526000013/0001230245-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001230245-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024525000038/0001230245-25-000038-index.html", "eps": { "value": 10.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001230245-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024525000038/0001230245-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1531595000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001230245-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024525000038/0001230245-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 181114000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001230245-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024525000038/0001230245-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17695000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001230245-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024525000038/0001230245-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 313255000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001230245-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024525000038/0001230245-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001230245-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024524000038/0001230245-24-000038-index.html", "eps": { "value": 4.96, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001230245-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024524000038/0001230245-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1358113000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001230245-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024524000038/0001230245-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85491000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001230245-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024524000038/0001230245-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17224000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001230245-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024524000038/0001230245-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 275629000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001230245-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024524000038/0001230245-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001230245-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024523000033/0001230245-23-000033-index.html", "eps": { "value": 6.52, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001230245-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024523000033/0001230245-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1435118000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001230245-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024523000033/0001230245-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 110674000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001230245-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024523000033/0001230245-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16965000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001230245-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024523000033/0001230245-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -224907000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001230245-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1230245/000123024523000033/0001230245-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CRSP", "source_ticker": "CRSP", "name": "CRISPR THERAPEUTICS AG", "group": "Health Care", "weight_percent": 0.16, "holding_price": 51.52, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3510000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -664571000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -581599000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -345014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 914000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2265243000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 343430000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1921813000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 347559000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 19479000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 72499000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1985671000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 149120000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89925109, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 398090000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -189.33646723646723, "free_cash_flow": -345928000.0, "free_cash_flow_margin": -98.55498575498575, "capex_intensity": 0.2603988603988604, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 20.654985754985756, "current_ratio": 13.315926770386266, "cash_runway_years": 1.0073765122574736, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1674416, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001674416.json", "sha256": "bb57dd5f2b124e21e027bdcf9d925a06e9aa25cb8b2e84515ef679c3b5c3c413", "retrieved_at": "2026-10-17T22:44:57.034452+00:00", "raw_path": "data/raw/bb57dd5f2b124e21e027bdcf9d925a06e9aa25cb8b2e84515ef679c3b5c3c413.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "eps": { "value": -6.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3510000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -581599000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89925109, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -345014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048957", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000119312526048957/0001193125-26-048957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000950170-25-017899", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017025017899/0000950170-25-017899-index.html", "eps": { "value": -4.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000950170-25-017899", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017025017899/0000950170-25-017899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37314000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000950170-25-017899", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017025017899/0000950170-25-017899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -366252000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000950170-25-017899", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017025017899/0000950170-25-017899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84359126, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000950170-25-017899", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017025017899/0000950170-25-017899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -142774000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000950170-25-017899", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017025017899/0000950170-25-017899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017571", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017024017571/0000950170-24-017571-index.html", "eps": { "value": -1.94, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017571", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017024017571/0000950170-24-017571-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 371206000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017571", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017024017571/0000950170-24-017571-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -153610000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017571", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017024017571/0000950170-24-017571-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79220930, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017571", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017024017571/0000950170-24-017571-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -260375000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017571", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017024017571/0000950170-24-017571-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003441", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017023003441/0000950170-23-003441-index.html", "eps": { "value": -8.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003441", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017023003441/0000950170-23-003441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1198000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003441", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017023003441/0000950170-23-003441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -650175000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003441", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017023003441/0000950170-23-003441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77746575, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003441", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017023003441/0000950170-23-003441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -495741000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003441", "source_url": "https://www.sec.gov/Archives/edgar/data/1674416/000095017023003441/0000950170-23-003441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CORZ", "source_ticker": "CORZ", "name": "CORE SCIENTIFIC INC", "group": "Information Technology", "weight_percent": 0.16, "holding_price": 14.46, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 319019000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -245589000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -288616000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 278250000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 729000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2347644000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3310384000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -962740000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 311378000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 68913000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 98236000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 895537000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 781401000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 318068000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.7698256216714365, "free_cash_flow": -450750000.0, "free_cash_flow_margin": -1.4129252489663624, "capex_intensity": 2.2851303527376112, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.30793150251238954, "current_ratio": 1.1460658483928226, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1839341, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001839341.json", "sha256": "d49208f117d80434ea3b8074d7c17cb3002b3386d3da0b235cb77910844a54ca", "retrieved_at": "2026-10-17T22:44:57.214296+00:00", "raw_path": "data/raw/d49208f117d80434ea3b8074d7c17cb3002b3386d3da0b235cb77910844a54ca.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "eps": { "value": -0.88, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 319019000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -288616000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 318068000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 278250000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013305", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828026013305/0001628280-26-013305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008302", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828025008302/0001628280-25-008302-index.html", "eps": { "value": -4.39, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008302", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828025008302/0001628280-25-008302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 510672000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008302", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828025008302/0001628280-25-008302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1315005000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008302", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828025008302/0001628280-25-008302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 255832000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008302", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828025008302/0001628280-25-008302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42896000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008302", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828025008302/0001628280-25-008302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010682", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828024010682/0001628280-24-010682-index.html", "eps": { "value": -0.65, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010682", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828024010682/0001628280-24-010682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 502400000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010682", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828024010682/0001628280-24-010682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -246487000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010682", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828024010682/0001628280-24-010682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 379863000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010682", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828024010682/0001628280-24-010682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65114000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010682", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828024010682/0001628280-24-010682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-04", "accession": "0001628280-23-010454", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828023010454/0001628280-23-010454-index.html", "eps": { "value": -6.3, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-04", "accession": "0001628280-23-010454", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828023010454/0001628280-23-010454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 640313000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-04", "accession": "0001628280-23-010454", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828023010454/0001628280-23-010454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2146318000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-04", "accession": "0001628280-23-010454", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828023010454/0001628280-23-010454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 340647000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-04", "accession": "0001628280-23-010454", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828023010454/0001628280-23-010454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 205187000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-04", "accession": "0001628280-23-010454", "source_url": "https://www.sec.gov/Archives/edgar/data/1839341/000162828023010454/0001628280-23-010454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SIG", "source_ticker": "SIG", "name": "SIGNET JEWELERS", "group": "Consumer Discretionary", "weight_percent": 0.16, "holding_price": 118.16, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 6813600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 393100000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 294400000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 678800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 153500000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5952100000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3985900000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1966200000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 874800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 147500000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26900000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3023500000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1888800000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 205200000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.057693436656099564, "free_cash_flow": 525300000.0, "free_cash_flow_margin": 0.07709580838323353, "capex_intensity": 0.022528472466831043, "cfo_to_positive_net_income": 2.3057065217391304, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0039479863801808145, "current_ratio": 1.6007518000847099, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 832988, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000832988.json", "sha256": "6ccb72131c8afd75ae3b0ea1c6082f249d976747c4587334bb8ce4940b02f72d", "retrieved_at": "2026-10-17T22:44:58.220708+00:00", "raw_path": "data/raw/6ccb72131c8afd75ae3b0ea1c6082f249d976747c4587334bb8ce4940b02f72d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "eps": { "value": 7.08, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6813600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 294400000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 678800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0000832988-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298826000055/0000832988-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-03-19", "accession": "0000832988-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298825000018/0000832988-25-000018-index.html", "eps": { "value": -0.81, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-19", "accession": "0000832988-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298825000018/0000832988-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6703800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-19", "accession": "0000832988-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298825000018/0000832988-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61200000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-19", "accession": "0000832988-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298825000018/0000832988-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-19", "accession": "0000832988-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298825000018/0000832988-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 590900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-19", "accession": "0000832988-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298825000018/0000832988-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-03-21", "accession": "0000832988-24-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298824000083/0000832988-24-000083-index.html", "eps": { "value": 15.01, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-21", "accession": "0000832988-24-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298824000083/0000832988-24-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7171100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-21", "accession": "0000832988-24-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298824000083/0000832988-24-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 810400000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-21", "accession": "0000832988-24-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298824000083/0000832988-24-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-21", "accession": "0000832988-24-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298824000083/0000832988-24-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 546900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-21", "accession": "0000832988-24-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298824000083/0000832988-24-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-16", "accession": "0000832988-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298823000032/0000832988-23-000032-index.html", "eps": { "value": 6.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0000832988-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298823000032/0000832988-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7842100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0000832988-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298823000032/0000832988-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 376700000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0000832988-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298823000032/0000832988-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0000832988-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298823000032/0000832988-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 797900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0000832988-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/832988/000083298823000032/0000832988-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CON", "source_ticker": "CON", "name": "CONCENTRA GROUP HOLDINGS PARENT IN", "group": "Health Care", "weight_percent": 0.16, "holding_price": 39.15, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2163417000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 333992000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 166415000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 279397000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 82335000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2858388000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2437959000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 393281000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 79899000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10490000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 383098000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 337247000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128296000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 22423000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.15438170264909631, "free_cash_flow": 197062000.0, "free_cash_flow_margin": 0.09108831076024641, "capex_intensity": 0.03805785015094178, "cfo_to_positive_net_income": 1.6789171649190278, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004848810931965497, "current_ratio": 1.1359567320094768, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2014596, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002014596.json", "sha256": "63301f1b99322eef397104105f09b470943d9287e3351b703537fbb5fd1d593d", "retrieved_at": "2026-10-17T22:44:58.018916+00:00", "raw_path": "data/raw/63301f1b99322eef397104105f09b470943d9287e3351b703537fbb5fd1d593d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "eps": { "value": 1.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2163417000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 166415000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128296000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 279397000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002014596-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459626000029/0002014596-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "eps": { "value": 1.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1900192000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 166543000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114058000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 274677000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "eps": { "value": 1.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1838081000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 179947000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104008000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 234316000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "eps": { "value": 1.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1724359000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 166727000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103821000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 274337000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0002014596-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2014596/000201459625000011/0002014596-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AX", "source_ticker": "AX", "name": "AXOS FINANCIAL", "group": "Financials", "weight_percent": 0.16, "holding_price": 87.52, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 81254000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 490372000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 557597000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 29961869000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 26795451000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3166418000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1108633000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 710042000, "tag": "InterestExpense", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 29700000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 44255000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56656722, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 21980000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 345655000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1299709, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 0.0 ], "thereafter": 345655000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001299709.json", "sha256": "a0699536311e99dd5257a81f51da34553ee52b3ce5320ccaef6d7fb171304238", "retrieved_at": "2026-10-17T22:44:58.648754+00:00", "raw_path": "data/raw/a0699536311e99dd5257a81f51da34553ee52b3ce5320ccaef6d7fb171304238.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "eps": { "value": 8.48, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 81254000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 490372000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56656722, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 557597000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001299709-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970926000060/0001299709-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001299709-25-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970925000125/0001299709-25-000125-index.html", "eps": { "value": 7.43, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001299709-25-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970925000125/0001299709-25-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 65789000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001299709-25-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970925000125/0001299709-25-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 432908000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001299709-25-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970925000125/0001299709-25-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56862630, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001299709-25-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970925000125/0001299709-25-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 490331000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001299709-25-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970925000125/0001299709-25-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-22", "accession": "0001299709-24-000113", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970924000113/0001299709-24-000113-index.html", "eps": { "value": 7.66, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0001299709-24-000113", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970924000113/0001299709-24-000113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 64641000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0001299709-24-000113", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970924000113/0001299709-24-000113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 450008000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0001299709-24-000113", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970924000113/0001299709-24-000113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57509029, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0001299709-24-000113", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970924000113/0001299709-24-000113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 305477000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0001299709-24-000113", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970924000113/0001299709-24-000113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001299709-23-000198", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970923000198/0001299709-23-000198-index.html", "eps": { "value": 5.07, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001299709-23-000198", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970923000198/0001299709-23-000198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 65261000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001299709-23-000198", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970923000198/0001299709-23-000198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 307165000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001299709-23-000198", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970923000198/0001299709-23-000198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59691541, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001299709-23-000198", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970923000198/0001299709-23-000198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 187959000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001299709-23-000198", "source_url": "https://www.sec.gov/Archives/edgar/data/1299709/000129970923000198/0001299709-23-000198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SYNA", "source_ticker": "SYNA", "name": "SYNAPTICS", "group": "Information Technology", "weight_percent": 0.16, "holding_price": 117.55, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1197200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-29", "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -67100000, "tag": "OperatingIncomeLoss", "start": "2025-06-29", "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -490800000, "tag": "NetIncomeLoss", "start": "2025-06-29", "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 149400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-29", "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 48000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-06-29", "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2102000000, "tag": "Assets", "start": null, "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1172500000, "tag": "Liabilities", "start": null, "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 929500000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 442500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 397700000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 439600000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 149300000, "tag": "ShareBasedCompensation", "start": "2025-06-29", "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 787000000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 701300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-29", "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 92700000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-06-29", "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.05604744403608419, "free_cash_flow": 101400000.0, "free_cash_flow_margin": 0.08469762779819578, "capex_intensity": 0.04009355162044771, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1247076511861009, "current_ratio": 1.1222016255525453, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 817720, "fiscal_year": "2026", "fiscal_end": "2026-06-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, 400000000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000817720.json", "sha256": "bb567f1007e2bdf937b9625f407d2fc5f5a10a3eaabd10c0d7f2ef55fb37a059", "retrieved_at": "2026-10-17T22:44:58.783024+00:00", "raw_path": "data/raw/bb567f1007e2bdf937b9625f407d2fc5f5a10a3eaabd10c0d7f2ef55fb37a059.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "earnings": { "annual_history": [ { "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "eps": { "value": -12.62, "tag": "EarningsPerShareDiluted", "start": "2025-06-29", "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1197200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-29", "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -490800000, "tag": "NetIncomeLoss", "start": "2025-06-29", "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-29", "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 149400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-29", "end": "2026-06-27", "filed": "2026-08-10", "accession": "0000817720-26-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772026000055/0000817720-26-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-28", "filed": "2025-08-21", "accession": "0000817720-25-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772025000073/0000817720-25-000073-index.html", "eps": { "value": -1.22, "tag": "EarningsPerShareDiluted", "start": "2024-06-30", "end": "2025-06-28", "filed": "2025-08-21", "accession": "0000817720-25-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772025000073/0000817720-25-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1074300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-06-30", "end": "2025-06-28", "filed": "2025-08-21", "accession": "0000817720-25-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772025000073/0000817720-25-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -47800000, "tag": "NetIncomeLoss", "start": "2024-06-30", "end": "2025-06-28", "filed": "2025-08-21", "accession": "0000817720-25-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772025000073/0000817720-25-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-06-30", "end": "2025-06-28", "filed": "2025-08-21", "accession": "0000817720-25-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772025000073/0000817720-25-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 142000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-30", "end": "2025-06-28", "filed": "2025-08-21", "accession": "0000817720-25-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000081772025000073/0000817720-25-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-29", "filed": "2024-08-23", "accession": "0000950170-24-100261", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000095017024100261/0000950170-24-100261-index.html", "eps": { "value": 3.16, "tag": "EarningsPerShareDiluted", "start": "2023-06-25", "end": "2024-06-29", "filed": "2024-08-23", "accession": "0000950170-24-100261", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000095017024100261/0000950170-24-100261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 959400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-06-25", "end": "2024-06-29", "filed": "2024-08-23", "accession": "0000950170-24-100261", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000095017024100261/0000950170-24-100261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 125600000, "tag": "NetIncomeLoss", "start": "2023-06-25", "end": "2024-06-29", "filed": "2024-08-23", "accession": "0000950170-24-100261", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000095017024100261/0000950170-24-100261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39.7, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-06-25", "end": "2024-06-29", "filed": "2024-08-23", "accession": "0000950170-24-100261", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000095017024100261/0000950170-24-100261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-06-25", "end": "2024-06-29", "filed": "2024-08-23", "accession": "0000950170-24-100261", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000095017024100261/0000950170-24-100261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-24", "filed": "2023-08-18", "accession": "0000950170-23-043521", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000095017023043521/0000950170-23-043521-index.html", "eps": { "value": 1.83, "tag": "EarningsPerShareDiluted", "start": "2022-06-26", "end": "2023-06-24", "filed": "2023-08-18", "accession": "0000950170-23-043521", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000095017023043521/0000950170-23-043521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1355100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-06-26", "end": "2023-06-24", "filed": "2023-08-18", "accession": "0000950170-23-043521", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000095017023043521/0000950170-23-043521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73600000, "tag": "NetIncomeLoss", "start": "2022-06-26", "end": "2023-06-24", "filed": "2023-08-18", "accession": "0000950170-23-043521", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000095017023043521/0000950170-23-043521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-06-26", "end": "2023-06-24", "filed": "2023-08-18", "accession": "0000950170-23-043521", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000095017023043521/0000950170-23-043521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 331500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-06-26", "end": "2023-06-24", "filed": "2023-08-18", "accession": "0000950170-23-043521", "source_url": "https://www.sec.gov/Archives/edgar/data/817720/000095017023043521/0000950170-23-043521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VSEC", "source_ticker": "VSEC", "name": "VSE CORP", "group": "Industrials", "weight_percent": 0.15, "holding_price": 161.55, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1112275000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 89595000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11703000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 26990000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 21281000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2028578000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 589770000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1438808000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 69358000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 285304000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 39924000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12835000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 893329000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 237506000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21238718, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 442167000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 11250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 20625000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 22500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 234375000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08055112269897283, "free_cash_flow": 5709000.0, "free_cash_flow_margin": 0.005132723472162909, "capex_intensity": 0.019132858330898384, "cfo_to_positive_net_income": 2.306246261642314, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011539412465442449, "current_ratio": 3.761290241088646, "cash_runway_years": null, "near_term_maturity_to_cash": 0.1081346059574959 }, "observation_status": "sec-xbrl-unreviewed", "cik": 102752, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7500000.0, 11250000.0, 20625000.0, 22500000.0, 234375000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000102752.json", "sha256": "ba8e79c4e2caf2b0e71f81903f6fc7bc46c4b9c28d65a407af512e8ec63b9c08", "retrieved_at": "2026-10-17T22:44:59.111528+00:00", "raw_path": "data/raw/ba8e79c4e2caf2b0e71f81903f6fc7bc46c4b9c28d65a407af512e8ec63b9c08.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "eps": { "value": 0.55, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1112275000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11703000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21238718, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26990000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000102752-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275226000015/0000102752-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000102752-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275225000014/0000102752-25-000014-index.html", "eps": { "value": 0.85, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000102752-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275225000014/0000102752-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1080132000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000102752-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275225000014/0000102752-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15324000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000102752-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275225000014/0000102752-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17975295, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000102752-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275225000014/0000102752-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31037000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000102752-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275225000014/0000102752-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000102752-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275224000017/0000102752-24-000017-index.html", "eps": { "value": 2.76, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000102752-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275224000017/0000102752-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 860488000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000102752-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275224000017/0000102752-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39134000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000102752-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275224000017/0000102752-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14184729, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000102752-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275224000017/0000102752-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -21829000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000102752-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275224000017/0000102752-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000102752-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275223000012/0000102752-23-000012-index.html", "eps": { "value": 2.19, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000102752-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275223000012/0000102752-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 949762000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000102752-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275223000012/0000102752-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28059000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000102752-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275223000012/0000102752-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12827894, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000102752-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275223000012/0000102752-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8051000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000102752-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102752/000010275223000012/0000102752-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CGON", "source_ticker": "CGON", "name": "CG ONCOLOGY", "group": "Health Care", "weight_percent": 0.15, "holding_price": 61.86, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4040000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -190774000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -160995000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -132346000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 134000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 791592000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 38990000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 752602000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 32490000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1445000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26676000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 759475000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 30836000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77303440, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 147450000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -47.22128712871287, "free_cash_flow": -132480000.0, "free_cash_flow_margin": -32.79207920792079, "capex_intensity": 0.03316831683168317, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 6.602970297029703, "current_ratio": 24.629491503437542, "cash_runway_years": 0.24549287473743067, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1991792, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001991792.json", "sha256": "4a7d07d6b18676f186912688480f3872f3abe92a091250d009ccda2eada417c8", "retrieved_at": "2026-10-17T22:44:59.236678+00:00", "raw_path": "data/raw/4a7d07d6b18676f186912688480f3872f3abe92a091250d009ccda2eada417c8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "eps": { "value": -2.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4040000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -160995000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77303440, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -132346000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079498", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000119312526079498/0001193125-26-079498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046351", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000095017025046351/0000950170-25-046351-index.html", "eps": { "value": -1.41, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046351", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000095017025046351/0000950170-25-046351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1139000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046351", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000095017025046351/0000950170-25-046351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -88039000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046351", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000095017025046351/0000950170-25-046351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62496725, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046351", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000095017025046351/0000950170-25-046351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -78713000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046351", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000095017025046351/0000950170-25-046351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046351", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000095017025046351/0000950170-25-046351-index.html", "eps": { "value": -15.65, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046351", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000095017025046351/0000950170-25-046351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 204000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046351", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000095017025046351/0000950170-25-046351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48607000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046351", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000095017025046351/0000950170-25-046351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4330933, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046351", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000095017025046351/0000950170-25-046351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45679000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046351", "source_url": "https://www.sec.gov/Archives/edgar/data/1991792/000095017025046351/0000950170-25-046351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MRX", "source_ticker": "MRX", "name": "MAREX GROUP LTD", "group": "Financials", "weight_percent": 0.15, "holding_price": 72.3, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "SRRK", "source_ticker": "SRRK", "name": "SCHOLAR ROCK HOLDING", "group": "Health Care", "weight_percent": 0.15, "holding_price": 40.64, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -384645000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -377939000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -300035000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 602000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 404272000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 158784000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 245488000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 323527000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 99709000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 75600000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 385147000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 55419000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114701154, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 91660000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -300637000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 6.949728432487053, "cash_runway_years": 1.0782975319546053, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1727196, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001727196.json", "sha256": "2cfd80eefa6d5f8a025406bff820e2d16cd3c0a90bdf6d89a228afc5f6710aec", "retrieved_at": "2026-10-17T22:45:00.010391+00:00", "raw_path": "data/raw/2cfd80eefa6d5f8a025406bff820e2d16cd3c0a90bdf6d89a228afc5f6710aec.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "eps": { "value": -3.29, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -377939000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114701154, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -300035000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022551", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000110465926022551/0001104659-26-022551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001682", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837025001682/0001558370-25-001682-index.html", "eps": { "value": -2.47, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001682", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837025001682/0001558370-25-001682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -246294000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001682", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837025001682/0001558370-25-001682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99838102, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001682", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837025001682/0001558370-25-001682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -200949000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001682", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837025001682/0001558370-25-001682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001558370-24-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837024003540/0001558370-24-003540-index.html", "eps": { "value": -1.99, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001558370-24-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837024003540/0001558370-24-003540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -165789000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001558370-24-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837024003540/0001558370-24-003540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83347086, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001558370-24-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837024003540/0001558370-24-003540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -145226000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001558370-24-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837024003540/0001558370-24-003540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002992", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837023002992/0001558370-23-002992-index.html", "eps": { "value": -2.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002992", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837023002992/0001558370-23-002992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 33193000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002992", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837023002992/0001558370-23-002992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -134502000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002992", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837023002992/0001558370-23-002992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59611656, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002992", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837023002992/0001558370-23-002992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -132694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002992", "source_url": "https://www.sec.gov/Archives/edgar/data/1727196/000155837023002992/0001558370-23-002992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CNR", "source_ticker": "CNR", "name": "CORE NATURAL RESOURCES", "group": "Energy", "weight_percent": 0.15, "holding_price": 89.0, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4164775000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -182061000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -153216000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 305752000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 284581000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6130053000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2451819000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3678234000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 432174000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 317267000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 77555000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 621067000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 32918000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1340222000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 838289000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51386841, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 224264000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 77555000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2626000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2214000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2003000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 6532000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 310431000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.043714486376815076, "free_cash_flow": 21171000.0, "free_cash_flow_margin": 0.0050833478399193235, "capex_intensity": 0.06833046202976151, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00790390837440198, "current_ratio": 1.5987589005700897, "cash_runway_years": null, "near_term_maturity_to_cash": 0.17945318320861506 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1710366, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 77555000.0, 2626000.0, 2214000.0, 2003000.0, 6532000.0 ], "thereafter": 310431000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001710366.json", "sha256": "fef21b2bc92c7db27c9023c71a1f9fd2b2ec6d85ac55b0a4f64277d146083dde", "retrieved_at": "2026-10-17T22:45:00.362544+00:00", "raw_path": "data/raw/fef21b2bc92c7db27c9023c71a1f9fd2b2ec6d85ac55b0a4f64277d146083dde.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "eps": { "value": -2.98, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4164775000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -153216000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51386841, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 305752000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001710366-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036626000007/0001710366-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001710366-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036625000010/0001710366-25-000010-index.html", "eps": { "value": 9.61, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001710366-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036625000010/0001710366-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2164406000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001710366-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036625000010/0001710366-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 286405000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001710366-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036625000010/0001710366-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29807368, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001710366-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036625000010/0001710366-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 476390000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001710366-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036625000010/0001710366-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001710366-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036624000006/0001710366-24-000006-index.html", "eps": { "value": 19.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001710366-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036624000006/0001710366-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2506635000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001710366-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036624000006/0001710366-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 655892000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001710366-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036624000006/0001710366-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33142007, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001710366-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036624000006/0001710366-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 857949000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001710366-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036624000006/0001710366-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001710366-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036623000005/0001710366-23-000005-index.html", "eps": { "value": 13.07, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001710366-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036623000005/0001710366-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2280018000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001710366-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036623000005/0001710366-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 466979000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001710366-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036623000005/0001710366-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35718255, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001710366-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036623000005/0001710366-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 650990000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001710366-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1710366/000171036623000005/0001710366-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IBP", "source_ticker": "IBP", "name": "INSTALLED BUILDING PRODUCTS", "group": "Consumer Discretionary", "weight_percent": 0.15, "holding_price": 187.94, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2970800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 386400000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 265400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 371400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 70600000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2068000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1358100000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 709900000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 321900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 850000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 36600000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 61400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21500000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1042600000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 344200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27327972, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 172600000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 36600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 32600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 325700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 18500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 11300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 466200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13006597549481622, "free_cash_flow": 300800000.0, "free_cash_flow_margin": 0.10125218796283829, "capex_intensity": 0.02376464252053319, "cfo_to_positive_net_income": 1.3993971363978899, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007237107849737444, "current_ratio": 3.029052876234747, "cash_runway_years": null, "near_term_maturity_to_cash": 0.11369990680335508 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1580905, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 36600000.0, 32600000.0, 325700000.0, 18500000.0, 11300000.0 ], "thereafter": 466200000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001580905.json", "sha256": "ccc994a6a39380007d896c904c10e539eac4c318e343e7319788e26f2a191dec", "retrieved_at": "2026-10-17T22:45:00.725567+00:00", "raw_path": "data/raw/ccc994a6a39380007d896c904c10e539eac4c318e343e7319788e26f2a191dec.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "eps": { "value": 9.71, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2970800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 265400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27327972, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 371400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001580905-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090526000004/0001580905-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001580905-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090525000010/0001580905-25-000010-index.html", "eps": { "value": 9.1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001580905-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090525000010/0001580905-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2941300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001580905-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090525000010/0001580905-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 256600000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001580905-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090525000010/0001580905-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28190404, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001580905-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090525000010/0001580905-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 340000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001580905-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090525000010/0001580905-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001580905-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090524000008/0001580905-24-000008-index.html", "eps": { "value": 8.61, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001580905-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090524000008/0001580905-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2778600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001580905-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090524000008/0001580905-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 243700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001580905-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090524000008/0001580905-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28306313, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001580905-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090524000008/0001580905-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 340200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001580905-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090524000008/0001580905-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001580905-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090523000013/0001580905-23-000013-index.html", "eps": { "value": 7.74, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001580905-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090523000013/0001580905-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2669844000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001580905-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090523000013/0001580905-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 223428000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001580905-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090523000013/0001580905-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28869501, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001580905-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090523000013/0001580905-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 277904000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001580905-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1580905/000158090523000013/0001580905-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UFPI", "source_ticker": "UFPI", "name": "UFP INDUSTRIES", "group": "Industrials", "weight_percent": 0.15, "holding_price": 77.43, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 6320343000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 363901000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 294792000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 545737000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 269377000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4022893000, "tag": "Assets", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 934186000, "tag": "Liabilities", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3062359000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 914199000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 228859000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 899000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37800000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2268652000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 494221000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56795000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2471000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 433028000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 127000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 40199000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3549000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 35090000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 149993000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0575761473704829, "free_cash_flow": 276360000.0, "free_cash_flow_margin": 0.04372547502564339, "capex_intensity": 0.042620629924673394, "cfo_to_positive_net_income": 1.851261228255855, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005980688073416268, "current_ratio": 4.5903593736405375, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0008750829961529163 }, "observation_status": "sec-xbrl-unreviewed", "cik": 912767, "fiscal_year": "2025", "fiscal_end": "2025-12-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 800000.0, 127000.0, 40199000.0, 3549000.0, 35090000.0 ], "thereafter": 149993000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000912767.json", "sha256": "0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb", "retrieved_at": "2026-10-17T19:47:58.643096+00:00", "raw_path": "data/raw/0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "earnings": { "annual_history": [ { "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "eps": { "value": 5, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6320343000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 294792000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56795000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 545737000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0001104659-26-019567", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000110465926019567/0001104659-26-019567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001558370-25-001595", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837025001595/0001558370-25-001595-index.html", "eps": { "value": 6.77, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001558370-25-001595", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837025001595/0001558370-25-001595-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6652309000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001558370-25-001595", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837025001595/0001558370-25-001595-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 414560000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001558370-25-001595", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837025001595/0001558370-25-001595-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58878000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001558370-25-001595", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837025001595/0001558370-25-001595-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 642571000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001558370-25-001595", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837025001595/0001558370-25-001595-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001558370-24-001963", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837024001963/0001558370-24-001963-index.html", "eps": { "value": 8.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001558370-24-001963", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837024001963/0001558370-24-001963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7218384000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001558370-24-001963", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837024001963/0001558370-24-001963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 514312000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001558370-24-001963", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837024001963/0001558370-24-001963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60639000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001558370-24-001963", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837024001963/0001558370-24-001963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 959890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001558370-24-001963", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837024001963/0001558370-24-001963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002546", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837023002546/0001558370-23-002546-index.html", "eps": { "value": 10.97, "tag": "EarningsPerShareDiluted", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002546", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837023002546/0001558370-23-002546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9626739000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002546", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837023002546/0001558370-23-002546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 692651000, "tag": "NetIncomeLoss", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002546", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837023002546/0001558370-23-002546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60653000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002546", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837023002546/0001558370-23-002546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 831567000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002546", "source_url": "https://www.sec.gov/Archives/edgar/data/912767/000155837023002546/0001558370-23-002546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MYRG", "source_ticker": "MYRG", "name": "MYR GROUP INC", "group": "Industrials", "weight_percent": 0.15, "holding_price": 285.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3657889000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 166872000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118416000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 326567000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 94372000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1644079000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 983656000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 660423000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 150156000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 54483000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4554000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 5648000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 66512000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14832000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1060761000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 795277000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15729000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 75000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.045619755000766836, "free_cash_flow": 232195000.0, "free_cash_flow_margin": 0.0634778693393922, "capex_intensity": 0.02579958003099602, "cfo_to_positive_net_income": 2.757794554789893, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 29.545325779036826, "share_based_compensation_to_revenue": 0.004054797726229528, "current_ratio": 1.3338258242096779, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 700923, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000700923.json", "sha256": "6604527a677585a1e0db5b88d7fa459301c051fb72ab93b289ccf56c960b274d", "retrieved_at": "2026-10-17T22:45:00.924722+00:00", "raw_path": "data/raw/6604527a677585a1e0db5b88d7fa459301c051fb72ab93b289ccf56c960b274d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "eps": { "value": 7.53, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3657889000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118416000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15729000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 326567000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000700923-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092326000007/0000700923-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000700923-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092325000006/0000700923-25-000006-index.html", "eps": { "value": 1.83, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000700923-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092325000006/0000700923-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3362290000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000700923-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092325000006/0000700923-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30263000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000700923-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092325000006/0000700923-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16526000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000700923-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092325000006/0000700923-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 87115000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000700923-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092325000006/0000700923-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000700923-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092324000008/0000700923-24-000008-index.html", "eps": { "value": 5.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000700923-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092324000008/0000700923-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3643905000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000700923-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092324000008/0000700923-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90990000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000700923-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092324000008/0000700923-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16837000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000700923-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092324000008/0000700923-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71016000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000700923-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092324000008/0000700923-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000700923-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092323000012/0000700923-23-000012-index.html", "eps": { "value": 4.91, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000700923-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092323000012/0000700923-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3008542000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000700923-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092323000012/0000700923-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83381000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000700923-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092323000012/0000700923-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16980000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000700923-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092323000012/0000700923-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 167484000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000700923-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/700923/000070092323000012/0000700923-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GTX", "source_ticker": "GTX", "name": "GARRETT MOTION", "group": "Consumer Discretionary", "weight_percent": 0.15, "holding_price": 24.45, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3584000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 310000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 413000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 72000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2367000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3169000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -802000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 177000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1411000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 99000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1319000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1363000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 203623998, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 208000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 7000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 9000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 7000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 7000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1402000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 341000000.0, "free_cash_flow_margin": 0.09514508928571429, "capex_intensity": 0.020089285714285716, "cfo_to_positive_net_income": 1.332258064516129, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007533482142857143, "current_ratio": 0.9677182685253118, "cash_runway_years": null, "near_term_maturity_to_cash": 0.03954802259887006 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1735707, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7000000.0, 7000000.0, 9000000.0, 7000000.0, 7000000.0 ], "thereafter": 1402000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001735707.json", "sha256": "ab0b71252e7a0b0178499dfbb9a5a633b7a0e74f0926ecf8b3ae3f210efd1d38", "retrieved_at": "2026-10-17T22:45:01.084561+00:00", "raw_path": "data/raw/ab0b71252e7a0b0178499dfbb9a5a633b7a0e74f0926ecf8b3ae3f210efd1d38.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "eps": { "value": 1.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3584000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 310000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 203623998, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 413000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001735707-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570726000009/0001735707-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001735707-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570725000013/0001735707-25-000013-index.html", "eps": { "value": 1.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001735707-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570725000013/0001735707-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3475000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001735707-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570725000013/0001735707-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 282000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001735707-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570725000013/0001735707-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 224121156, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001735707-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570725000013/0001735707-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 408000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001735707-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570725000013/0001735707-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001735707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570724000012/0001735707-24-000012-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001735707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570724000012/0001735707-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3886000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001735707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570724000012/0001735707-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 261000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001735707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570724000012/0001735707-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 166595397, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001735707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570724000012/0001735707-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 465000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001735707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570724000012/0001735707-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001735707-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570723000018/0001735707-23-000018-index.html", "eps": { "value": 0.75, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001735707-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570723000018/0001735707-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3603000000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001735707-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570723000018/0001735707-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 390000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001735707-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570723000018/0001735707-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65075992, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001735707-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570723000018/0001735707-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 375000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001735707-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1735707/000173570723000018/0001735707-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PSMT", "source_ticker": "PSMT", "name": "PRICESMART", "group": "Consumer Staples", "weight_percent": 0.15, "holding_price": 169.67, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 5270094000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 232510000, "tag": "OperatingIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 147887000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 261307000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 158134000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2269157000, "tag": "Assets", "start": null, "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1021785000, "tag": "Liabilities", "start": null, "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1247372000, "tag": "StockholdersEquity", "start": null, "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 241024000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 147922000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 38675000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 12286000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 88161000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18812000, "tag": "ShareBasedCompensation", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 974460000, "tag": "AssetsCurrent", "start": null, "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 726271000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30063000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 6710000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 38675000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 53418000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 32437000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 17934000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 3729000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 40404000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04411875765403805, "free_cash_flow": 103173000.0, "free_cash_flow_margin": 0.019577070162315892, "capex_intensity": 0.03000591640300913, "cfo_to_positive_net_income": 1.7669369180522967, "total_debt": 198883000.0, "debt_to_assets": 0.08764620517663609, "net_debt": -42141000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0035695757988377435, "current_ratio": 1.341730566138535, "cash_runway_years": null, "near_term_maturity_to_cash": 0.16046119888475838 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1041803, "fiscal_year": "2025", "fiscal_end": "2025-08-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 38675000.0, 53418000.0, 32437000.0, 17934000.0, 3729000.0 ], "thereafter": 40404000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001041803.json", "sha256": "ac96d742304c6e229944f8dda45e6c6873f401b8ace77c4be3da2d11c9921858", "retrieved_at": "2026-10-17T22:45:01.601683+00:00", "raw_path": "data/raw/ac96d742304c6e229944f8dda45e6c6873f401b8ace77c4be3da2d11c9921858.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "earnings": { "annual_history": [ { "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "eps": { "value": 4.82, "tag": "EarningsPerShareDiluted", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5270094000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 147887000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30063000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 261307000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-30", "accession": "0001041803-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180325000060/0001041803-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-08-31", "filed": "2024-10-30", "accession": "0001041803-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180324000044/0001041803-24-000044-index.html", "eps": { "value": 4.57, "tag": "EarningsPerShareDiluted", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-30", "accession": "0001041803-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180324000044/0001041803-24-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4913898000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-30", "accession": "0001041803-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180324000044/0001041803-24-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 138875000, "tag": "NetIncomeLoss", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-30", "accession": "0001041803-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180324000044/0001041803-24-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30032000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-30", "accession": "0001041803-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180324000044/0001041803-24-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 207589000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-30", "accession": "0001041803-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180324000044/0001041803-24-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-08-31", "filed": "2023-10-30", "accession": "0001041803-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180323000054/0001041803-23-000054-index.html", "eps": { "value": 3.5, "tag": "EarningsPerShareDiluted", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-30", "accession": "0001041803-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180323000054/0001041803-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4411842000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-30", "accession": "0001041803-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180323000054/0001041803-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109205000, "tag": "NetIncomeLoss", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-30", "accession": "0001041803-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180323000054/0001041803-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30786000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-30", "accession": "0001041803-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180323000054/0001041803-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 257331000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-30", "accession": "0001041803-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180323000054/0001041803-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-08-31", "filed": "2022-10-31", "accession": "0001041803-22-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180322000041/0001041803-22-000041-index.html", "eps": { "value": 3.38, "tag": "EarningsPerShareDiluted", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-31", "accession": "0001041803-22-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180322000041/0001041803-22-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3944817000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-31", "accession": "0001041803-22-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180322000041/0001041803-22-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 104534000, "tag": "NetIncomeLoss", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-31", "accession": "0001041803-22-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180322000041/0001041803-22-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-31", "accession": "0001041803-22-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180322000041/0001041803-22-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 121829000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-31", "accession": "0001041803-22-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1041803/000104180322000041/0001041803-22-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SKY", "source_ticker": "SKY", "name": "CHAMPION HOMES INC", "group": "Consumer Discretionary", "weight_percent": 0.15, "holding_price": 79.94, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2663639000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 251765000, "tag": "OperatingIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 206898000, "tag": "NetIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 303868000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 34119000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2131546000, "tag": "Assets", "start": null, "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1572937000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 638259000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 14440000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 9339000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 7548000, "tag": "InterestExpense", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 47789000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20889000, "tag": "ShareBasedCompensation", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1128218000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 455342000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56502000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 200000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09451918972503406, "free_cash_flow": 269749000.0, "free_cash_flow_margin": 0.10127085539744687, "capex_intensity": 0.012809168209355697, "cfo_to_positive_net_income": 1.4686850525379656, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 33.35519342872284, "share_based_compensation_to_revenue": 0.00784227892743724, "current_ratio": 2.4777376126076662, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 90896, "fiscal_year": "2026", "fiscal_end": "2026-03-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000090896.json", "sha256": "c40ba9d9fb0dce494ebaef1736e36eb579e1ac9685deb101df9909f891e6e000", "retrieved_at": "2026-10-17T22:45:02.001576+00:00", "raw_path": "data/raw/c40ba9d9fb0dce494ebaef1736e36eb579e1ac9685deb101df9909f891e6e000.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "earnings": { "annual_history": [ { "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "eps": { "value": 3.66, "tag": "EarningsPerShareDiluted", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2663639000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 206898000, "tag": "NetIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56502000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 303868000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-26", "accession": "0001193125-26-239333", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000119312526239333/0001193125-26-239333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-29", "filed": "2025-05-27", "accession": "0000950170-25-077746", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017025077746/0000950170-25-077746-index.html", "eps": { "value": 3.42, "tag": "EarningsPerShareDiluted", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-27", "accession": "0000950170-25-077746", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017025077746/0000950170-25-077746-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2483448000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-27", "accession": "0000950170-25-077746", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017025077746/0000950170-25-077746-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 198413000, "tag": "NetIncomeLoss", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-27", "accession": "0000950170-25-077746", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017025077746/0000950170-25-077746-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58075000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-27", "accession": "0000950170-25-077746", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017025077746/0000950170-25-077746-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 240857000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-27", "accession": "0000950170-25-077746", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017025077746/0000950170-25-077746-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-30", "filed": "2024-05-29", "accession": "0000950170-24-065649", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017024065649/0000950170-24-065649-index.html", "eps": { "value": 2.53, "tag": "EarningsPerShareDiluted", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-29", "accession": "0000950170-24-065649", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017024065649/0000950170-24-065649-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2024823000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-29", "accession": "0000950170-24-065649", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017024065649/0000950170-24-065649-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 146696000, "tag": "NetIncomeLoss", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-29", "accession": "0000950170-24-065649", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017024065649/0000950170-24-065649-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57978000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-29", "accession": "0000950170-24-065649", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017024065649/0000950170-24-065649-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 222704000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-29", "accession": "0000950170-24-065649", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017024065649/0000950170-24-065649-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-01", "filed": "2023-05-30", "accession": "0000950170-23-024856", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017023024856/0000950170-23-024856-index.html", "eps": { "value": 7, "tag": "EarningsPerShareDiluted", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-30", "accession": "0000950170-23-024856", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017023024856/0000950170-23-024856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2606560000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-30", "accession": "0000950170-23-024856", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017023024856/0000950170-23-024856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 401802000, "tag": "NetIncomeLoss", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-30", "accession": "0000950170-23-024856", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017023024856/0000950170-23-024856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57395000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-30", "accession": "0000950170-23-024856", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017023024856/0000950170-23-024856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 416225000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-30", "accession": "0000950170-23-024856", "source_url": "https://www.sec.gov/Archives/edgar/data/90896/000095017023024856/0000950170-23-024856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BGC", "source_ticker": "BGC", "name": "BGC GROUP INC CLASS A", "group": "Financials", "weight_percent": 0.15, "holding_price": 11.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2441991000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 154962000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 394353000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 21488000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4411989000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3266647000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 972483000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 851502000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1775705000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 20000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 103309000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 480950000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 281514000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1094831, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001094831.json", "sha256": "0dd77a11d64c1983e121427afc26ed85f99d6e5adf8b18606f1084fe5009ab57", "retrieved_at": "2026-10-17T22:45:02.134835+00:00", "raw_path": "data/raw/0dd77a11d64c1983e121427afc26ed85f99d6e5adf8b18606f1084fe5009ab57.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2441991000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 154962000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 480950000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 394353000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013162", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828026013162/0001628280-26-013162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009421", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828025009421/0001628280-25-009421-index.html", "eps": { "value": 0.25, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009421", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828025009421/0001628280-25-009421-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1812612000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009421", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828025009421/0001628280-25-009421-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 126988000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009421", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828025009421/0001628280-25-009421-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 479142000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009421", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828025009421/0001628280-25-009421-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 315350000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009421", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828025009421/0001628280-25-009421-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007951", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828024007951/0001628280-24-007951-index.html", "eps": { "value": 0.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007951", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828024007951/0001628280-24-007951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1607379000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007951", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828024007951/0001628280-24-007951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36265000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007951", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828024007951/0001628280-24-007951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 489989000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007951", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828024007951/0001628280-24-007951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 405203000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007951", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828024007951/0001628280-24-007951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005839", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828023005839/0001628280-23-005839-index.html", "eps": { "value": 0.13, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005839", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828023005839/0001628280-23-005839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1406692000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005839", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828023005839/0001628280-23-005839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48712000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005839", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828023005839/0001628280-23-005839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 499414000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005839", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828023005839/0001628280-23-005839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 224362000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005839", "source_url": "https://www.sec.gov/Archives/edgar/data/1094831/000162828023005839/0001628280-23-005839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EBC", "source_ticker": "EBC", "name": "EASTERN BANKSHARES INC", "group": "Financials", "weight_percent": 0.15, "holding_price": 21.14, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 134091000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 88219000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 432420000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 30586856000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 26246303000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4340553000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 46942000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16906000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 204335650, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 106589000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1810546, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001810546.json", "sha256": "f6c48ac6d7c87c60a86fe8c1482f7a90c2e4001c413ed1afe2e1f85c65d27a58", "retrieved_at": "2026-10-17T22:45:02.506780+00:00", "raw_path": "data/raw/f6c48ac6d7c87c60a86fe8c1482f7a90c2e4001c413ed1afe2e1f85c65d27a58.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "eps": { "value": 0.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 134091000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 88219000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 204335650, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 432420000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013126", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828026013126/0001628280-26-013126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008583", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828025008583/0001628280-25-008583-index.html", "eps": { "value": 0.66, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008583", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828025008583/0001628280-25-008583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 112619000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008583", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828025008583/0001628280-25-008583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 119561000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008583", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828025008583/0001628280-25-008583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 182181073, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008583", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828025008583/0001628280-25-008583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 283836000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008583", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828025008583/0001628280-25-008583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001628280-24-006922", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828024006922/0001628280-24-006922-index.html", "eps": { "value": 1.43, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001628280-24-006922", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828024006922/0001628280-24-006922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 76866000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001628280-24-006922", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828024006922/0001628280-24-006922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 232177000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001628280-24-006922", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828024006922/0001628280-24-006922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 162403097, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001628280-24-006922", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828024006922/0001628280-24-006922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 261692000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001628280-24-006922", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828024006922/0001628280-24-006922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005001", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828023005001/0001628280-23-005001-index.html", "eps": { "value": 1.21, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005001", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828023005001/0001628280-23-005001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 176583000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005001", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828023005001/0001628280-23-005001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 199759000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005001", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828023005001/0001628280-23-005001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 165648571, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005001", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828023005001/0001628280-23-005001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 229942000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005001", "source_url": "https://www.sec.gov/Archives/edgar/data/1810546/000162828023005001/0001628280-23-005001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LIVN", "source_ticker": "LIVN", "name": "LIVANOVA PLC", "group": "Health Care", "weight_percent": 0.15, "holding_price": 78.5, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1388053000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 199390000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -242471000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 254340000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 81050000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2606053000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1406066000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1199987000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 635552000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 345185000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 30878000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 36292000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1101613000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 808072000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54548000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 31220000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 65767000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 451000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 345437000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 406000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1436472526625424, "free_cash_flow": 173290000.0, "free_cash_flow_margin": 0.12484393607448707, "capex_intensity": 0.058391142124976494, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.026145975694011683, "current_ratio": 1.3632609470443229, "cash_runway_years": null, "near_term_maturity_to_cash": 0.04912265243441921 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1639691, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 31220000.0, 65767000.0, 451000.0, 345437000.0, 406000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001639691.json", "sha256": "4a9dca476e86842f319df8973097c996695da952b12db87f32bad394c61d8033", "retrieved_at": "2026-10-17T22:45:02.863377+00:00", "raw_path": "data/raw/4a9dca476e86842f319df8973097c996695da952b12db87f32bad394c61d8033.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "eps": { "value": -4.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1388053000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -242471000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54548000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 254340000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001639691-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969126000010/0001639691-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001639691-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969125000010/0001639691-25-000010-index.html", "eps": { "value": 1.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001639691-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969125000010/0001639691-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1253437000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001639691-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969125000010/0001639691-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63234000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001639691-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969125000010/0001639691-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54574000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001639691-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969125000010/0001639691-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183038000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001639691-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969125000010/0001639691-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001639691-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969124000021/0001639691-24-000021-index.html", "eps": { "value": 0.32, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001639691-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969124000021/0001639691-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1153545000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001639691-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969124000021/0001639691-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17546000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001639691-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969124000021/0001639691-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54212000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001639691-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969124000021/0001639691-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74914000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001639691-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969124000021/0001639691-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001639691-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969123000015/0001639691-23-000015-index.html", "eps": { "value": -1.61, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001639691-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969123000015/0001639691-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1021805000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001639691-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969123000015/0001639691-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -86246000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001639691-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969123000015/0001639691-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53472000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001639691-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969123000015/0001639691-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 69921000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001639691-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1639691/000163969123000015/0001639691-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GLNG", "source_ticker": "GLNG", "name": "GOLAR LNG", "group": "Energy", "weight_percent": 0.15, "holding_price": 44.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "ENVA", "source_ticker": "ENVA", "name": "ENOVA INTERNATIONAL", "group": "Financials", "weight_percent": 0.15, "holding_price": 177.52, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3151653000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 739432000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 308389000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1819121000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6468432000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5131708000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1336724000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 71709000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 339305000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 33096000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26775000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 214590000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1096000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1529864, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 0.0, 400000000.0, 1096000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001529864.json", "sha256": "029ff9304a46f981bc997e8eb1f41fe9afc40341e00f20d418b681fa8131e4a8", "retrieved_at": "2026-10-17T22:45:03.411228+00:00", "raw_path": "data/raw/029ff9304a46f981bc997e8eb1f41fe9afc40341e00f20d418b681fa8131e4a8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "eps": { "value": 11.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3151653000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 308389000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26775000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1819121000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060461", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000119312526060461/0001193125-26-060461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022244", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017025022244/0000950170-25-022244-index.html", "eps": { "value": 7.43, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022244", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017025022244/0000950170-25-022244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2657800000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022244", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017025022244/0000950170-25-022244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 209448000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022244", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017025022244/0000950170-25-022244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28202000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022244", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017025022244/0000950170-25-022244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1538576000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022244", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017025022244/0000950170-25-022244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019385", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017024019385/0000950170-24-019385-index.html", "eps": { "value": 5.49, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019385", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017024019385/0000950170-24-019385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2117639000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019385", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017024019385/0000950170-24-019385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 175121000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019385", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017024019385/0000950170-24-019385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31921000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019385", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017024019385/0000950170-24-019385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1166869000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019385", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017024019385/0000950170-24-019385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004381", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017023004381/0000950170-23-004381-index.html", "eps": { "value": 6.19, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004381", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017023004381/0000950170-23-004381-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1736085000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004381", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017023004381/0000950170-23-004381-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 207424000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004381", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017023004381/0000950170-23-004381-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33483000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004381", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017023004381/0000950170-23-004381-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 893998000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004381", "source_url": "https://www.sec.gov/Archives/edgar/data/1529864/000095017023004381/0000950170-23-004381-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BCO", "source_ticker": "BCO", "name": "BRINKS", "group": "Industrials", "weight_percent": 0.15, "holding_price": 104.42, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5261200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 585500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 199700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 203100000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7339200000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6931900000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 277700000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1725900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3810100000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 163100000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 241100000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 290800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3329000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2197900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 209400000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 163100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2713000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 188600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 453100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 38000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 428700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11128639854025697, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.038603360450087436, "cfo_to_positive_net_income": null, "total_debt": 4214300000.0, "debt_to_assets": 0.5742178984085459, "net_debt": 2488400000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00494183836387136, "current_ratio": 1.5146275990718414, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0945014195492207 }, "observation_status": "sec-xbrl-unreviewed", "cik": 78890, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 163100000.0, 2713000000.0, 188600000.0, 453100000.0, 38000000.0 ], "thereafter": 428700000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000078890.json", "sha256": "2c57e95eec39ceec88280ccb2a55f97b37f900a1e6554499e9551935f587056a", "retrieved_at": "2026-10-17T22:45:03.699383+00:00", "raw_path": "data/raw/2c57e95eec39ceec88280ccb2a55f97b37f900a1e6554499e9551935f587056a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "eps": { "value": 4.69, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5261200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 199700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000078890-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889026000010/0000078890-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000078890-25-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889025000059/0000078890-25-000059-index.html", "eps": { "value": 3.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000078890-25-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889025000059/0000078890-25-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5011900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000078890-25-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889025000059/0000078890-25-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162900000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000078890-25-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889025000059/0000078890-25-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000078890-25-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889025000059/0000078890-25-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000078890-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889024000054/0000078890-24-000054-index.html", "eps": { "value": 1.87, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000078890-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889024000054/0000078890-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4874600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000078890-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889024000054/0000078890-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 87700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000078890-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889024000054/0000078890-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000078890-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889024000054/0000078890-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000078890-23-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889023000090/0000078890-23-000090-index.html", "eps": { "value": 3.57, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000078890-23-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889023000090/0000078890-23-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4535500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000078890-23-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889023000090/0000078890-23-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 170600000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000078890-23-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889023000090/0000078890-23-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000078890-23-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889023000090/0000078890-23-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 479900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000078890-23-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/78890/000007889023000090/0000078890-23-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TENB", "source_ticker": "TENB", "name": "TENABLE HOLDINGS INC", "group": "Information Technology", "weight_percent": 0.15, "holding_price": 39.32, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 999405000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -9168000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36118000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 266750000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12102000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1747667000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1421291000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 326376000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 187762000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 41955000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 191813000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 773584000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 812949000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120124000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 247468000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 3750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 352500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.009173458207633541, "free_cash_flow": 254648000.0, "free_cash_flow_margin": 0.2547996057654304, "capex_intensity": 0.012109204976961292, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.19192719668202582, "current_ratio": 0.9515775282336284, "cash_runway_years": null, "near_term_maturity_to_cash": 0.019972092329651366 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1660280, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 3750000.0, 3750000.0, 352500000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001660280.json", "sha256": "25756b942a29567cbb25e024fb51cdee78bbd29e0b31498a50eb533c7e470b11", "retrieved_at": "2026-10-17T22:45:04.002288+00:00", "raw_path": "data/raw/25756b942a29567cbb25e024fb51cdee78bbd29e0b31498a50eb533c7e470b11.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 999405000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36118000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120124000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 266750000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001660280-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028026000005/0001660280-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001660280-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028025000034/0001660280-25-000034-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001660280-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028025000034/0001660280-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 900021000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001660280-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028025000034/0001660280-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36301000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001660280-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028025000034/0001660280-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118789000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001660280-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028025000034/0001660280-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 217476000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001660280-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028025000034/0001660280-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001660280-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028024000033/0001660280-24-000033-index.html", "eps": { "value": -0.68, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001660280-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028024000033/0001660280-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 798710000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001660280-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028024000033/0001660280-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78284000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001660280-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028024000033/0001660280-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115408000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001660280-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028024000033/0001660280-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 149855000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001660280-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028024000033/0001660280-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001660280-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028023000032/0001660280-23-000032-index.html", "eps": { "value": -0.83, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001660280-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028023000032/0001660280-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 683191000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001660280-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028023000032/0001660280-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -92222000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001660280-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028023000032/0001660280-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111321000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001660280-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028023000032/0001660280-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 131151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001660280-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1660280/000166028023000032/0001660280-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ITGR", "source_ticker": "ITGR", "name": "INTEGER HOLDINGS CORP", "group": "Health Care", "weight_percent": 0.15, "holding_price": 126.72, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1853637000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 221264000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102808000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 196148000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 91032000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3410577000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1663934000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1746643000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 17161000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1185179000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 130667000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23224000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 770097000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 232041000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35594000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 50014000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 91000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1193674921249414, "free_cash_flow": 105116000.0, "free_cash_flow_margin": 0.05670797464660017, "capex_intensity": 0.049109939001001815, "cfo_to_positive_net_income": 1.9079059995331102, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012528882407936398, "current_ratio": 3.3187971091315758, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1114483, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 91000000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001114483.json", "sha256": "d4a656cbbaa3d649877bcfa43f860c0ce2c9f131310ab7aa0eda406b839d9bf9", "retrieved_at": "2026-10-17T22:45:04.470398+00:00", "raw_path": "data/raw/d4a656cbbaa3d649877bcfa43f860c0ce2c9f131310ab7aa0eda406b839d9bf9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "eps": { "value": 2.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1853637000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102808000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35594000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 196148000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001114483-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448326000003/0001114483-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001114483-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448325000034/0001114483-25-000034-index.html", "eps": { "value": 3.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001114483-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448325000034/0001114483-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1716596000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001114483-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448325000034/0001114483-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 119896000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001114483-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448325000034/0001114483-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35649000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001114483-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448325000034/0001114483-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 205205000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001114483-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448325000034/0001114483-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001114483-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448324000034/0001114483-24-000034-index.html", "eps": { "value": 2.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001114483-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448324000034/0001114483-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1596673000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001114483-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448324000034/0001114483-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90650000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001114483-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448324000034/0001114483-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33758000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001114483-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448324000034/0001114483-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 180213000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001114483-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448324000034/0001114483-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001114483-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448323000003/0001114483-23-000003-index.html", "eps": { "value": 1.99, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001114483-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448323000003/0001114483-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1376096000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001114483-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448323000003/0001114483-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66377000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001114483-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448323000003/0001114483-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33357000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001114483-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448323000003/0001114483-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 116381000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001114483-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1114483/000111448323000003/0001114483-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OII", "source_ticker": "OII", "name": "OCEANEERING INTERNATIONAL INC", "group": "Energy", "weight_percent": 0.15, "holding_price": 43.05, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2643062000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 304552000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 318861000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 111015000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2667254000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1070600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 688874000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 487417000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 36977000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 102255000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14755000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1512400000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 761726000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101262000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 40270000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1152269602453518, "free_cash_flow": 207846000.0, "free_cash_flow_margin": 0.07863833689864255, "capex_intensity": 0.04200241992053157, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 8.236254969305243, "share_based_compensation_to_revenue": 0.005582540250663813, "current_ratio": 1.9854908457896934, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 73756, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000073756.json", "sha256": "29c7e48798cf8950044b2955afacd6eba4a68d235de711f73ce24892b234f34a", "retrieved_at": "2026-10-17T22:45:04.731131+00:00", "raw_path": "data/raw/29c7e48798cf8950044b2955afacd6eba4a68d235de711f73ce24892b234f34a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "eps": { "value": 3.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2643062000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 101262000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 318861000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000073756-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375626000016/0000073756-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000073756-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375625000016/0000073756-25-000016-index.html", "eps": { "value": 1.44, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000073756-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375625000016/0000073756-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2540010000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000073756-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375625000016/0000073756-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 102369000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000073756-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375625000016/0000073756-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 203214000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000073756-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375625000016/0000073756-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000073756-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375624000008/0000073756-24-000008-index.html", "eps": { "value": 0.95, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000073756-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375624000008/0000073756-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2328382000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000073756-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375624000008/0000073756-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 102156000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000073756-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375624000008/0000073756-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 209955000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000073756-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375624000008/0000073756-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000073756-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375623000009/0000073756-23-000009-index.html", "eps": { "value": 0.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000073756-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375623000009/0000073756-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1984385000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000073756-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375623000009/0000073756-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 101447000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000073756-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375623000009/0000073756-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 120883000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000073756-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/73756/000007375623000009/0000073756-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FFIN", "source_ticker": "FFIN", "name": "FIRST FINANCIAL BANKSHARES INC", "group": "Financials", "weight_percent": 0.15, "holding_price": 31.59, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 253579000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071549", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000119312526071549/0001193125-26-071549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 299445000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071549", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000119312526071549/0001193125-26-071549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 15446476000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071549", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000119312526071549/0001193125-26-071549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 13529159000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071549", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000119312526071549/0001193125-26-071549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1917317000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071549", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000119312526071549/0001193125-26-071549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 21680000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071549", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000119312526071549/0001193125-26-071549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6919000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071549", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000119312526071549/0001193125-26-071549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 143447988, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071549", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000119312526071549/0001193125-26-071549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 36029, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000036029.json", "sha256": "421dfa1701dbf5b0bd7a83ca5956bfc965e6f92b8a4c4c2393f4d25b44a4eef5", "retrieved_at": "2026-10-17T22:45:05.077729+00:00", "raw_path": "data/raw/421dfa1701dbf5b0bd7a83ca5956bfc965e6f92b8a4c4c2393f4d25b44a4eef5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/36029/000119312526071549/0001193125-26-071549-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071549", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000119312526071549/0001193125-26-071549-index.html", "eps": { "value": 1.77, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071549", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000119312526071549/0001193125-26-071549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 253579000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071549", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000119312526071549/0001193125-26-071549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 143447988, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071549", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000119312526071549/0001193125-26-071549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 299445000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071549", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000119312526071549/0001193125-26-071549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024666", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000095017025024666/0000950170-25-024666-index.html", "eps": { "value": 1.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024666", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000095017025024666/0000950170-25-024666-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 223511000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024666", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000095017025024666/0000950170-25-024666-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 143232520, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024666", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000095017025024666/0000950170-25-024666-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 309641000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024666", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000095017025024666/0000950170-25-024666-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-019528", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000095017024019528/0000950170-24-019528-index.html", "eps": { "value": 1.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-019528", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000095017024019528/0000950170-24-019528-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 198977000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-019528", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000095017024019528/0000950170-24-019528-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 142938977, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-019528", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000095017024019528/0000950170-24-019528-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 284822000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-019528", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000095017024019528/0000950170-24-019528-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003864", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000095017023003864/0000950170-23-003864-index.html", "eps": { "value": 1.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003864", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000095017023003864/0000950170-23-003864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 234475000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003864", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000095017023003864/0000950170-23-003864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 143207899, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003864", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000095017023003864/0000950170-23-003864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 323940000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003864", "source_url": "https://www.sec.gov/Archives/edgar/data/36029/000095017023003864/0000950170-23-003864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CVSA", "source_ticker": "CVSA", "name": "COVISTA", "group": "Consumer Discretionary", "weight_percent": 0.15, "holding_price": 127.24, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1954085000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 383376000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 251566000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 470422000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 77696000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3012708000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1566523000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1446185000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 406316000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 657750000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5100000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 45435000, "tag": "InterestExpense", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 41216000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 652441000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 596820000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35715000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 239866000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 5100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 168100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 484500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1961920796690011, "free_cash_flow": 392726000.0, "free_cash_flow_margin": 0.2009769278204377, "capex_intensity": 0.03976080876727471, "cfo_to_positive_net_income": 1.8699744798581683, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 8.437900297127765, "share_based_compensation_to_revenue": 0.02109222474969103, "current_ratio": 1.0931956033644985, "cash_runway_years": null, "near_term_maturity_to_cash": 0.012551806967975664 }, "observation_status": "sec-xbrl-unreviewed", "cik": 730464, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5100000.0, 5100000.0, 5100000.0, 5100000.0, 168100000.0 ], "thereafter": 484500000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000730464.json", "sha256": "56b1d7f628a133c6c3e4f886aeb24c59582f345c946b3014cfc2fd7c8dec0df4", "retrieved_at": "2026-10-17T22:45:05.572766+00:00", "raw_path": "data/raw/56b1d7f628a133c6c3e4f886aeb24c59582f345c946b3014cfc2fd7c8dec0df4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "eps": { "value": 7.04, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1954085000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 251566000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35715000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 470422000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001104659-26-092044", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000110465926092044/0001104659-26-092044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-07", "accession": "0001558370-25-010780", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837025010780/0001558370-25-010780-index.html", "eps": { "value": 6.18, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-07", "accession": "0001558370-25-010780", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837025010780/0001558370-25-010780-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1788290000, "tag": "Revenues", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-07", "accession": "0001558370-25-010780", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837025010780/0001558370-25-010780-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 237065000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-07", "accession": "0001558370-25-010780", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837025010780/0001558370-25-010780-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38334000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-07", "accession": "0001558370-25-010780", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837025010780/0001558370-25-010780-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 337899000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-07", "accession": "0001558370-25-010780", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837025010780/0001558370-25-010780-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-06", "accession": "0001558370-24-011099", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837024011099/0001558370-24-011099-index.html", "eps": { "value": 3.39, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-06", "accession": "0001558370-24-011099", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837024011099/0001558370-24-011099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1584652000, "tag": "Revenues", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-06", "accession": "0001558370-24-011099", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837024011099/0001558370-24-011099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 136777000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-06", "accession": "0001558370-24-011099", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837024011099/0001558370-24-011099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40307000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-06", "accession": "0001558370-24-011099", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837024011099/0001558370-24-011099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 295775000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-06", "accession": "0001558370-24-011099", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837024011099/0001558370-24-011099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-10", "accession": "0001558370-23-014509", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837023014509/0001558370-23-014509-index.html", "eps": { "value": 2.05, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-10", "accession": "0001558370-23-014509", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837023014509/0001558370-23-014509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1450826000, "tag": "Revenues", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-10", "accession": "0001558370-23-014509", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837023014509/0001558370-23-014509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 93358000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-10", "accession": "0001558370-23-014509", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837023014509/0001558370-23-014509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-10", "accession": "0001558370-23-014509", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837023014509/0001558370-23-014509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 202908000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-10", "accession": "0001558370-23-014509", "source_url": "https://www.sec.gov/Archives/edgar/data/730464/000155837023014509/0001558370-23-014509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KLIC", "source_ticker": "KLIC", "name": "KULICKE AND SOFFA INDUSTRIES INC", "group": "Information Technology", "weight_percent": 0.15, "holding_price": 83.05, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 654081000, "tag": "Revenues", "start": "2024-09-29", "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -3224000, "tag": "OperatingIncomeLoss", "start": "2024-09-29", "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 213000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 113565000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 17203000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-29", "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1104342000, "tag": "Assets", "start": null, "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 282851000, "tag": "Liabilities", "start": null, "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 821491000, "tag": "StockholdersEquity", "start": null, "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 215708000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 17974000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-29", "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28526000, "tag": "ShareBasedCompensation", "start": "2024-09-29", "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 901535000, "tag": "AssetsCurrent", "start": null, "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 188171000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53193000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 97105000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-29", "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0049290531295053674, "free_cash_flow": 96362000.0, "free_cash_flow_margin": 0.1473242610624678, "capex_intensity": 0.02630102387930547, "cfo_to_positive_net_income": 533.169014084507, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04361233547526988, "current_ratio": 4.791041127485107, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 56978, "fiscal_year": "2025", "fiscal_end": "2025-10-04", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000056978.json", "sha256": "967652062d29bfda87dbf5c2a34a4f33f3703a92e4a092a387c022edeaa8428d", "retrieved_at": "2026-10-17T22:45:05.907339+00:00", "raw_path": "data/raw/967652062d29bfda87dbf5c2a34a4f33f3703a92e4a092a387c022edeaa8428d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "earnings": { "annual_history": [ { "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "eps": { "value": 0.004, "tag": "EarningsPerShareDiluted", "start": "2024-09-29", "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 654081000, "tag": "Revenues", "start": "2024-09-29", "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 213000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53193000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 113565000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-10-04", "filed": "2025-11-20", "accession": "0000056978-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697825000081/0000056978-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-28", "filed": "2024-11-14", "accession": "0000056978-24-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697824000148/0000056978-24-000148-index.html", "eps": { "value": -1.24, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-14", "accession": "0000056978-24-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697824000148/0000056978-24-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 706232000, "tag": "Revenues", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-14", "accession": "0000056978-24-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697824000148/0000056978-24-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69006000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-14", "accession": "0000056978-24-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697824000148/0000056978-24-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55613000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-14", "accession": "0000056978-24-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697824000148/0000056978-24-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31037000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-14", "accession": "0000056978-24-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697824000148/0000056978-24-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000056978-23-000172", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697823000172/0000056978-23-000172-index.html", "eps": { "value": 0.99, "tag": "EarningsPerShareDiluted", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000056978-23-000172", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697823000172/0000056978-23-000172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 742491000, "tag": "Revenues", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000056978-23-000172", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697823000172/0000056978-23-000172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 57148000, "tag": "NetIncomeLoss", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000056978-23-000172", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697823000172/0000056978-23-000172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57548000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000056978-23-000172", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697823000172/0000056978-23-000172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 173404000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000056978-23-000172", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697823000172/0000056978-23-000172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-01", "filed": "2022-11-17", "accession": "0000056978-22-000136", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697822000136/0000056978-22-000136-index.html", "eps": { "value": 7.09, "tag": "EarningsPerShareDiluted", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-11-17", "accession": "0000056978-22-000136", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697822000136/0000056978-22-000136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1503620000, "tag": "Revenues", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-11-17", "accession": "0000056978-22-000136", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697822000136/0000056978-22-000136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 433545000, "tag": "NetIncomeLoss", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-11-17", "accession": "0000056978-22-000136", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697822000136/0000056978-22-000136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61182000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-11-17", "accession": "0000056978-22-000136", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697822000136/0000056978-22-000136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 390188000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-11-17", "accession": "0000056978-22-000136", "source_url": "https://www.sec.gov/Archives/edgar/data/56978/000005697822000136/0000056978-22-000136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MRCY", "source_ticker": "MRCY", "name": "MERCURY SYSTEMS INC", "group": "Industrials", "weight_percent": 0.15, "holding_price": 76.41, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 983622000, "tag": "Revenues", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 280000, "tag": "OperatingIncomeLoss", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29673000, "tag": "NetIncomeLoss", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 102388000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 34301000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2322776000, "tag": "Assets", "start": null, "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 825318000, "tag": "Liabilities", "start": null, "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1497458000, "tag": "StockholdersEquity", "start": null, "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 214306000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 29590000, "tag": "InterestExpense", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 72683000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 41132000, "tag": "ShareBasedCompensation", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 973439000, "tag": "AssetsCurrent", "start": null, "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 328525000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59460000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15001000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0002846621974701664, "free_cash_flow": 68087000.0, "free_cash_flow_margin": 0.06922069656839722, "capex_intensity": 0.034872135840800636, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.009462656302805001, "share_based_compensation_to_revenue": 0.041816876808367445, "current_ratio": 2.9630591279202494, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1049521, "fiscal_year": "2026", "fiscal_end": "2026-07-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001049521.json", "sha256": "bc92d13c3b05a8670368dedc1f888d8edae3bf2f11a68a56c7dfd8074426a78a", "retrieved_at": "2026-10-17T22:45:06.169997+00:00", "raw_path": "data/raw/bc92d13c3b05a8670368dedc1f888d8edae3bf2f11a68a56c7dfd8074426a78a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "earnings": { "annual_history": [ { "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "eps": { "value": -0.5, "tag": "EarningsPerShareDiluted", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 983622000, "tag": "Revenues", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29673000, "tag": "NetIncomeLoss", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59460000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102388000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-18", "accession": "0001049521-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952126000045/0001049521-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-27", "filed": "2025-08-11", "accession": "0001049521-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952125000024/0001049521-25-000024-index.html", "eps": { "value": -0.65, "tag": "EarningsPerShareDiluted", "start": "2024-06-29", "end": "2025-06-27", "filed": "2025-08-11", "accession": "0001049521-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952125000024/0001049521-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 912020000, "tag": "Revenues", "start": "2024-06-29", "end": "2025-06-27", "filed": "2025-08-11", "accession": "0001049521-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952125000024/0001049521-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37904000, "tag": "NetIncomeLoss", "start": "2024-06-29", "end": "2025-06-27", "filed": "2025-08-11", "accession": "0001049521-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952125000024/0001049521-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58746000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-06-29", "end": "2025-06-27", "filed": "2025-08-11", "accession": "0001049521-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952125000024/0001049521-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 138851000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-29", "end": "2025-06-27", "filed": "2025-08-11", "accession": "0001049521-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952125000024/0001049521-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-28", "filed": "2024-08-13", "accession": "0001049521-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952124000029/0001049521-24-000029-index.html", "eps": { "value": -2.38, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-28", "filed": "2024-08-13", "accession": "0001049521-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952124000029/0001049521-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 835275000, "tag": "Revenues", "start": "2023-07-01", "end": "2024-06-28", "filed": "2024-08-13", "accession": "0001049521-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952124000029/0001049521-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -137640000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-28", "filed": "2024-08-13", "accession": "0001049521-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952124000029/0001049521-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57738000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-28", "filed": "2024-08-13", "accession": "0001049521-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952124000029/0001049521-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60382000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-28", "filed": "2024-08-13", "accession": "0001049521-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952124000029/0001049521-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-15", "accession": "0001049521-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952123000031/0001049521-23-000031-index.html", "eps": { "value": -0.5, "tag": "EarningsPerShareDiluted", "start": "2022-07-02", "end": "2023-06-30", "filed": "2023-08-15", "accession": "0001049521-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952123000031/0001049521-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 973882000, "tag": "Revenues", "start": "2022-07-02", "end": "2023-06-30", "filed": "2023-08-15", "accession": "0001049521-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952123000031/0001049521-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28335000, "tag": "NetIncomeLoss", "start": "2022-07-02", "end": "2023-06-30", "filed": "2023-08-15", "accession": "0001049521-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952123000031/0001049521-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56554000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-02", "end": "2023-06-30", "filed": "2023-08-15", "accession": "0001049521-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952123000031/0001049521-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -21254000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-02", "end": "2023-06-30", "filed": "2023-08-15", "accession": "0001049521-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1049521/000104952123000031/0001049521-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WHD", "source_ticker": "WHD", "name": "CACTUS CLASS A", "group": "Energy", "weight_percent": 0.15, "holding_price": 61.19, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1079051000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 250501000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 166014000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 258417000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1871617000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 438569000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1226390000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 123571000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 63914000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24493000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 954919000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 164241000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 5927000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.23214936087358243, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.556597636343923, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.022698649090728797, "current_ratio": 5.8141328900822575, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1699136, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001699136.json", "sha256": "925c11b9c1bba0eac6dd1285fd23ce97c3684d5f66d3d1a08d786dbddc8d2092", "retrieved_at": "2026-10-17T22:45:06.235411+00:00", "raw_path": "data/raw/925c11b9c1bba0eac6dd1285fd23ce97c3684d5f66d3d1a08d786dbddc8d2092.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "eps": null, "revenue": { "value": 1079051000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 166014000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 258417000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012377", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000162828026012377/0001628280-26-012377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001699136-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000169913625000014/0001699136-25-000014-index.html", "eps": null, "revenue": { "value": 1129814000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001699136-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000169913625000014/0001699136-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 185407000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001699136-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000169913625000014/0001699136-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 316113000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001699136-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000169913625000014/0001699136-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001699136-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000169913624000007/0001699136-24-000007-index.html", "eps": null, "revenue": { "value": 1096960000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001699136-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000169913624000007/0001699136-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 169171000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001699136-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000169913624000007/0001699136-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 340280000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001699136-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000169913624000007/0001699136-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001699136-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000169913623000017/0001699136-23-000017-index.html", "eps": null, "revenue": { "value": 688369000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001699136-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000169913623000017/0001699136-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 110174000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001699136-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000169913623000017/0001699136-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 117884000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001699136-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1699136/000169913623000017/0001699136-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "YOU", "source_ticker": "YOU", "name": "CLEAR SECURE CLASS A", "group": "Information Technology", "weight_percent": 0.15, "holding_price": 45.02, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 900779000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 186478000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109168000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 372452000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 29340000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1303392000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1099007000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 177734000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 85734000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 34624000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 38932000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 764614000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 759900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.207018591685641, "free_cash_flow": 343112000.0, "free_cash_flow_margin": 0.38090586037196694, "capex_intensity": 0.03257180729124458, "cfo_to_positive_net_income": 3.4117323757877767, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04322036814801411, "current_ratio": 1.0062034478220818, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1856314, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001856314.json", "sha256": "a39430db8bb11cb28ea3983bf52773d30b29f1d5137590c70aac15fa95e067a6", "retrieved_at": "2026-10-17T22:45:06.649456+00:00", "raw_path": "data/raw/a39430db8bb11cb28ea3983bf52773d30b29f1d5137590c70aac15fa95e067a6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "eps": null, "revenue": { "value": 900779000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109168000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 372452000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001856314-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631426000006/0001856314-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001856314-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631425000008/0001856314-25-000008-index.html", "eps": null, "revenue": { "value": 770488000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001856314-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631425000008/0001856314-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 169676000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001856314-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631425000008/0001856314-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 295677000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001856314-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631425000008/0001856314-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001856314-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631424000023/0001856314-24-000023-index.html", "eps": null, "revenue": { "value": 613579000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001856314-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631424000023/0001856314-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28108000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001856314-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631424000023/0001856314-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 225033000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001856314-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000185631424000023/0001856314-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001628280-23-005937", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000162828023005937/0001628280-23-005937-index.html", "eps": null, "revenue": { "value": 437434000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001628280-23-005937", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000162828023005937/0001628280-23-005937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65573000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001628280-23-005937", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000162828023005937/0001628280-23-005937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 168310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001628280-23-005937", "source_url": "https://www.sec.gov/Archives/edgar/data/1856314/000162828023005937/0001628280-23-005937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DFTX", "source_ticker": "DFTX", "name": "DEFINIUM THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.15, "holding_price": 34.26, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -166309000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -183793000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -131560000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 440100000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 107773000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 332327000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 257837000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 40579000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 5482000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 419320000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 66698000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89327608, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -30.33728566216709, "share_based_compensation_to_revenue": null, "current_ratio": 6.286845182764101, "cash_runway_years": 1.959843417452113, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1813814, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001813814.json", "sha256": "afb07c3c9dec92bfe71c8ab2ba2df1270af37378dc83d500c5a8b4b1146df0ab", "retrieved_at": "2026-10-17T22:45:06.927706+00:00", "raw_path": "data/raw/afb07c3c9dec92bfe71c8ab2ba2df1270af37378dc83d500c5a8b4b1146df0ab.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "eps": { "value": -2.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -183793000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89327608, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -131560000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076742", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000119312526076742/0001193125-26-076742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034176", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000095017025034176/0000950170-25-034176-index.html", "eps": { "value": -1.54, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034176", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000095017025034176/0000950170-25-034176-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -108679000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034176", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000095017025034176/0000950170-25-034176-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70461067, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034176", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000095017025034176/0000950170-25-034176-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -79129000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034176", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000095017025034176/0000950170-25-034176-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021656", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000095017024021656/0000950170-24-021656-index.html", "eps": { "value": -2.44, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021656", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000095017024021656/0000950170-24-021656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -95732000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021656", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000095017024021656/0000950170-24-021656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39157420, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021656", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000095017024021656/0000950170-24-021656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -64365000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021656", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000095017024021656/0000950170-24-021656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007053", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000095017023007053/0000950170-23-007053-index.html", "eps": { "value": -1.84, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007053", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000095017023007053/0000950170-23-007053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -56796000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007053", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000095017023007053/0000950170-23-007053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30857463, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007053", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000095017023007053/0000950170-23-007053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50139000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007053", "source_url": "https://www.sec.gov/Archives/edgar/data/1813814/000095017023007053/0000950170-23-007053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PTEN", "source_ticker": "PTEN", "name": "PATTERSON UTI ENERGY INC", "group": "Energy", "weight_percent": 0.14, "holding_price": 11.31, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4793596000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -40830000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -93635000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 961219000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 589029000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5570466000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2345751000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3218538000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 418507000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1221038000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 39286000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1418091000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 863642000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 383465000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 69636000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 482505000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 344895000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.00851761391656702, "free_cash_flow": 372190000.0, "free_cash_flow_margin": 0.07764317226566445, "capex_intensity": 0.12287831515213214, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008195517519624098, "current_ratio": 1.6419893891218815, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 889900, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 482505000.0, 344895000.0, 0.0 ], "thereafter": 400000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000889900.json", "sha256": "b8bd663c06c5fa112a5fc812dc27083182992fe2d9e1dcfd55e47c370186e553", "retrieved_at": "2026-10-17T22:45:07.775902+00:00", "raw_path": "data/raw/b8bd663c06c5fa112a5fc812dc27083182992fe2d9e1dcfd55e47c370186e553.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4793596000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -93635000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 383465000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 961219000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000889900-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990026000013/0000889900-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000889900-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990025000034/0000889900-25-000034-index.html", "eps": { "value": -2.44, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000889900-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990025000034/0000889900-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5312246000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000889900-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990025000034/0000889900-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -968031000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000889900-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990025000034/0000889900-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 397196000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000889900-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990025000034/0000889900-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1175536000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000889900-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000088990025000034/0000889900-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020661", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000095017024020661/0000950170-24-020661-index.html", "eps": { "value": 0.88, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020661", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000095017024020661/0000950170-24-020661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4146456000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020661", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000095017024020661/0000950170-24-020661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 246292000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020661", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000095017024020661/0000950170-24-020661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 280061, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020661", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000095017024020661/0000950170-24-020661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1005914000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020661", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000095017024020661/0000950170-24-020661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002618", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000095017023002618/0000950170-23-002618-index.html", "eps": { "value": 0.7, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002618", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000095017023002618/0000950170-23-002618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2647592000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002618", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000095017023002618/0000950170-23-002618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 154658000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002618", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000095017023002618/0000950170-23-002618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 219496, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002618", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000095017023002618/0000950170-23-002618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 566188000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002618", "source_url": "https://www.sec.gov/Archives/edgar/data/889900/000095017023002618/0000950170-23-002618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CHEF", "source_ticker": "CHEF", "name": "CHEFS WAREHOUSE INC", "group": "Consumer Staples", "weight_percent": 0.14, "holding_price": 114.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4149537000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 145106000, "tag": "OperatingIncomeLoss", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72361000, "tag": "NetIncomeLoss", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 129219000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2028007000, "tag": "Assets", "start": null, "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1423698000, "tag": "Liabilities", "start": null, "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 604309000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 120982000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 720333000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 28197000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 53652000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21242000, "tag": "ShareBasedCompensation", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 969889000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 473459000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46001316, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15004000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 8500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 8500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 290500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 243000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03496920258814417, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.7857547573969403, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005119125338561868, "current_ratio": 2.048517400661937, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0702583855449571 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1517175, "fiscal_year": "2025", "fiscal_end": "2025-12-26", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 8500000.0, 8500000.0, 290500000.0, 243000000.0, 100000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001517175.json", "sha256": "401bcd73b27e2a495794b88fa727329bed499c8dc3aae9fa71216403dbfb6a98", "retrieved_at": "2026-10-17T22:45:07.451396+00:00", "raw_path": "data/raw/401bcd73b27e2a495794b88fa727329bed499c8dc3aae9fa71216403dbfb6a98.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "eps": { "value": 1.68, "tag": "EarningsPerShareDiluted", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4149537000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72361000, "tag": "NetIncomeLoss", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46001316, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 129219000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-24", "accession": "0001517175-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717526000005/0001517175-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-27", "filed": "2025-02-25", "accession": "0001517175-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717525000002/0001517175-25-000002-index.html", "eps": { "value": 1.32, "tag": "EarningsPerShareDiluted", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-25", "accession": "0001517175-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717525000002/0001517175-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3794212000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-25", "accession": "0001517175-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717525000002/0001517175-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55479000, "tag": "NetIncomeLoss", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-25", "accession": "0001517175-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717525000002/0001517175-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45983065, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-25", "accession": "0001517175-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717525000002/0001517175-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 153061000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-25", "accession": "0001517175-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717525000002/0001517175-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-29", "filed": "2024-02-27", "accession": "0001517175-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717524000005/0001517175-24-000005-index.html", "eps": { "value": 0.88, "tag": "EarningsPerShareDiluted", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-27", "accession": "0001517175-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717524000005/0001517175-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3433763000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-27", "accession": "0001517175-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717524000005/0001517175-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34590000, "tag": "NetIncomeLoss", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-27", "accession": "0001517175-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717524000005/0001517175-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45639220, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-27", "accession": "0001517175-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717524000005/0001517175-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61639000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-27", "accession": "0001517175-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717524000005/0001517175-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-30", "filed": "2023-02-28", "accession": "0001517175-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717523000004/0001517175-23-000004-index.html", "eps": { "value": 0.73, "tag": "EarningsPerShareDiluted", "start": "2021-12-25", "end": "2022-12-30", "filed": "2023-02-28", "accession": "0001517175-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717523000004/0001517175-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2613399000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-25", "end": "2022-12-30", "filed": "2023-02-28", "accession": "0001517175-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717523000004/0001517175-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27750000, "tag": "NetIncomeLoss", "start": "2021-12-25", "end": "2022-12-30", "filed": "2023-02-28", "accession": "0001517175-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717523000004/0001517175-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38742328, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-25", "end": "2022-12-30", "filed": "2023-02-28", "accession": "0001517175-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717523000004/0001517175-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23134000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-25", "end": "2022-12-30", "filed": "2023-02-28", "accession": "0001517175-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1517175/000151717523000004/0001517175-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RGTI", "source_ticker": "RGTI", "name": "RIGETTI COMPUTING", "group": "Information Technology", "weight_percent": 0.14, "holding_price": 12.63, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 7088000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -84660000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -216210000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -58543000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 18676000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 666574000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 120375000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 546199000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 44851000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8100000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17605000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 454760000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 12152000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 309763000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -11.944130925507901, "free_cash_flow": -77219000.0, "free_cash_flow_margin": -10.894328442437923, "capex_intensity": 2.634875846501129, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 2.48377539503386, "current_ratio": 37.42264647794602, "cash_runway_years": 0.7661206292810413, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1838359, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001838359.json", "sha256": "114d08772eac9ea20b1a205d8f086ff07291b2731a5652997fa4286234b5cb77", "retrieved_at": "2026-10-17T22:45:07.697521+00:00", "raw_path": "data/raw/114d08772eac9ea20b1a205d8f086ff07291b2731a5652997fa4286234b5cb77.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "eps": { "value": -0.7, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7088000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -216210000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 309763000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -58543000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023454", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000110465926023454/0001104659-26-023454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002499", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000155837025002499/0001558370-25-002499-index.html", "eps": { "value": -1.09, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002499", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000155837025002499/0001558370-25-002499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10790000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002499", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000155837025002499/0001558370-25-002499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -200988000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002499", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000155837025002499/0001558370-25-002499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 184666000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002499", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000155837025002499/0001558370-25-002499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50627000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002499", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000155837025002499/0001558370-25-002499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003234", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000155837024003234/0001558370-24-003234-index.html", "eps": { "value": -0.57, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003234", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000155837024003234/0001558370-24-003234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12008000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003234", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000155837024003234/0001558370-24-003234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -75107000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003234", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000155837024003234/0001558370-24-003234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 131977000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003234", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000155837024003234/0001558370-24-003234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50579000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003234", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000155837024003234/0001558370-24-003234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001193125-23-080486", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000119312523080486/0001193125-23-080486-index.html", "eps": { "value": -0.7, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001193125-23-080486", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000119312523080486/0001193125-23-080486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 13102000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001193125-23-080486", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000119312523080486/0001193125-23-080486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -71521000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001193125-23-080486", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000119312523080486/0001193125-23-080486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102300852, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001193125-23-080486", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000119312523080486/0001193125-23-080486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -62689000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001193125-23-080486", "source_url": "https://www.sec.gov/Archives/edgar/data/1838359/000119312523080486/0001193125-23-080486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PARR", "source_ticker": "PARR", "name": "PAR PACIFIC HOLDINGS", "group": "Energy", "weight_percent": 0.14, "holding_price": 83.74, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 7464650000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 538758000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 369391000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 445337000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 148873000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3833689000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2281173000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1511540000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 164113000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 797940000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4930000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 144325000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16599000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1776091000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1106136000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51591000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 124845000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7538000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 7591000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 182647000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 7707000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 608478000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 869000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07217458286724762, "free_cash_flow": 296464000.0, "free_cash_flow_margin": 0.03971572679228095, "capex_intensity": 0.019943734803373234, "cfo_to_positive_net_income": 1.2055978624276174, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0022236809495421754, "current_ratio": 1.6056714545046902, "cash_runway_years": null, "near_term_maturity_to_cash": 0.04593176652672244 }, "observation_status": "sec-xbrl-unreviewed", "cik": 821483, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7538000.0, 7591000.0, 182647000.0, 7707000.0, 608478000.0 ], "thereafter": 869000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000821483.json", "sha256": "c61fdaca71062b0003f8c6d30644679b78420533a4231cb01578af8e6a0e2672", "retrieved_at": "2026-10-17T22:45:08.114267+00:00", "raw_path": "data/raw/c61fdaca71062b0003f8c6d30644679b78420533a4231cb01578af8e6a0e2672.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "eps": { "value": 7.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7464650000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 369391000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51591000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 445337000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000821483-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148326000005/0000821483-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000821483-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148325000010/0000821483-25-000010-index.html", "eps": { "value": -0.59, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000821483-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148325000010/0000821483-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7974457000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000821483-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148325000010/0000821483-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33322000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000821483-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148325000010/0000821483-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56775000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000821483-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148325000010/0000821483-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83776000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000821483-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148325000010/0000821483-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000821483-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148324000008/0000821483-24-000008-index.html", "eps": { "value": 11.94, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000821483-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148324000008/0000821483-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8231955000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000821483-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148324000008/0000821483-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 728642000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000821483-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148324000008/0000821483-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61014000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000821483-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148324000008/0000821483-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 579156000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000821483-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148324000008/0000821483-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000821483-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148323000008/0000821483-23-000008-index.html", "eps": { "value": 6.08, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000821483-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148323000008/0000821483-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7321785000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000821483-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148323000008/0000821483-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 364189000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000821483-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148323000008/0000821483-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59883000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000821483-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148323000008/0000821483-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 452606000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000821483-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/821483/000082148323000008/0000821483-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CVCO", "source_ticker": "CVCO", "name": "CAVCO INDUSTRIES", "group": "Consumer Discretionary", "weight_percent": 0.14, "holding_price": 535.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2244505000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 228569000, "tag": "OperatingIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 190551000, "tag": "NetIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 267491000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 35406000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1491139000, "tag": "Assets", "start": null, "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 387957000, "tag": "Liabilities", "start": null, "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1103182000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 236721000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 23043000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12783000, "tag": "ShareBasedCompensation", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 824733000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 335398000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7946049, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 159888000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 338000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 310000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 283000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 261000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 244000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 5998000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10183492574086492, "free_cash_flow": 232085000.0, "free_cash_flow_margin": 0.1034014181300554, "capex_intensity": 0.01577452489524416, "cfo_to_positive_net_income": 1.403776416812297, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005695242380836755, "current_ratio": 2.4589681512710273, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0014278412139184947 }, "observation_status": "sec-xbrl-unreviewed", "cik": 278166, "fiscal_year": "2026", "fiscal_end": "2026-03-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 338000.0, 310000.0, 283000.0, 261000.0, 244000.0 ], "thereafter": 5998000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000278166.json", "sha256": "3990a7907e388af84c31f88521d74d2d4148d4fa10c57b6dae4002c75480fba2", "retrieved_at": "2026-10-17T22:45:08.683030+00:00", "raw_path": "data/raw/3990a7907e388af84c31f88521d74d2d4148d4fa10c57b6dae4002c75480fba2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "earnings": { "annual_history": [ { "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "eps": { "value": 23.98, "tag": "EarningsPerShareDiluted", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2244505000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 190551000, "tag": "NetIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7946049, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 267491000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-22", "accession": "0001628280-26-037782", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000162828026037782/0001628280-26-037782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-29", "filed": "2025-05-23", "accession": "0000278166-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816625000057/0000278166-25-000057-index.html", "eps": { "value": 20.71, "tag": "EarningsPerShareDiluted", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-23", "accession": "0000278166-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816625000057/0000278166-25-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2015458000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-23", "accession": "0000278166-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816625000057/0000278166-25-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 171036000, "tag": "NetIncomeLoss", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-23", "accession": "0000278166-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816625000057/0000278166-25-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8259956, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-23", "accession": "0000278166-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816625000057/0000278166-25-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 178496000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-23", "accession": "0000278166-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816625000057/0000278166-25-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-30", "filed": "2024-05-24", "accession": "0000278166-24-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816624000059/0000278166-24-000059-index.html", "eps": { "value": 18.37, "tag": "EarningsPerShareDiluted", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-24", "accession": "0000278166-24-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816624000059/0000278166-24-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1794792000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-24", "accession": "0000278166-24-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816624000059/0000278166-24-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 157817000, "tag": "NetIncomeLoss", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-24", "accession": "0000278166-24-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816624000059/0000278166-24-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8591911, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-24", "accession": "0000278166-24-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816624000059/0000278166-24-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 224682000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-24", "accession": "0000278166-24-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816624000059/0000278166-24-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-01", "filed": "2023-05-19", "accession": "0000278166-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816623000032/0000278166-23-000032-index.html", "eps": { "value": 26.95, "tag": "EarningsPerShareDiluted", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-19", "accession": "0000278166-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816623000032/0000278166-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2142713000, "tag": "Revenues", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-19", "accession": "0000278166-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816623000032/0000278166-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 240554000, "tag": "NetIncomeLoss", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-19", "accession": "0000278166-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816623000032/0000278166-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8924452, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-19", "accession": "0000278166-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816623000032/0000278166-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 255693000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-19", "accession": "0000278166-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/278166/000027816623000032/0000278166-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SFBS", "source_ticker": "SFBS", "name": "SERVISFIRST BANCSHARES INC", "group": "Financials", "weight_percent": 0.14, "holding_price": 39.56, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 276603000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001150", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184326001150/0001171843-26-001150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 355204000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001150", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184326001150/0001171843-26-001150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 17727190000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001150", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184326001150/0001171843-26-001150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 15876843000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001150", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184326001150/0001171843-26-001150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1849847000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001150", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184326001150/0001171843-26-001150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2957000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001150", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184326001150/0001171843-26-001150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54666274, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001150", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184326001150/0001171843-26-001150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1430723, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001430723.json", "sha256": "38729ac712412885c2529b62cb199f267563ac040c99d6baa83c92e1b60817ba", "retrieved_at": "2026-10-17T22:45:08.993096+00:00", "raw_path": "data/raw/38729ac712412885c2529b62cb199f267563ac040c99d6baa83c92e1b60817ba.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184326001150/0001171843-26-001150-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001150", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184326001150/0001171843-26-001150-index.html", "eps": { "value": 5.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001150", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184326001150/0001171843-26-001150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 276603000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001150", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184326001150/0001171843-26-001150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54666274, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001150", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184326001150/0001171843-26-001150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 355204000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001150", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184326001150/0001171843-26-001150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001171843-25-001208", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184325001208/0001171843-25-001208-index.html", "eps": { "value": 4.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001171843-25-001208", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184325001208/0001171843-25-001208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 227242000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001171843-25-001208", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184325001208/0001171843-25-001208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54624234, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001171843-25-001208", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184325001208/0001171843-25-001208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 252915000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001171843-25-001208", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184325001208/0001171843-25-001208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001171843-24-001111", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184324001111/0001171843-24-001111-index.html", "eps": { "value": 3.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001171843-24-001111", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184324001111/0001171843-24-001111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 206853000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001171843-24-001111", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184324001111/0001171843-24-001111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54535315, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001171843-24-001111", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184324001111/0001171843-24-001111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 197296000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001171843-24-001111", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184324001111/0001171843-24-001111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001171843-23-001247", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184323001247/0001171843-23-001247-index.html", "eps": { "value": 4.61, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001171843-23-001247", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184323001247/0001171843-23-001247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 251504000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001171843-23-001247", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184323001247/0001171843-23-001247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54534774, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001171843-23-001247", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184323001247/0001171843-23-001247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 272627000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001171843-23-001247", "source_url": "https://www.sec.gov/Archives/edgar/data/1430723/000117184323001247/0001171843-23-001247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RUSHA", "source_ticker": "RUSHA", "name": "RUSH ENTERPRISES CLASS A", "group": "Industrials", "weight_percent": 0.14, "holding_price": 44.9, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 7064640000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 393756000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 263778000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 861839000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 399831000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4430536000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2203229000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 212645000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 274798000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 127000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 48151000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 252843000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 31729000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2091138000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1492090000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80726000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 194915000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 29519000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 127000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 22405000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 220127000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2620000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05573617339312407, "free_cash_flow": 462008000.0, "free_cash_flow_margin": 0.06539724600262717, "capex_intensity": 0.05659608982198668, "cfo_to_positive_net_income": 3.2672891598237914, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 8.177524869680795, "share_based_compensation_to_revenue": 0.004491240884178104, "current_ratio": 1.401482484300545, "cash_runway_years": null, "near_term_maturity_to_cash": 0.13881821815702228 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1012019, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 29519000.0, 127000.0, 22405000.0, 220127000.0, 2620000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001012019.json", "sha256": "1cdf986227aece50958f70e4ba956eaca80fc011c961bdb1416b614c26a3bc56", "retrieved_at": "2026-10-17T22:45:09.217175+00:00", "raw_path": "data/raw/1cdf986227aece50958f70e4ba956eaca80fc011c961bdb1416b614c26a3bc56.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "eps": { "value": 3.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7064640000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 263778000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80726000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 861839000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001437749-25-004794", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774925004794/0001437749-25-004794-index.html", "eps": { "value": 3.72, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001437749-25-004794", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774925004794/0001437749-25-004794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7449807000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001437749-25-004794", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774925004794/0001437749-25-004794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 304153000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001437749-25-004794", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774925004794/0001437749-25-004794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81818000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001437749-25-004794", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774925004794/0001437749-25-004794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 619550000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001437749-25-004794", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774925004794/0001437749-25-004794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005362", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774924005362/0001437749-24-005362-index.html", "eps": { "value": 4.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005362", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774924005362/0001437749-24-005362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7571244000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005362", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774924005362/0001437749-24-005362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 347055000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005362", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774924005362/0001437749-24-005362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83720000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005362", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774924005362/0001437749-24-005362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 295713000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005362", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774924005362/0001437749-24-005362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004391", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774923004391/0001437749-23-004391-index.html", "eps": { "value": 6.85, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004391", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774923004391/0001437749-23-004391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6779413000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004391", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774923004391/0001437749-23-004391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 391382000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004391", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774923004391/0001437749-23-004391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57151000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004391", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774923004391/0001437749-23-004391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 294400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004391", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774923004391/0001437749-23-004391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HRI", "source_ticker": "HRI", "name": "HERC HOLDINGS", "group": "Industrials", "weight_percent": 0.14, "holding_price": 124.0, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 862000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1085000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 157000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 13776000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11828000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1948000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 52000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 956000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 730000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 26000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 21000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 497000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 819000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 3713000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 3027000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 928000000.0, "free_cash_flow_margin": 1.0765661252900232, "capex_intensity": 0.18213457076566125, "cfo_to_positive_net_income": 1085.0, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03944315545243619, "current_ratio": 1.3095890410958904, "cash_runway_years": null, "near_term_maturity_to_cash": 0.5 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1364479, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 26000000.0, 21000000.0, 497000000.0, 819000000.0, 3713000000.0 ], "thereafter": 3027000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001364479.json", "sha256": "390ee17e2b0324ebff3dc491b28fb175255e5ec36692042e8fc94a6be77f8788", "retrieved_at": "2026-10-17T22:45:09.339574+00:00", "raw_path": "data/raw/390ee17e2b0324ebff3dc491b28fb175255e5ec36692042e8fc94a6be77f8788.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 862000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1085000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001364479-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447926000050/0001364479-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001364479-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447925000007/0001364479-25-000007-index.html", "eps": { "value": 7.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001364479-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447925000007/0001364479-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3568000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001364479-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447925000007/0001364479-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 211000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001364479-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447925000007/0001364479-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001364479-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447925000007/0001364479-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1225000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001364479-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447925000007/0001364479-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001364479-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447924000006/0001364479-24-000006-index.html", "eps": { "value": 12.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001364479-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447924000006/0001364479-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3282000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001364479-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447924000006/0001364479-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 347000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001364479-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447924000006/0001364479-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001364479-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447924000006/0001364479-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1086000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001364479-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447924000006/0001364479-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001364479-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447923000006/0001364479-23-000006-index.html", "eps": { "value": 10.92, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001364479-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447923000006/0001364479-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2738800000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001364479-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447923000006/0001364479-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 329900000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001364479-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447923000006/0001364479-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001364479-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447923000006/0001364479-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 916700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001364479-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1364479/000136447923000006/0001364479-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SKT", "source_ticker": "SKT", "name": "TANGER", "group": "Real Estate", "weight_percent": 0.14, "holding_price": 35.31, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "PRM", "source_ticker": "PRM", "name": "PERIMETER SOLUTIONS", "group": "Materials", "weight_percent": 0.14, "holding_price": 27.3, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 652862000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -200930000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -206366000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 238149000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 29591000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2653007000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1519688000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1133319000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 325927000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 669122000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 39135000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16647000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 563973000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 175118000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 150370533, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 40370000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 675000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.3077679509605399, "free_cash_flow": 208558000.0, "free_cash_flow_margin": 0.31945189029228227, "capex_intensity": 0.04532504572176049, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -5.134278778586943, "share_based_compensation_to_revenue": 0.025498497385358622, "current_ratio": 3.220531298895602, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1880319, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 675000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001880319.json", "sha256": "d2073f6f89ce8e9ad8ee4f3a3e622a62a4725c8d86dfcfcc74cbdc1dd1fab575", "retrieved_at": "2026-10-17T22:45:10.352836+00:00", "raw_path": "data/raw/d2073f6f89ce8e9ad8ee4f3a3e622a62a4725c8d86dfcfcc74cbdc1dd1fab575.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "eps": { "value": -1.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 652862000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -206366000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 150370533, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 238149000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001880319-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031926000013/0001880319-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001880319-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031925000021/0001880319-25-000021-index.html", "eps": { "value": -0.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001880319-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031925000021/0001880319-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 560968000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001880319-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031925000021/0001880319-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5905000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001880319-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031925000021/0001880319-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 145713439, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001880319-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031925000021/0001880319-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 188388000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001880319-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031925000021/0001880319-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001880319-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031924000007/0001880319-24-000007-index.html", "eps": { "value": 0.41, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001880319-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031924000007/0001880319-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 322108000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001880319-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031924000007/0001880319-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67486000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001880319-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031924000007/0001880319-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 166452022, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001880319-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031924000007/0001880319-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 193000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001880319-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031924000007/0001880319-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001880319-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031923000026/0001880319-23-000026-index.html", "eps": { "value": 0.52, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001880319-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031923000026/0001880319-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 360505000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001880319-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031923000026/0001880319-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91758000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001880319-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031923000026/0001880319-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175079941, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001880319-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031923000026/0001880319-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -40172000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001880319-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1880319/000188031923000026/0001880319-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ICUI", "source_ticker": "ICUI", "name": "ICU MEDICAL", "group": "Health Care", "weight_percent": 0.14, "holding_price": 167.23, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2231262000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 42829000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 732000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 179847000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 88043000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4050508000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2123825000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1265917000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 18750000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 93338000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 200741000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 55758000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1190554000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 498861000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24904000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 8766000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 18750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 18750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 37500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 582000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 637500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.019194966794576343, "free_cash_flow": 91804000.0, "free_cash_flow_margin": 0.04114442857898355, "capex_intensity": 0.039458835403462254, "cfo_to_positive_net_income": 245.69262295081967, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.458859199897148, "share_based_compensation_to_revenue": 0.024989445434915308, "current_ratio": 2.386544548481441, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 883984, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 18750000.0, 18750000.0, 37500000.0, 582000000.0, 637500000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000883984.json", "sha256": "a6f2ca2661e1877968f211fa3ef6d6d5afc7e113c6a28a09e74d7c55271e5402", "retrieved_at": "2026-10-17T22:45:10.669890+00:00", "raw_path": "data/raw/a6f2ca2661e1877968f211fa3ef6d6d5afc7e113c6a28a09e74d7c55271e5402.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2231262000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 732000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24904000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 179847000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000883984-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398426000008/0000883984-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000883984-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398425000007/0000883984-25-000007-index.html", "eps": { "value": -4.83, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000883984-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398425000007/0000883984-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2382046000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000883984-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398425000007/0000883984-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -117688000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000883984-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398425000007/0000883984-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24388000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000883984-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398425000007/0000883984-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 204033000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000883984-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398425000007/0000883984-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000883984-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398424000005/0000883984-24-000005-index.html", "eps": { "value": -1.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000883984-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398424000005/0000883984-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2259126000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000883984-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398424000005/0000883984-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29655000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000883984-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398424000005/0000883984-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24091000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000883984-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398424000005/0000883984-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 166201000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000883984-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398424000005/0000883984-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000883984-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398423000009/0000883984-23-000009-index.html", "eps": { "value": -3.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000883984-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398423000009/0000883984-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2279997000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000883984-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398423000009/0000883984-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74286000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000883984-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398423000009/0000883984-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23868000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000883984-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398423000009/0000883984-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -62129000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000883984-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883984/000088398423000009/0000883984-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FULT", "source_ticker": "FULT", "name": "FULTON FINANCIAL", "group": "Financials", "weight_percent": 0.14, "holding_price": 22.35, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 276768000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 391609000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 304483000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 32118400000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 28627953000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3490447000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 183289000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 7709000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 66048000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 195000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 175000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 700564, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 195000000.0 ], "thereafter": 175000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000700564.json", "sha256": "fee75e4055c9cd5a51f85d8a8a279109c8c0e7eef5365e014bcf80e0415f060e", "retrieved_at": "2026-10-17T22:45:11.134950+00:00", "raw_path": "data/raw/fee75e4055c9cd5a51f85d8a8a279109c8c0e7eef5365e014bcf80e0415f060e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "eps": { "value": 2.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 276768000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 391609000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 183289000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 304483000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000700564-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056426000006/0000700564-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000700564-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056425000014/0000700564-25-000014-index.html", "eps": { "value": 1.57, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000700564-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056425000014/0000700564-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 296014000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000700564-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056425000014/0000700564-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 288743000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000700564-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056425000014/0000700564-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 177223000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000700564-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056425000014/0000700564-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 416565000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000700564-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056425000014/0000700564-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000700564-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056424000012/0000700564-24-000012-index.html", "eps": { "value": 1.64, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000700564-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056424000012/0000700564-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 228411000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000700564-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056424000012/0000700564-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 284280000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000700564-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056424000012/0000700564-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 166769000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000700564-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056424000012/0000700564-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 362984000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000700564-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056424000012/0000700564-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000700564-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056423000015/0000700564-23-000015-index.html", "eps": { "value": 1.67, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000700564-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056423000015/0000700564-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 227157000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000700564-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056423000015/0000700564-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 286981000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000700564-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056423000015/0000700564-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 165472000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000700564-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056423000015/0000700564-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 598266000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000700564-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/700564/000070056423000015/0000700564-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CNK", "source_ticker": "CNK", "name": "CINEMARK HOLDINGS INC", "group": "Communication", "weight_percent": 0.14, "holding_price": 38.52, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3115000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 138200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 201900000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 36500000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 6400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 771400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 6400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 606700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011717495987158908, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1385280, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6400000.0, 6400000.0, 771400000.0, 6400000.0, 606700000.0 ], "thereafter": 500000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001385280.json", "sha256": "64028f77f04fcf760aefe80e5b856af5c03014d18dcc94bf7723b4e299d0899c", "retrieved_at": "2026-10-17T22:45:10.923735+00:00", "raw_path": "data/raw/64028f77f04fcf760aefe80e5b856af5c03014d18dcc94bf7723b4e299d0899c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "eps": { "value": 1.04, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3115000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 138200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056015", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000119312526056015/0001193125-26-056015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022756", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000095017025022756/0000950170-25-022756-index.html", "eps": { "value": 2.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022756", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000095017025022756/0000950170-25-022756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3049500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022756", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000095017025022756/0000950170-25-022756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 309700000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022756", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000095017025022756/0000950170-25-022756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 154900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022756", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000095017025022756/0000950170-25-022756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016143", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000095017024016143/0000950170-24-016143-index.html", "eps": { "value": 1.34, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016143", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000095017024016143/0000950170-24-016143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3066700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016143", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000095017024016143/0000950170-24-016143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 188200000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016143", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000095017024016143/0000950170-24-016143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 152000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016143", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000095017024016143/0000950170-24-016143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004235", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000095017023004235/0000950170-23-004235-index.html", "eps": { "value": -2.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004235", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000095017023004235/0000950170-23-004235-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2454700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004235", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000095017023004235/0000950170-23-004235-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -271200000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004235", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000095017023004235/0000950170-23-004235-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004235", "source_url": "https://www.sec.gov/Archives/edgar/data/1385280/000095017023004235/0000950170-23-004235-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FBP", "source_ticker": "FBP", "name": "FIRST BANCORP", "group": "Financials", "weight_percent": 0.14, "holding_price": 27.19, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1000818000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 344866000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 448556000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11032000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 19132892000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 17166027000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1966865000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10096000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160739000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 153672000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1057706, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001057706.json", "sha256": "8b62e3bce41ab405b656e5d0cbd22038043e8f80e2030c99f2a88d4867a2347d", "retrieved_at": "2026-10-17T22:45:11.644341+00:00", "raw_path": "data/raw/8b62e3bce41ab405b656e5d0cbd22038043e8f80e2030c99f2a88d4867a2347d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "eps": { "value": 2.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1000818000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 344866000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160739000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 448556000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001057706-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770626000007/0001057706-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001057706-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770625000002/0001057706-25-000002-index.html", "eps": { "value": 1.81, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001057706-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770625000002/0001057706-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 938201000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001057706-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770625000002/0001057706-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 298724000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001057706-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770625000002/0001057706-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 165268000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001057706-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770625000002/0001057706-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 404150000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001057706-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770625000002/0001057706-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001057706-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770624000004/0001057706-24-000004-index.html", "eps": { "value": 1.71, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001057706-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770624000004/0001057706-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 929804000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001057706-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770624000004/0001057706-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 302864000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001057706-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770624000004/0001057706-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 177180000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001057706-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770624000004/0001057706-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 362963000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001057706-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770624000004/0001057706-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001057706-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770623000002/0001057706-23-000002-index.html", "eps": { "value": 1.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001057706-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770623000002/0001057706-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 918385000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001057706-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770623000002/0001057706-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 305072000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001057706-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770623000002/0001057706-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 191968000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001057706-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770623000002/0001057706-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 440485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001057706-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1057706/000105770623000002/0001057706-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BDC", "source_ticker": "BDC", "name": "BELDEN", "group": "Information Technology", "weight_percent": 0.14, "holding_price": 104.22, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2715194000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 315692000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 237522000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 354864000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 136172000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3543621000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1264424000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 389887000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1285666000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 129433000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30015000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1349380000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 697499000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40210000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 11628000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 528525000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 411075000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 352350000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11626867177814919, "free_cash_flow": 218692000.0, "free_cash_flow_margin": 0.08054378434837436, "capex_intensity": 0.05015184918646697, "cfo_to_positive_net_income": 1.4940258165559401, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011054458723759701, "current_ratio": 1.934597755695707, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 913142, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 528525000.0, 411075000.0, 0.0, 0.0 ], "thereafter": 352350000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000913142.json", "sha256": "eeaef9f9a371e79c170fd5471739f8ef8562f73d72289773fa08fd666b4c0550", "retrieved_at": "2026-10-17T22:45:11.809814+00:00", "raw_path": "data/raw/eeaef9f9a371e79c170fd5471739f8ef8562f73d72289773fa08fd666b4c0550.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "eps": { "value": 5.91, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2715194000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 237522000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40210000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 354864000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000913142-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314226000009/0000913142-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000913142-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314225000005/0000913142-25-000005-index.html", "eps": { "value": 4.8, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000913142-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314225000005/0000913142-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2460979000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000913142-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314225000005/0000913142-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 198433000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000913142-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314225000005/0000913142-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41299000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000913142-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314225000005/0000913142-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 352076000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000913142-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314225000005/0000913142-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000913142-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314224000007/0000913142-24-000007-index.html", "eps": { "value": 5.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000913142-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314224000007/0000913142-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2512084000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000913142-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314224000007/0000913142-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 242759000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000913142-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314224000007/0000913142-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42859000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000913142-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314224000007/0000913142-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 319638000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000913142-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314224000007/0000913142-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000913142-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314223000008/0000913142-23-000008-index.html", "eps": { "value": 5.72, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000913142-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314223000008/0000913142-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2606485000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000913142-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314223000008/0000913142-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 254663000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000913142-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314223000008/0000913142-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44537000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000913142-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314223000008/0000913142-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 281296000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000913142-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/913142/000091314223000008/0000913142-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CRC", "source_ticker": "CRC", "name": "CALIFORNIA RESOURCES", "group": "Energy", "weight_percent": 0.14, "holding_price": 53.15, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2910000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 598000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 363000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 865000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 322000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7403000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3674000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 132000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1283000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 106000000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 511000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 938000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1050000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 377000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.20549828178694157, "free_cash_flow": 543000000.0, "free_cash_flow_margin": 0.1865979381443299, "capex_intensity": 0.11065292096219931, "cfo_to_positive_net_income": 2.3829201101928374, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 5.6415094339622645, "share_based_compensation_to_revenue": null, "current_ratio": 0.8933333333333333, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1609253, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001609253.json", "sha256": "1d320f539004167c4bd0ef7950881326c2b09501994c0f691b8cd83cc82fffe4", "retrieved_at": "2026-10-17T22:45:12.188726+00:00", "raw_path": "data/raw/1d320f539004167c4bd0ef7950881326c2b09501994c0f691b8cd83cc82fffe4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "eps": { "value": 4.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2910000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 363000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 865000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001609253-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925326000051/0001609253-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001609253-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925325000027/0001609253-25-000027-index.html", "eps": { "value": 4.62, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001609253-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925325000027/0001609253-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2537000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001609253-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925325000027/0001609253-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 376000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001609253-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925325000027/0001609253-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001609253-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925325000027/0001609253-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 610000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001609253-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925325000027/0001609253-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001609253-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925324000043/0001609253-24-000043-index.html", "eps": { "value": 7.78, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001609253-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925324000043/0001609253-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2155000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001609253-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925324000043/0001609253-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 564000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001609253-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925324000043/0001609253-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001609253-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925324000043/0001609253-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 653000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001609253-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925324000043/0001609253-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001609253-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925323000017/0001609253-23-000017-index.html", "eps": { "value": 6.75, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001609253-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925323000017/0001609253-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2643000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001609253-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925323000017/0001609253-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 524000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001609253-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925323000017/0001609253-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001609253-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925323000017/0001609253-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 690000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001609253-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1609253/000160925323000017/0001609253-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TCBI", "source_ticker": "TCBI", "name": "TEXAS CAPITAL BANCSHARES", "group": "Financials", "weight_percent": 0.14, "holding_price": 90.7, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 330244000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001077428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 360154000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001077428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12569000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001077428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 31540274000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001077428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 27908892000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001077428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3631382000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001077428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 52166000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001077428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 36759000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001077428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46127375, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001077428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 185850000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001077428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1077428, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001077428.json", "sha256": "04b7f4cdf02ebd03de5475beb9d1335075be8b104e3cb0d1cd4613d29ee353c3", "retrieved_at": "2026-10-17T22:45:12.532256+00:00", "raw_path": "data/raw/04b7f4cdf02ebd03de5475beb9d1335075be8b104e3cb0d1cd4613d29ee353c3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001077428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "eps": { "value": 6.79, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001077428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 330244000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001077428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46127375, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001077428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 360154000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001077428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742826000010/0001077428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001077428-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742825000036/0001077428-25-000036-index.html", "eps": { "value": 1.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001077428-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742825000036/0001077428-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 77508000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001077428-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742825000036/0001077428-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46989204, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001077428-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742825000036/0001077428-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 481121000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001077428-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742825000036/0001077428-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001077428-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742824000040/0001077428-24-000040-index.html", "eps": { "value": 3.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001077428-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742824000040/0001077428-24-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 189141000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001077428-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742824000040/0001077428-24-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48610206, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001077428-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742824000040/0001077428-24-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 373740000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001077428-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742824000040/0001077428-24-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001077428-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742823000014/0001077428-23-000014-index.html", "eps": { "value": 6.18, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001077428-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742823000014/0001077428-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 332478000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001077428-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742823000014/0001077428-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51046742, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001077428-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742823000014/0001077428-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 147970000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001077428-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1077428/000107742823000014/0001077428-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ADPT", "source_ticker": "ADPT", "name": "ADAPTIVE BIOTECHNOLOGIES", "group": "Health Care", "weight_percent": 0.14, "holding_price": 25.58, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 276976000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -57123000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59499000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -45986000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2959000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 512736000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 287735000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 218793000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 70495000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 126566000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4642000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 11778000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 51483000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 300185000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 89915000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 151721939, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.2062380856103056, "free_cash_flow": -48945000.0, "free_cash_flow_margin": -0.17671206169487608, "capex_intensity": 0.010683236092657847, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -4.849974528782476, "share_based_compensation_to_revenue": 0.18587531049621628, "current_ratio": 3.3385419562920537, "cash_runway_years": 1.5329665550384899, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1478320, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001478320.json", "sha256": "2deab3b0302b42f5bca7f049684da17a3e834dfbc3dbe128e51ed398b3d69a92", "retrieved_at": "2026-10-17T22:45:12.826498+00:00", "raw_path": "data/raw/2deab3b0302b42f5bca7f049684da17a3e834dfbc3dbe128e51ed398b3d69a92.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "eps": { "value": -0.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 276976000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59499000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 151721939, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45986000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076902", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000119312526076902/0001193125-26-076902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030913", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017025030913/0000950170-25-030913-index.html", "eps": { "value": -1.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030913", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017025030913/0000950170-25-030913-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 178957000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030913", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017025030913/0000950170-25-030913-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -159492000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030913", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017025030913/0000950170-25-030913-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 147101648, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030913", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017025030913/0000950170-25-030913-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -95212000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030913", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017025030913/0000950170-25-030913-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023095", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017024023095/0000950170-24-023095-index.html", "eps": { "value": -1.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023095", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017024023095/0000950170-24-023095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 170276000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023095", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017024023095/0000950170-24-023095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -225250000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023095", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017024023095/0000950170-24-023095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 144383294, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023095", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017024023095/0000950170-24-023095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -156324000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023095", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017024023095/0000950170-24-023095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002792", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017023002792/0000950170-23-002792-index.html", "eps": { "value": -1.4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002792", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017023002792/0000950170-23-002792-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 185308000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002792", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017023002792/0000950170-23-002792-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -200191000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002792", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017023002792/0000950170-23-002792-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 142515917, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002792", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017023002792/0000950170-23-002792-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -183945000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002792", "source_url": "https://www.sec.gov/Archives/edgar/data/1478320/000095017023002792/0000950170-23-002792-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MC", "source_ticker": "MC", "name": "MOELIS CLASS A", "group": "Financials", "weight_percent": 0.14, "holding_price": 55.32, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "operating_income": { "value": 273863000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076747", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000119312526076747/0001193125-26-076747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 576297000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076747", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000119312526076747/0001193125-26-076747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 36330000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076747", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000119312526076747/0001193125-26-076747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1740685000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076747", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000119312526076747/0001193125-26-076747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1060308000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076747", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000119312526076747/0001193125-26-076747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 568439000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076747", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000119312526076747/0001193125-26-076747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 508595000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076747", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000119312526076747/0001193125-26-076747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 230261000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076747", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000119312526076747/0001193125-26-076747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1596967, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001596967.json", "sha256": "5ebdf66eda4eec7dc9076205cb2b1a6b3a2f6baa67401229bb7ec462c7128592", "retrieved_at": "2026-10-17T22:45:13.074134+00:00", "raw_path": "data/raw/5ebdf66eda4eec7dc9076205cb2b1a6b3a2f6baa67401229bb7ec462c7128592.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1596967/000119312526076747/0001193125-26-076747-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076747", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000119312526076747/0001193125-26-076747-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": { "value": 576297000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076747", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000119312526076747/0001193125-26-076747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029070", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000095017025029070/0000950170-25-029070-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": { "value": 427485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029070", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000095017025029070/0000950170-25-029070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018791", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000095017024018791/0000950170-24-018791-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": { "value": 158472000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018791", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000095017024018791/0000950170-24-018791-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004120", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000095017023004120/0000950170-23-004120-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": { "value": 32994000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004120", "source_url": "https://www.sec.gov/Archives/edgar/data/1596967/000095017023004120/0000950170-23-004120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KTB", "source_ticker": "KTB", "name": "KONTOOR BRANDS", "group": "Consumer Discretionary", "weight_percent": 0.14, "holding_price": 72.94, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3152456000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 336808000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 227452000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 455809000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 21047000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2582672000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2017805000, "tag": "Liabilities", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 564867000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 108442000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1134579000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 8750000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 47786000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 39077000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1081116000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 593627000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56108000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -9683000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 25000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 8750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 26250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 85000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 435000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 595000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10683987341932766, "free_cash_flow": 434762000.0, "free_cash_flow_margin": 0.13791215484054337, "capex_intensity": 0.006676381843235877, "cfo_to_positive_net_income": 2.0039788614740695, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012395732089520044, "current_ratio": 1.8212042242013924, "cash_runway_years": null, "near_term_maturity_to_cash": 0.08068829420335294 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1760965, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 8750000.0, 26250000.0, 85000000.0, 435000000.0, 595000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001760965.json", "sha256": "ffa4cea85a8db930bb1135668ce2011f994638fab2d956f9cf9bf112fb806947", "retrieved_at": "2026-10-17T22:45:13.359931+00:00", "raw_path": "data/raw/ffa4cea85a8db930bb1135668ce2011f994638fab2d956f9cf9bf112fb806947.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "eps": { "value": 4.05, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3152456000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 227452000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56108000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 455809000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001760965-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096526000014/0001760965-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001760965-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096525000011/0001760965-25-000011-index.html", "eps": { "value": 4.36, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001760965-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096525000011/0001760965-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2607578000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001760965-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096525000011/0001760965-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 245802000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001760965-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096525000011/0001760965-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56321000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001760965-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096525000011/0001760965-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 368230000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001760965-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096525000011/0001760965-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001760965-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096524000013/0001760965-24-000013-index.html", "eps": { "value": 4.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001760965-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096524000013/0001760965-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2607472000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001760965-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096524000013/0001760965-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 230994000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001760965-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096524000013/0001760965-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56931000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001760965-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096524000013/0001760965-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 356549000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001760965-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096524000013/0001760965-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001760965-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096523000007/0001760965-23-000007-index.html", "eps": { "value": 4.31, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001760965-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096523000007/0001760965-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2631444000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001760965-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096523000007/0001760965-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 245493000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001760965-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096523000007/0001760965-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56962000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001760965-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096523000007/0001760965-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83585000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001760965-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1760965/000176096523000007/0001760965-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VSH", "source_ticker": "VSH", "name": "VISHAY INTERTECHNOLOGY INC", "group": "Information Technology", "weight_percent": 0.14, "holding_price": 28.76, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3069048000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 56868000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8978000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 184308000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4234160000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2145887000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2088273000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 514966000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 950893000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 224738000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1887240000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 720426000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135737000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 12528000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.018529524464915504, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.6196167267699946, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 103730, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000103730.json", "sha256": "ac48d84cb6d7b4cadc4ffdbc5476e2d546c607a85a5acfce8ad4a67ed1f9e289", "retrieved_at": "2026-10-17T22:45:14.000015+00:00", "raw_path": "data/raw/ac48d84cb6d7b4cadc4ffdbc5476e2d546c607a85a5acfce8ad4a67ed1f9e289.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3069048000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8978000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135737000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 184308000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000103730-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373026000019/0000103730-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000103730-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373025000017/0000103730-25-000017-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000103730-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373025000017/0000103730-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2937587000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000103730-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373025000017/0000103730-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31150000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000103730-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373025000017/0000103730-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 136964000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000103730-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373025000017/0000103730-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 173702000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000103730-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373025000017/0000103730-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000103730-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373024000034/0000103730-24-000034-index.html", "eps": { "value": 2.31, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000103730-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373024000034/0000103730-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3402045000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000103730-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373024000034/0000103730-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 323820000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000103730-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373024000034/0000103730-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 140246000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000103730-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373024000034/0000103730-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 365703000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000103730-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373024000034/0000103730-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000103730-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373023000013/0000103730-23-000013-index.html", "eps": { "value": 2.98, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000103730-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373023000013/0000103730-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3497401000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000103730-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373023000013/0000103730-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 428810000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000103730-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373023000013/0000103730-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 143915000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000103730-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373023000013/0000103730-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 484288000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000103730-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/103730/000010373023000013/0000103730-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UEC", "source_ticker": "UEC", "name": "URANIUM ENERGY", "group": "Energy", "weight_percent": 0.14, "holding_price": 8.17, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 37250000, "tag": "Revenues", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -133147000, "tag": "OperatingIncomeLoss", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -137311000, "tag": "NetIncomeLoss", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -98558000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8783000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1511193000, "tag": "Assets", "start": null, "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 136108000, "tag": "Liabilities", "start": null, "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1375085000, "tag": "StockholdersEquity", "start": null, "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 495460000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 2072000, "tag": "InterestExpense", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6921000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8041000, "tag": "ShareBasedCompensation", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 581298000, "tag": "AssetsCurrent", "start": null, "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 33685000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 484406678, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 529958000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -3.5744161073825502, "free_cash_flow": -107341000.0, "free_cash_flow_margin": -2.8816375838926174, "capex_intensity": 0.23578523489932887, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -64.26013513513513, "share_based_compensation_to_revenue": 0.21586577181208053, "current_ratio": 17.256879916876947, "cash_runway_years": 5.027090647131638, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1334933, "fiscal_year": "2026", "fiscal_end": "2026-07-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001334933.json", "sha256": "89c82bce1145762ae139ec6bc8cec63cfb1c3da0bdb1fdf54c11acbb93d61798", "retrieved_at": "2026-10-17T22:45:14.051246+00:00", "raw_path": "data/raw/89c82bce1145762ae139ec6bc8cec63cfb1c3da0bdb1fdf54c11acbb93d61798.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "earnings": { "annual_history": [ { "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "eps": { "value": -0.28, "tag": "EarningsPerShareDiluted", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37250000, "tag": "Revenues", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -137311000, "tag": "NetIncomeLoss", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 484406678, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -98558000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031414", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774926031414/0001437749-26-031414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-07-31", "filed": "2025-09-24", "accession": "0001437749-25-029761", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774925029761/0001437749-25-029761-index.html", "eps": { "value": -0.2, "tag": "EarningsPerShareDiluted", "start": "2024-08-01", "end": "2025-07-31", "filed": "2025-09-24", "accession": "0001437749-25-029761", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774925029761/0001437749-25-029761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 66837000, "tag": "Revenues", "start": "2024-08-01", "end": "2025-07-31", "filed": "2025-09-24", "accession": "0001437749-25-029761", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774925029761/0001437749-25-029761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -87656000, "tag": "NetIncomeLoss", "start": "2024-08-01", "end": "2025-07-31", "filed": "2025-09-24", "accession": "0001437749-25-029761", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774925029761/0001437749-25-029761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 427680193, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-08-01", "end": "2025-07-31", "filed": "2025-09-24", "accession": "0001437749-25-029761", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774925029761/0001437749-25-029761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -64458000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-08-01", "end": "2025-07-31", "filed": "2025-09-24", "accession": "0001437749-25-029761", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774925029761/0001437749-25-029761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-07-31", "filed": "2024-09-27", "accession": "0001437749-24-030107", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774924030107/0001437749-24-030107-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2023-08-01", "end": "2024-07-31", "filed": "2024-09-27", "accession": "0001437749-24-030107", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774924030107/0001437749-24-030107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 224000, "tag": "Revenues", "start": "2023-08-01", "end": "2024-07-31", "filed": "2024-09-27", "accession": "0001437749-24-030107", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774924030107/0001437749-24-030107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29221000, "tag": "NetIncomeLoss", "start": "2023-08-01", "end": "2024-07-31", "filed": "2024-09-27", "accession": "0001437749-24-030107", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774924030107/0001437749-24-030107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 397309780, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-08-01", "end": "2024-07-31", "filed": "2024-09-27", "accession": "0001437749-24-030107", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774924030107/0001437749-24-030107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -106487000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-08-01", "end": "2024-07-31", "filed": "2024-09-27", "accession": "0001437749-24-030107", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774924030107/0001437749-24-030107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-07-31", "filed": "2023-09-29", "accession": "0001437749-23-027072", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774923027072/0001437749-23-027072-index.html", "eps": { "value": -0.01, "tag": "EarningsPerShareDiluted", "start": "2022-08-01", "end": "2023-07-31", "filed": "2023-09-29", "accession": "0001437749-23-027072", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774923027072/0001437749-23-027072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 164389000, "tag": "Revenues", "start": "2022-08-01", "end": "2023-07-31", "filed": "2023-09-29", "accession": "0001437749-23-027072", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774923027072/0001437749-23-027072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3307000, "tag": "NetIncomeLoss", "start": "2022-08-01", "end": "2023-07-31", "filed": "2023-09-29", "accession": "0001437749-23-027072", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774923027072/0001437749-23-027072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 364789621, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-08-01", "end": "2023-07-31", "filed": "2023-09-29", "accession": "0001437749-23-027072", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774923027072/0001437749-23-027072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72573000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-08-01", "end": "2023-07-31", "filed": "2023-09-29", "accession": "0001437749-23-027072", "source_url": "https://www.sec.gov/Archives/edgar/data/1334933/000143774923027072/0001437749-23-027072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CLMT", "source_ticker": "CLMT", "name": "CALUMET", "group": "Energy", "weight_percent": 0.14, "holding_price": 58.24, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4137100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 108700000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 108900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 52300000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2688900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3176000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -732700000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 125100000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2077300000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 148800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": -4500000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 857800000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 840700000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86761139, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 157100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 449000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 447600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 255900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 74700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 883300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.026274443450726354, "free_cash_flow": 56600000.0, "free_cash_flow_margin": 0.01368108095042421, "capex_intensity": 0.012641705542529792, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": -0.0010877184501220662, "current_ratio": 1.0203401926965623, "cash_runway_years": null, "near_term_maturity_to_cash": 1.2557953637090327 }, "observation_status": "sec-xbrl-unreviewed", "cik": 2013745, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 157100000.0, 449000000.0, 447600000.0, 255900000.0, 74700000.0 ], "thereafter": 883300000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002013745.json", "sha256": "eb1d4a075ba32bea491187a801337fc2683ff5522710870b5d07c606ca6a424f", "retrieved_at": "2026-10-17T22:45:14.207468+00:00", "raw_path": "data/raw/eb1d4a075ba32bea491187a801337fc2683ff5522710870b5d07c606ca6a424f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "eps": { "value": -0.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4137100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86761139, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 108900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002013745-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000201374526000007/0002013745-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "eps": { "value": -2.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4189400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -222000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83146680, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -46400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "eps": null, "revenue": { "value": 4181000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48100000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80075530, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "eps": null, "revenue": { "value": 4686300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -173300000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79336283, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 100600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001961", "source_url": "https://www.sec.gov/Archives/edgar/data/2013745/000155837025001961/0001558370-25-001961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INDV", "source_ticker": "INDV", "name": "INDIVIOR PHARMACEUTICALS INC", "group": "Health Care", "weight_percent": 0.14, "holding_price": 33.62, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1239000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 262000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 210000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -27000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 66000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1201000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1300000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -98000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 195000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 290000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 29000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 652000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 914000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 11000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 59000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 55000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 52000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 243000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.21146085552865213, "free_cash_flow": -93000000.0, "free_cash_flow_margin": -0.07506053268765134, "capex_intensity": 0.053268765133171914, "cfo_to_positive_net_income": -0.12857142857142856, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.020984665052461663, "current_ratio": 0.7133479212253829, "cash_runway_years": 7.222222222222222, "near_term_maturity_to_cash": 0.30256410256410254 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1625297, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 59000000.0, 55000000.0, 52000000.0, 50000000.0, 243000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001625297.json", "sha256": "624f228e5872dd6744664c7b0cb0d609339e94001927139882e8e7b85e1c1b6c", "retrieved_at": "2026-10-17T22:45:14.498053+00:00", "raw_path": "data/raw/624f228e5872dd6744664c7b0cb0d609339e94001927139882e8e7b85e1c1b6c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "eps": { "value": 1.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1239000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 210000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012237", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162828026012237/0001628280-26-012237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1188000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "eps": { "value": -0.94, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1093000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -129000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 137000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -300000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "eps": { "value": -0.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 901000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 139000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -4000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001625297-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1625297/000162529725000016/0001625297-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WK", "source_ticker": "WK", "name": "WORKIVA CLASS A", "group": "Information Technology", "weight_percent": 0.14, "holding_price": 77.21, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 884568000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -42441000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26169000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 140070000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2075000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1493571000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1499007000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -5436000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 338769000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10990000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 122945000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1162385000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 741652000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56272517, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 71628000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.047979352633149744, "free_cash_flow": 137995000.0, "free_cash_flow_margin": 0.1560027041448481, "capex_intensity": 0.0023457778260122454, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.13898874931039784, "current_ratio": 1.5672916677902844, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1445305, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001445305.json", "sha256": "fed299a58af45a71b19014f7c9dcfcdf2c928b4a896b7597fddfc363e87d872a", "retrieved_at": "2026-10-17T22:45:15.333344+00:00", "raw_path": "data/raw/fed299a58af45a71b19014f7c9dcfcdf2c928b4a896b7597fddfc363e87d872a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "eps": { "value": -0.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 884568000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26169000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56272517, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 140070000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001445305-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530526000016/0001445305-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001445305-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530525000034/0001445305-25-000034-index.html", "eps": { "value": -0.99, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001445305-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530525000034/0001445305-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 738680000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001445305-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530525000034/0001445305-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55042000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001445305-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530525000034/0001445305-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55355381, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001445305-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530525000034/0001445305-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 87706000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001445305-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530525000034/0001445305-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001445305-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530524000021/0001445305-24-000021-index.html", "eps": { "value": -2.36, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001445305-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530524000021/0001445305-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 630039000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001445305-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530524000021/0001445305-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -127525000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001445305-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530524000021/0001445305-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54099757, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001445305-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530524000021/0001445305-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70875000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001445305-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530524000021/0001445305-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001445305-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530523000042/0001445305-23-000042-index.html", "eps": { "value": -1.72, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001445305-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530523000042/0001445305-23-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 537875000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001445305-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530523000042/0001445305-23-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -90947000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001445305-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530523000042/0001445305-23-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52954079, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001445305-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530523000042/0001445305-23-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11334000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001445305-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1445305/000144530523000042/0001445305-23-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ROAD", "source_ticker": "ROAD", "name": "CONSTRUCTION PARTNERS CLASS A", "group": "Industrials", "weight_percent": 0.14, "holding_price": 83.23, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2812356000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 224811000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101781000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 291303000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 137931000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3238856000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2326893000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 911963000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 156062000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1573614000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 38500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 144000000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37005000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 934831000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 582048000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55371061, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 23542000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 38500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 38500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 38500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 38500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 481000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 991125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07993689276890976, "free_cash_flow": 153372000.0, "free_cash_flow_margin": 0.054535058861680384, "capex_intensity": 0.04904464441912759, "cfo_to_positive_net_income": 2.862056768945088, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.013158007023292926, "current_ratio": 1.6061063692341526, "cash_runway_years": null, "near_term_maturity_to_cash": 0.2466968256205867 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1718227, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 38500000.0, 38500000.0, 38500000.0, 38500000.0, 481000000.0 ], "thereafter": 991125000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001718227.json", "sha256": "b4d8be02529336b5889bcd885ca0a640e5fbc5faaba86206f9542d67e768712e", "retrieved_at": "2026-10-17T22:45:15.203477+00:00", "raw_path": "data/raw/b4d8be02529336b5889bcd885ca0a640e5fbc5faaba86206f9542d67e768712e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "eps": { "value": 1.84, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2812356000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101781000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55371061, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 291303000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001628280-25-053871", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000162828025053871/0001628280-25-053871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-25", "accession": "0001718227-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822724000102/0001718227-24-000102-index.html", "eps": { "value": 1.31, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-25", "accession": "0001718227-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822724000102/0001718227-24-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1823889000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-25", "accession": "0001718227-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822724000102/0001718227-24-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68935000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-25", "accession": "0001718227-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822724000102/0001718227-24-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52574503, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-25", "accession": "0001718227-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822724000102/0001718227-24-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 209079000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-25", "accession": "0001718227-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822724000102/0001718227-24-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001718227-23-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822723000081/0001718227-23-000081-index.html", "eps": { "value": 0.94, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001718227-23-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822723000081/0001718227-23-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1563548000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001718227-23-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822723000081/0001718227-23-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49001000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001718227-23-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822723000081/0001718227-23-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52260206, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001718227-23-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822723000081/0001718227-23-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 157157000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001718227-23-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822723000081/0001718227-23-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001718227-22-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822722000103/0001718227-22-000103-index.html", "eps": { "value": 0.41, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001718227-22-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822722000103/0001718227-22-000103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1301674000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001718227-22-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822722000103/0001718227-22-000103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21376000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001718227-22-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822722000103/0001718227-22-000103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51957420, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001718227-22-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822722000103/0001718227-22-000103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16498000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001718227-22-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/1718227/000171822722000103/0001718227-22-000103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CRGY", "source_ticker": "CRGY", "name": "CRESCENT ENERGY CLASS A", "group": "Energy", "weight_percent": 0.14, "holding_price": 12.51, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3579782000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 229279000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 132906000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1680156000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 12443207000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7277772000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 10157000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 5524128000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1166902000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 245468000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1861057000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1259420000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 33470000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06404831355652384, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 12.641686605570854, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06857065597849255, "current_ratio": 1.477709580600594, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1866175, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001866175.json", "sha256": "cbe8dc62cca4a892d6a24869247309be0fdd05b8175acda4d9897ff407b4445f", "retrieved_at": "2026-10-17T22:45:15.616009+00:00", "raw_path": "data/raw/cbe8dc62cca4a892d6a24869247309be0fdd05b8175acda4d9897ff407b4445f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "eps": null, "revenue": { "value": 3579782000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 132906000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 1680156000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001866175-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617526000026/0001866175-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001866175-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617525000024/0001866175-25-000024-index.html", "eps": null, "revenue": { "value": 2930919000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001866175-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617525000024/0001866175-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -114605000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001866175-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617525000024/0001866175-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 1223086000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001866175-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617525000024/0001866175-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001866175-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617524000015/0001866175-24-000015-index.html", "eps": null, "revenue": { "value": 2382602000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001866175-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617524000015/0001866175-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67610000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001866175-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617524000015/0001866175-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 935769000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001866175-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617524000015/0001866175-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001866175-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617523000010/0001866175-23-000010-index.html", "eps": null, "revenue": { "value": 3057065000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001866175-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617523000010/0001866175-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 96674000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001866175-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617523000010/0001866175-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 1012372000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001866175-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1866175/000186617523000010/0001866175-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TDW", "source_ticker": "TDW", "name": "TIDEWATER", "group": "Energy", "weight_percent": 0.13, "holding_price": 79.18, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1352786000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 282596000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 334661000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 379108000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 25761000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2386911000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1365388000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 578761000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 649048000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5845000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 66120000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 151095000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14483000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 914135000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 315237000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50432000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 90089000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5845000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6153000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 4781000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3067000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 650232000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.20889926418517046, "free_cash_flow": 353347000.0, "free_cash_flow_margin": 0.26119948018385764, "capex_intensity": 0.01904292327093864, "cfo_to_positive_net_income": 1.1328120097651055, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 4.273986690865094, "share_based_compensation_to_revenue": 0.010706054024805105, "current_ratio": 2.8998340930791753, "cash_runway_years": null, "near_term_maturity_to_cash": 0.010099160102356586 }, "observation_status": "sec-xbrl-unreviewed", "cik": 98222, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5845000.0, 6153000.0, 4781000.0, 3067000.0, 650232000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000098222.json", "sha256": "49e0eb4ef28ae0d626ed62078e1f7e10e57e95fff17aed8c2ff6b2eece1c7ed5", "retrieved_at": "2026-10-17T22:45:16.086477+00:00", "raw_path": "data/raw/49e0eb4ef28ae0d626ed62078e1f7e10e57e95fff17aed8c2ff6b2eece1c7ed5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "eps": { "value": 6.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1352786000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 334661000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50432000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 379108000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006391", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774926006391/0001437749-26-006391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005487", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774925005487/0001437749-25-005487-index.html", "eps": { "value": 3.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005487", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774925005487/0001437749-25-005487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1345835000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005487", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774925005487/0001437749-25-005487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 180656000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005487", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774925005487/0001437749-25-005487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53071000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005487", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774925005487/0001437749-25-005487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 273849000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005487", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774925005487/0001437749-25-005487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006108", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774924006108/0001437749-24-006108-index.html", "eps": { "value": 1.84, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006108", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774924006108/0001437749-24-006108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1009985000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006108", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774924006108/0001437749-24-006108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 97185000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006108", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774924006108/0001437749-24-006108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52937, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006108", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774924006108/0001437749-24-006108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 104705000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006108", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774924006108/0001437749-24-006108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004829", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774923004829/0001437749-23-004829-index.html", "eps": { "value": -0.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004829", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774923004829/0001437749-23-004829-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 647684000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004829", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774923004829/0001437749-23-004829-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21749000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004829", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774923004829/0001437749-23-004829-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44132, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004829", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774923004829/0001437749-23-004829-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40226000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004829", "source_url": "https://www.sec.gov/Archives/edgar/data/98222/000143774923004829/0001437749-23-004829-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "QTWO", "source_ticker": "QTWO", "name": "Q2 HOLDINGS INC", "group": "Information Technology", "weight_percent": 0.13, "holding_price": 62.17, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 794809000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 39897000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52008000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 201461000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6810000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1276277000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 614466000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 661811000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 367631000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 53424000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 86949000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 556052000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 544085000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65118000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 5000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.050196965560279264, "free_cash_flow": 194651000.0, "free_cash_flow_margin": 0.24490286345524523, "capex_intensity": 0.008568096234441231, "cfo_to_positive_net_income": 3.873654053222581, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.10939609390432167, "current_ratio": 1.0219947250889108, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1410384, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001410384.json", "sha256": "00552b71c338438a06cb3370d052c0790553f7fdcbbfd5c39d9e51656f9994bb", "retrieved_at": "2026-10-17T22:45:16.206441+00:00", "raw_path": "data/raw/00552b71c338438a06cb3370d052c0790553f7fdcbbfd5c39d9e51656f9994bb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "eps": { "value": 0.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 794809000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52008000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65118000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 201461000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001410384-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038426000006/0001410384-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001410384-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038425000010/0001410384-25-000010-index.html", "eps": { "value": -0.64, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001410384-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038425000010/0001410384-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 696464000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001410384-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038425000010/0001410384-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38536000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001410384-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038425000010/0001410384-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60105000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001410384-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038425000010/0001410384-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135751000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001410384-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038425000010/0001410384-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001410384-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038424000015/0001410384-24-000015-index.html", "eps": { "value": -1.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001410384-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038424000015/0001410384-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 624624000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001410384-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038424000015/0001410384-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65384000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001410384-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038424000015/0001410384-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58354000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001410384-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038424000015/0001410384-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70292000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001410384-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038424000015/0001410384-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001410384-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038423000015/0001410384-23-000015-index.html", "eps": { "value": -1.9, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001410384-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038423000015/0001410384-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 565673000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001410384-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038423000015/0001410384-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -108983000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001410384-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038423000015/0001410384-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001410384-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038423000015/0001410384-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36556000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001410384-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1410384/000141038423000015/0001410384-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UNF", "source_ticker": "UNF", "name": "UNIFIRST", "group": "Industrials", "weight_percent": 0.13, "holding_price": 264.83, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2432352000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 184498000, "tag": "OperatingIncomeLoss", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 148271000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 296872000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 154345000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2778155000, "tag": "Assets", "start": null, "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 609198000, "tag": "Liabilities", "start": null, "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2168957000, "tag": "StockholdersEquity", "start": null, "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 203501000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 140355000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12173000, "tag": "ShareBasedCompensation", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 924603000, "tag": "AssetsCurrent", "start": null, "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 290403000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18581000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 70895000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07585168594019287, "free_cash_flow": 142527000.0, "free_cash_flow_margin": 0.05859637091999842, "capex_intensity": 0.06345504269118943, "cfo_to_positive_net_income": 2.0022256543761086, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005004621041691334, "current_ratio": 3.183861736965527, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 717954, "fiscal_year": "2025", "fiscal_end": "2025-08-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000717954.json", "sha256": "ff1ead19c5ea51df1a90d72a438d58ae6aa7141e5a88077270285b5b0f3869d1", "retrieved_at": "2026-10-17T22:45:16.561972+00:00", "raw_path": "data/raw/ff1ead19c5ea51df1a90d72a438d58ae6aa7141e5a88077270285b5b0f3869d1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "earnings": { "annual_history": [ { "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "eps": { "value": 7.98, "tag": "EarningsPerShareDiluted", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2432352000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 148271000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18581000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 296872000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-29", "accession": "0001193125-25-256222", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000119312525256222/0001193125-25-256222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-08-31", "filed": "2024-11-14", "accession": "0000950170-24-127140", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017024127140/0000950170-24-127140-index.html", "eps": { "value": 7.77, "tag": "EarningsPerShareDiluted", "start": "2023-08-27", "end": "2024-08-31", "filed": "2024-11-14", "accession": "0000950170-24-127140", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017024127140/0000950170-24-127140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2427431000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-08-27", "end": "2024-08-31", "filed": "2024-11-14", "accession": "0000950170-24-127140", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017024127140/0000950170-24-127140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 145474000, "tag": "NetIncomeLoss", "start": "2023-08-27", "end": "2024-08-31", "filed": "2024-11-14", "accession": "0000950170-24-127140", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017024127140/0000950170-24-127140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18724000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-08-27", "end": "2024-08-31", "filed": "2024-11-14", "accession": "0000950170-24-127140", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017024127140/0000950170-24-127140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 295269000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-08-27", "end": "2024-08-31", "filed": "2024-11-14", "accession": "0000950170-24-127140", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017024127140/0000950170-24-127140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-08-26", "filed": "2023-10-26", "accession": "0000950170-23-055282", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017023055282/0000950170-23-055282-index.html", "eps": { "value": 5.53, "tag": "EarningsPerShareDiluted", "start": "2022-08-28", "end": "2023-08-26", "filed": "2023-10-26", "accession": "0000950170-23-055282", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017023055282/0000950170-23-055282-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2233047000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-08-28", "end": "2023-08-26", "filed": "2023-10-26", "accession": "0000950170-23-055282", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017023055282/0000950170-23-055282-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 103674000, "tag": "NetIncomeLoss", "start": "2022-08-28", "end": "2023-08-26", "filed": "2023-10-26", "accession": "0000950170-23-055282", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017023055282/0000950170-23-055282-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18762000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-08-28", "end": "2023-08-26", "filed": "2023-10-26", "accession": "0000950170-23-055282", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017023055282/0000950170-23-055282-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 215762000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-08-28", "end": "2023-08-26", "filed": "2023-10-26", "accession": "0000950170-23-055282", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017023055282/0000950170-23-055282-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-08-27", "filed": "2022-10-26", "accession": "0000950170-22-020172", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017022020172/0000950170-22-020172-index.html", "eps": { "value": 5.46, "tag": "EarningsPerShareDiluted", "start": "2021-08-29", "end": "2022-08-27", "filed": "2022-10-26", "accession": "0000950170-22-020172", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017022020172/0000950170-22-020172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2000822000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-08-29", "end": "2022-08-27", "filed": "2022-10-26", "accession": "0000950170-22-020172", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017022020172/0000950170-22-020172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 103404000, "tag": "NetIncomeLoss", "start": "2021-08-29", "end": "2022-08-27", "filed": "2022-10-26", "accession": "0000950170-22-020172", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017022020172/0000950170-22-020172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18933000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-08-29", "end": "2022-08-27", "filed": "2022-10-26", "accession": "0000950170-22-020172", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017022020172/0000950170-22-020172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 122649000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-08-29", "end": "2022-08-27", "filed": "2022-10-26", "accession": "0000950170-22-020172", "source_url": "https://www.sec.gov/Archives/edgar/data/717954/000095017022020172/0000950170-22-020172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UCB", "source_ticker": "UCB", "name": "UNITED COMMUNITY BANKS INC", "group": "Financials", "weight_percent": 0.13, "holding_price": 34.05, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1063152000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 328095000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 384035000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 27579000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 28002554000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 24363868000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3638686000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 85000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11405000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121437000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 44269000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 857855, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000857855.json", "sha256": "2f7c04eee591db922d5b89bfeac5ef6054cab4c0ee1b98aa3ce299109e4d240c", "retrieved_at": "2026-10-17T22:45:17.279929+00:00", "raw_path": "data/raw/2f7c04eee591db922d5b89bfeac5ef6054cab4c0ee1b98aa3ce299109e4d240c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "eps": { "value": 2.62, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1063152000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 328095000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121437000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 384035000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000857855-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785526000008/0000857855-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000857855-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785525000057/0000857855-25-000057-index.html", "eps": { "value": 2.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000857855-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785525000057/0000857855-25-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 901173000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000857855-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785525000057/0000857855-25-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 252397000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000857855-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785525000057/0000857855-25-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000857855-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785525000057/0000857855-25-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 349734000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000857855-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785525000057/0000857855-25-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000857855-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785524000010/0000857855-24-000010-index.html", "eps": { "value": 1.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000857855-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785524000010/0000857855-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 803818000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000857855-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785524000010/0000857855-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 187544000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000857855-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785524000010/0000857855-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117745000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000857855-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785524000010/0000857855-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 293971000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000857855-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785524000010/0000857855-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000857855-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785523000005/0000857855-23-000005-index.html", "eps": { "value": 2.52, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000857855-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785523000005/0000857855-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 826151000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000857855-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785523000005/0000857855-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 277472000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000857855-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785523000005/0000857855-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106778000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000857855-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785523000005/0000857855-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 607307000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000857855-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/857855/000085785523000005/0000857855-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CDP", "source_ticker": "CDP", "name": "COPT DEFENSE PROPERTIES", "group": "Real Estate", "weight_percent": 0.13, "holding_price": 33.21, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 42074000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 309933000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4701790000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3114115000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1514775000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 274986000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 163699000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11693000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 113304000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 446300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 345000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 550000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1000000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.2779151019632077, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 1.6229917159419025 }, "observation_status": "sec-xbrl-unreviewed", "cik": 860546, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 446300000.0, 50000000.0, 345000000.0, 550000000.0, 400000000.0 ], "thereafter": 1000000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000860546.json", "sha256": "3241bebec31f1df292a5f7702ce90db3e42fe2ddb8f7600c91d9299733d4644b", "retrieved_at": "2026-10-17T22:45:17.410590+00:00", "raw_path": "data/raw/3241bebec31f1df292a5f7702ce90db3e42fe2ddb8f7600c91d9299733d4644b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "eps": { "value": 1.34, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 42074000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 113304000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 309933000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000860546-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054626000011/0000860546-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000860546-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054625000008/0000860546-25-000008-index.html", "eps": { "value": 1.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000860546-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054625000008/0000860546-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 75550000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000860546-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054625000008/0000860546-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 112899000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000860546-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054625000008/0000860546-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 330955000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000860546-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054625000008/0000860546-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000860546-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054624000013/0000860546-24-000013-index.html", "eps": { "value": -0.67, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000860546-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054624000013/0000860546-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 60179000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000860546-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054624000013/0000860546-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 112178000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000860546-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054624000013/0000860546-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 276274000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000860546-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054624000013/0000860546-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000860546-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054623000010/0000860546-23-000010-index.html", "eps": { "value": 1.53, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000860546-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054623000010/0000860546-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 154632000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000860546-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054623000010/0000860546-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 112620000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000860546-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054623000010/0000860546-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 265825000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000860546-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/860546/000086054623000010/0000860546-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DIOD", "source_ticker": "DIOD", "name": "DIODES", "group": "Information Technology", "weight_percent": 0.13, "holding_price": 85.36, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1482073000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 35462000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66141000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 215513000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 78362000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2448100000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 509691000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1878124000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 367212000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1442000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25745000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1256962000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 378340000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46414000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 33814000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1442000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 12407000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 10430000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 550000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 321000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 516000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.023927296428718423, "free_cash_flow": 137151000.0, "free_cash_flow_margin": 0.09253997610104225, "capex_intensity": 0.05287323903748331, "cfo_to_positive_net_income": 3.2583873845269955, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.017370939218243637, "current_ratio": 3.322307976951948, "cash_runway_years": null, "near_term_maturity_to_cash": 0.003926886920906724 }, "observation_status": "sec-xbrl-unreviewed", "cik": 29002, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1442000.0, 12407000.0, 10430000.0, 550000.0, 321000.0 ], "thereafter": 516000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000029002.json", "sha256": "bde17f3a1fcc3acb162f5e48be635566dd2dd7a6ba60cb905a326a8c049ab653", "retrieved_at": "2026-10-17T22:45:17.652456+00:00", "raw_path": "data/raw/bde17f3a1fcc3acb162f5e48be635566dd2dd7a6ba60cb905a326a8c049ab653.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "eps": { "value": 1.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1482073000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66141000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46414000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 215513000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-044918", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000119312526044918/0001193125-26-044918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021400", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017025021400/0000950170-25-021400-index.html", "eps": { "value": 0.95, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021400", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017025021400/0000950170-25-021400-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1311120000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021400", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017025021400/0000950170-25-021400-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44024000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021400", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017025021400/0000950170-25-021400-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46408000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021400", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017025021400/0000950170-25-021400-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 119435000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021400", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017025021400/0000950170-25-021400-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000950170-24-013363", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017024013363/0000950170-24-013363-index.html", "eps": { "value": 4.91, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000950170-24-013363", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017024013363/0000950170-24-013363-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1661739000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000950170-24-013363", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017024013363/0000950170-24-013363-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 227182000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000950170-24-013363", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017024013363/0000950170-24-013363-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46311000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000950170-24-013363", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017024013363/0000950170-24-013363-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 280914000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0000950170-24-013363", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017024013363/0000950170-24-013363-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000950170-23-002499", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017023002499/0000950170-23-002499-index.html", "eps": { "value": 7.2, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000950170-23-002499", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017023002499/0000950170-23-002499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2000580000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000950170-23-002499", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017023002499/0000950170-23-002499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 331283000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000950170-23-002499", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017023002499/0000950170-23-002499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46036000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000950170-23-002499", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017023002499/0000950170-23-002499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 392501000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0000950170-23-002499", "source_url": "https://www.sec.gov/Archives/edgar/data/29002/000095017023002499/0000950170-23-002499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AZZ", "source_ticker": "AZZ", "name": "AZZ INC", "group": "Industrials", "weight_percent": 0.13, "holding_price": 130.59, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1650080000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 264617000, "tag": "OperatingIncomeLoss", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 317260000, "tag": "NetIncomeLoss", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 525446000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 80776000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2213474000, "tag": "Assets", "start": null, "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 876443000, "tag": "Liabilities", "start": null, "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1337031000, "tag": "StockholdersEquity", "start": null, "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 705000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 477738000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 55650000, "tag": "InterestExpense", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 90056000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14832000, "tag": "ShareBasedCompensation", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 395368000, "tag": "AssetsCurrent", "start": null, "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 232274000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30211000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3591000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 20000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 130000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 335000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1603661640647726, "free_cash_flow": 444670000.0, "free_cash_flow_margin": 0.26948390381072435, "capex_intensity": 0.04895277804712499, "cfo_to_positive_net_income": 1.6561999621761332, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 4.755022461814915, "share_based_compensation_to_revenue": 0.008988655095510521, "current_ratio": 1.702162101655803, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 8947, "fiscal_year": "2026", "fiscal_end": "2026-02-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 50000000.0, 130000000.0, 335000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000008947.json", "sha256": "b1d0f2abb7c870ea308c19d36dcffc512cfcf0823b467ee71d2d87f726812b33", "retrieved_at": "2026-10-17T22:45:17.862207+00:00", "raw_path": "data/raw/b1d0f2abb7c870ea308c19d36dcffc512cfcf0823b467ee71d2d87f726812b33.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "earnings": { "annual_history": [ { "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "eps": { "value": 10.5, "tag": "EarningsPerShareDiluted", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1650080000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 317260000, "tag": "NetIncomeLoss", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30211000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 525446000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-22", "accession": "0000008947-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894726000068/0000008947-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-28", "filed": "2025-04-21", "accession": "0000008947-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894725000046/0000008947-25-000046-index.html", "eps": { "value": 1.79, "tag": "EarningsPerShareDiluted", "start": "2024-03-01", "end": "2025-02-28", "filed": "2025-04-21", "accession": "0000008947-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894725000046/0000008947-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1577744000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-03-01", "end": "2025-02-28", "filed": "2025-04-21", "accession": "0000008947-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894725000046/0000008947-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 128833000, "tag": "NetIncomeLoss", "start": "2024-03-01", "end": "2025-02-28", "filed": "2025-04-21", "accession": "0000008947-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894725000046/0000008947-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29344000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-03-01", "end": "2025-02-28", "filed": "2025-04-21", "accession": "0000008947-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894725000046/0000008947-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-02-29", "filed": "2024-04-22", "accession": "0000008947-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894724000044/0000008947-24-000044-index.html", "eps": { "value": 3.46, "tag": "EarningsPerShareDiluted", "start": "2023-03-01", "end": "2024-02-29", "filed": "2024-04-22", "accession": "0000008947-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894724000044/0000008947-24-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1537589000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-03-01", "end": "2024-02-29", "filed": "2024-04-22", "accession": "0000008947-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894724000044/0000008947-24-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101607000, "tag": "NetIncomeLoss", "start": "2023-03-01", "end": "2024-02-29", "filed": "2024-04-22", "accession": "0000008947-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894724000044/0000008947-24-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25209000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-03-01", "end": "2024-02-29", "filed": "2024-04-22", "accession": "0000008947-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894724000044/0000008947-24-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-02-28", "filed": "2023-04-25", "accession": "0000008947-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894723000042/0000008947-23-000042-index.html", "eps": { "value": -2.45, "tag": "EarningsPerShareDiluted", "start": "2022-03-01", "end": "2023-02-28", "filed": "2023-04-25", "accession": "0000008947-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894723000042/0000008947-23-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1323649000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-03-01", "end": "2023-02-28", "filed": "2023-04-25", "accession": "0000008947-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894723000042/0000008947-23-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52974000, "tag": "NetIncomeLoss", "start": "2022-03-01", "end": "2023-02-28", "filed": "2023-04-25", "accession": "0000008947-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894723000042/0000008947-23-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24978000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-03-01", "end": "2023-02-28", "filed": "2023-04-25", "accession": "0000008947-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/8947/000000894723000042/0000008947-23-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MTH", "source_ticker": "MTH", "name": "MERITAGE CORP", "group": "Consumer Discretionary", "weight_percent": 0.13, "holding_price": 60.28, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 453013000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 118288000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 25722000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7622287000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2426644000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 5195643000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 775157000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 0, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25285000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19683000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71348000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 294999000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 92566000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.26111391946809476, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 833079, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": 500000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000833079.json", "sha256": "3664cf19855caad952398ad4e3ef5298cf91fef685546e1860a7e607320b8e70", "retrieved_at": "2026-10-17T22:45:18.624705+00:00", "raw_path": "data/raw/3664cf19855caad952398ad4e3ef5298cf91fef685546e1860a7e607320b8e70.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "eps": { "value": 6.35, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 453013000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71348000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 118288000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000833079-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307926000010/0000833079-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000833079-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307925000021/0000833079-25-000021-index.html", "eps": { "value": 10.72, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000833079-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307925000021/0000833079-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 786186000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000833079-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307925000021/0000833079-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73332000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000833079-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307925000021/0000833079-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -227576000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000833079-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307925000021/0000833079-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000833079-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307924000015/0000833079-24-000015-index.html", "eps": { "value": 19.93, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000833079-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307924000015/0000833079-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 738748000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000833079-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307924000015/0000833079-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37069000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000833079-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307924000015/0000833079-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 355572000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000833079-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307924000015/0000833079-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000833079-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307923000022/0000833079-23-000022-index.html", "eps": { "value": 26.74, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000833079-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307923000022/0000833079-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 992192000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000833079-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307923000022/0000833079-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37101000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000833079-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307923000022/0000833079-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 405270000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000833079-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/833079/000083307923000022/0000833079-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CBT", "source_ticker": "CBT", "name": "CABOT CORP", "group": "Materials", "weight_percent": 0.13, "holding_price": 75.48, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3713000000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 621000000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 331000000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 665000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 274000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3815000000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1550000000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 258000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 856000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 260000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 14000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 76000000, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 154000000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24000000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1539000000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 957000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 8000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 168000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 254000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 129000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 9000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 300000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1672502019929976, "free_cash_flow": 391000000.0, "free_cash_flow_margin": 0.10530568273633181, "capex_intensity": 0.0737947751144627, "cfo_to_positive_net_income": 2.009063444108761, "total_debt": 1130000000.0, "debt_to_assets": 0.2961992136304063, "net_debt": 872000000.0, "interest_coverage": 8.171052631578947, "share_based_compensation_to_revenue": 0.006463775922434689, "current_ratio": 1.6081504702194358, "cash_runway_years": null, "near_term_maturity_to_cash": 0.9844961240310077 }, "observation_status": "sec-xbrl-unreviewed", "cik": 16040, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 254000000.0, 129000000.0, 9000000.0, 300000000.0, null ], "thereafter": 400000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000016040.json", "sha256": "d84db7d5005a0fd951c693292890f342fcf161a8d9c6d6c9869243fcd5830252", "retrieved_at": "2026-10-17T22:45:18.966459+00:00", "raw_path": "data/raw/d84db7d5005a0fd951c693292890f342fcf161a8d9c6d6c9869243fcd5830252.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "eps": { "value": 6.02, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3713000000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 331000000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 665000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0001193125-25-292412", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000119312525292412/0001193125-25-292412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-20", "accession": "0000950170-24-129210", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000095017024129210/0000950170-24-129210-index.html", "eps": { "value": 6.72, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0000950170-24-129210", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000095017024129210/0000950170-24-129210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3994000000, "tag": "Revenues", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0000950170-24-129210", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000095017024129210/0000950170-24-129210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 380000000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0000950170-24-129210", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000095017024129210/0000950170-24-129210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0000950170-24-129210", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000095017024129210/0000950170-24-129210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 692000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0000950170-24-129210", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000095017024129210/0000950170-24-129210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000950170-23-065844", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000095017023065844/0000950170-23-065844-index.html", "eps": { "value": 7.73, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000950170-23-065844", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000095017023065844/0000950170-23-065844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3931000000, "tag": "Revenues", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000950170-23-065844", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000095017023065844/0000950170-23-065844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 445000000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000950170-23-065844", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000095017023065844/0000950170-23-065844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000950170-23-065844", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000095017023065844/0000950170-23-065844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 595000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000950170-23-065844", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000095017023065844/0000950170-23-065844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001564590-22-038228", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000156459022038228/0001564590-22-038228-index.html", "eps": { "value": 3.62, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001564590-22-038228", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000156459022038228/0001564590-22-038228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4321000000, "tag": "Revenues", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001564590-22-038228", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000156459022038228/0001564590-22-038228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 209000000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001564590-22-038228", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000156459022038228/0001564590-22-038228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001564590-22-038228", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000156459022038228/0001564590-22-038228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 100000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001564590-22-038228", "source_url": "https://www.sec.gov/Archives/edgar/data/16040/000156459022038228/0001564590-22-038228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AIR", "source_ticker": "AIR", "name": "AAR", "group": "Industrials", "weight_percent": 0.13, "holding_price": 97.98, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3308000000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 187700000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 98700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 36600000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3355900000, "tag": "Assets", "start": null, "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1703800000, "tag": "StockholdersEquity", "start": null, "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 84000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 893900000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 72100000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17800000, "tag": "ShareBasedCompensation", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1742100000, "tag": "AssetsCurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 613200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 273900000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 62100000.0, "free_cash_flow_margin": 0.0187726723095526, "capex_intensity": 0.011064087061668683, "cfo_to_positive_net_income": 0.525839104954715, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005380894800483676, "current_ratio": 2.8409980430528377, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1750, "fiscal_year": "2026", "fiscal_end": "2026-05-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000001750.json", "sha256": "68cd2263e381f8f1521377b94279b51791058f8c51721fd02a01639b781c1284", "retrieved_at": "2026-10-17T22:45:19.054519+00:00", "raw_path": "data/raw/68cd2263e381f8f1521377b94279b51791058f8c51721fd02a01639b781c1284.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "earnings": { "annual_history": [ { "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "eps": { "value": 4.86, "tag": "EarningsPerShareDiluted", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3308000000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 187700000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 98700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-22", "accession": "0001104659-26-085459", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465926085459/0001104659-26-085459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-05-31", "filed": "2025-07-22", "accession": "0001410578-25-001475", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000141057825001475/0001410578-25-001475-index.html", "eps": { "value": 0.35, "tag": "EarningsPerShareDiluted", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-22", "accession": "0001410578-25-001475", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000141057825001475/0001410578-25-001475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2780500000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-22", "accession": "0001410578-25-001475", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000141057825001475/0001410578-25-001475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12500000, "tag": "NetIncomeLoss", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-22", "accession": "0001410578-25-001475", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000141057825001475/0001410578-25-001475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-22", "accession": "0001410578-25-001475", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000141057825001475/0001410578-25-001475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-22", "accession": "0001410578-25-001475", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000141057825001475/0001410578-25-001475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-05-31", "filed": "2024-07-19", "accession": "0001104659-24-080890", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465924080890/0001104659-24-080890-index.html", "eps": { "value": 1.29, "tag": "EarningsPerShareDiluted", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-19", "accession": "0001104659-24-080890", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465924080890/0001104659-24-080890-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2318900000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-19", "accession": "0001104659-24-080890", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465924080890/0001104659-24-080890-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46300000, "tag": "NetIncomeLoss", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-19", "accession": "0001104659-24-080890", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465924080890/0001104659-24-080890-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-19", "accession": "0001104659-24-080890", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465924080890/0001104659-24-080890-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-19", "accession": "0001104659-24-080890", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465924080890/0001104659-24-080890-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-05-31", "filed": "2023-07-18", "accession": "0001104659-23-082069", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465923082069/0001104659-23-082069-index.html", "eps": { "value": 2.53, "tag": "EarningsPerShareDiluted", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-07-18", "accession": "0001104659-23-082069", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465923082069/0001104659-23-082069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1990500000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-07-18", "accession": "0001104659-23-082069", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465923082069/0001104659-23-082069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90200000, "tag": "NetIncomeLoss", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-07-18", "accession": "0001104659-23-082069", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465923082069/0001104659-23-082069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-07-18", "accession": "0001104659-23-082069", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465923082069/0001104659-23-082069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-07-18", "accession": "0001104659-23-082069", "source_url": "https://www.sec.gov/Archives/edgar/data/1750/000110465923082069/0001104659-23-082069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WSFS", "source_ticker": "WSFS", "name": "WSFS FINANCIAL", "group": "Financials", "weight_percent": 0.13, "holding_price": 76.25, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 287349000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 219999000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6388000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 21314076000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 18586001000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2738545000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1699154000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12793000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56471000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -3235000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 290278000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 828944, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000828944.json", "sha256": "a32738f832db1d533a88f397243674d1c38aed0986137be8e40da399ba32442f", "retrieved_at": "2026-10-17T22:45:19.596293+00:00", "raw_path": "data/raw/a32738f832db1d533a88f397243674d1c38aed0986137be8e40da399ba32442f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "eps": { "value": 5.09, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 287349000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56471000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 219999000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000828944-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000082894426000006/0000828944-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008977", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828025008977/0001628280-25-008977-index.html", "eps": { "value": 4.41, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008977", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828025008977/0001628280-25-008977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 263671000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008977", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828025008977/0001628280-25-008977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59739000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008977", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828025008977/0001628280-25-008977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 219899000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008977", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828025008977/0001628280-25-008977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007987", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828024007987/0001628280-24-007987-index.html", "eps": { "value": 4.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007987", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828024007987/0001628280-24-007987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 269156000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007987", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828024007987/0001628280-24-007987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61221000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007987", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828024007987/0001628280-24-007987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 237003000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007987", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828024007987/0001628280-24-007987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005573", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828023005573/0001628280-23-005573-index.html", "eps": { "value": 3.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005573", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828023005573/0001628280-23-005573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 963949000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005573", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828023005573/0001628280-23-005573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 222375000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005573", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828023005573/0001628280-23-005573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63659000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005573", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828023005573/0001628280-23-005573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 480854000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005573", "source_url": "https://www.sec.gov/Archives/edgar/data/828944/000162828023005573/0001628280-23-005573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MIRM", "source_ticker": "MIRM", "name": "MIRUM PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.13, "holding_price": 82.39, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 521312000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -22136000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -23363000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 55827000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 954000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 842813000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 528123000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 314690000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 296683000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 24244000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 71424000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 549684000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 205799000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50198304, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.042462095635627035, "free_cash_flow": 54873000.0, "free_cash_flow_margin": 0.10525942238045546, "capex_intensity": 0.001829998158492419, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.13700816401694188, "current_ratio": 2.6709750776242838, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1759425, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001759425.json", "sha256": "59bc8f37f77ef3a1713f2e760e85eb8f6c60e92c1e3812c5856da34901351ce8", "retrieved_at": "2026-10-17T22:45:19.762929+00:00", "raw_path": "data/raw/59bc8f37f77ef3a1713f2e760e85eb8f6c60e92c1e3812c5856da34901351ce8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "eps": { "value": -0.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 521312000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -23363000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50198304, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55827000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001759425-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942526000013/0001759425-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001759425-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942525000014/0001759425-25-000014-index.html", "eps": { "value": -1.85, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001759425-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942525000014/0001759425-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 336888000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001759425-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942525000014/0001759425-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -87942000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001759425-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942525000014/0001759425-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47522594, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001759425-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942525000014/0001759425-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10325000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001759425-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000175942525000014/0001759425-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032289", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000095017024032289/0000950170-24-032289-index.html", "eps": { "value": -4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032289", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000095017024032289/0000950170-24-032289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 186374000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032289", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000095017024032289/0000950170-24-032289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -163415000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032289", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000095017024032289/0000950170-24-032289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40885124, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032289", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000095017024032289/0000950170-24-032289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -70944000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032289", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000095017024032289/0000950170-24-032289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006715", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000095017023006715/0000950170-23-006715-index.html", "eps": { "value": -4.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006715", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000095017023006715/0000950170-23-006715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 77062000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006715", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000095017023006715/0000950170-23-006715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -135665000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006715", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000095017023006715/0000950170-23-006715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33982493, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006715", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000095017023006715/0000950170-23-006715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -120136000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006715", "source_url": "https://www.sec.gov/Archives/edgar/data/1759425/000095017023006715/0000950170-23-006715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HTFL", "source_ticker": "HTFL", "name": "HEARTFLOW INC", "group": "Health Care", "weight_percent": 0.13, "holding_price": 50.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 176034000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -64066000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -116791000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -54023000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5025000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 359452000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 58805000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 300647000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 44776000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5440000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13965000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 220204000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 42370000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36853867, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.363941056841292, "free_cash_flow": -59048000.0, "free_cash_flow_margin": -0.3354352000181783, "capex_intensity": 0.028545621868502676, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07933126555097311, "current_ratio": 5.197167807410904, "cash_runway_years": 0.828832164078263, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1464521, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001464521.json", "sha256": "8c59c83bb264398225f71840ad5391eba1b65fb840d4f034d4584db3bc49e049", "retrieved_at": "2026-10-17T22:45:19.910512+00:00", "raw_path": "data/raw/8c59c83bb264398225f71840ad5391eba1b65fb840d4f034d4584db3bc49e049.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "eps": { "value": -3.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 176034000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -116791000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36853867, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -54023000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "eps": { "value": -17.98, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 125808000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -96426000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5363435, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -69001000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "eps": { "value": -25.32, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 87174000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -95655000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4885231, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -76434000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-18", "accession": "0001464521-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1464521/000146452126000042/0001464521-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CATY", "source_ticker": "CATY", "name": "CATHAY GENERAL BANCORP", "group": "Financials", "weight_percent": 0.13, "holding_price": 60.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 53793000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 315124000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 368569000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4911000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 24229575000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 21304187000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2925388000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6598000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69451260, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 180288000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 861842, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000861842.json", "sha256": "1a13dc8954d4baaac170c82788466e07a9884172b53cd3fbd9fe58161457e565", "retrieved_at": "2026-10-17T22:45:20.561620+00:00", "raw_path": "data/raw/1a13dc8954d4baaac170c82788466e07a9884172b53cd3fbd9fe58161457e565.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "eps": { "value": 4.54, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 53793000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 315124000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69451260, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 368569000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006157", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774926006157/0001437749-26-006157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005749", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774925005749/0001437749-25-005749-index.html", "eps": { "value": 3.95, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005749", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774925005749/0001437749-25-005749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 52263000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005749", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774925005749/0001437749-25-005749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 285979000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005749", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774925005749/0001437749-25-005749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72327017, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005749", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774925005749/0001437749-25-005749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 329155000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005749", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774925005749/0001437749-25-005749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-005948", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774924005948/0001437749-24-005948-index.html", "eps": { "value": 4.86, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-005948", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774924005948/0001437749-24-005948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 43912000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-005948", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774924005948/0001437749-24-005948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 354124000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-005948", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774924005948/0001437749-24-005948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72862628, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-005948", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774924005948/0001437749-24-005948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 384742000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-005948", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774924005948/0001437749-24-005948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004952", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774923004952/0001437749-23-004952-index.html", "eps": { "value": 4.83, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004952", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774923004952/0001437749-23-004952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 42179000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004952", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774923004952/0001437749-23-004952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 360642000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004952", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774923004952/0001437749-23-004952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74664735, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004952", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774923004952/0001437749-23-004952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 467390000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004952", "source_url": "https://www.sec.gov/Archives/edgar/data/861842/000143774923004952/0001437749-23-004952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IBOC", "source_ticker": "IBOC", "name": "INTERNATIONAL BANCSHARES CORP", "group": "Financials", "weight_percent": 0.13, "holding_price": 67.65, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 412293000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020439", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 491057000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020439", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 18121000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020439", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 16576335000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020439", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 13324697000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020439", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3251638000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020439", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 536487000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020439", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 104000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020439", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62256907, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020439", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4608000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020439", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 315709, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000315709.json", "sha256": "f5ce2140bfb8b9efccbe08ac0113062cc26502f77c50070229e92d7084e55cd6", "retrieved_at": "2026-10-17T22:45:20.953275+00:00", "raw_path": "data/raw/f5ce2140bfb8b9efccbe08ac0113062cc26502f77c50070229e92d7084e55cd6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020439", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "eps": { "value": 6.62, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020439", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 412293000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020439", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62256907, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020439", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 491057000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020439", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000110465926020439/0001104659-26-020439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001782", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000155837025001782/0001558370-25-001782-index.html", "eps": { "value": 6.57, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001782", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000155837025001782/0001558370-25-001782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 409167000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001782", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000155837025001782/0001558370-25-001782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62298278, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001782", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000155837025001782/0001558370-25-001782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 473948000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001782", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000155837025001782/0001558370-25-001782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001558370-24-001698", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000155837024001698/0001558370-24-001698-index.html", "eps": { "value": 6.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001558370-24-001698", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000155837024001698/0001558370-24-001698-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 411768000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001558370-24-001698", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000155837024001698/0001558370-24-001698-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62221601, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001558370-24-001698", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000155837024001698/0001558370-24-001698-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 474432000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001558370-24-001698", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000155837024001698/0001558370-24-001698-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001892", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000155837023001892/0001558370-23-001892-index.html", "eps": { "value": 4.78, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001892", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000155837023001892/0001558370-23-001892-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 300232000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001892", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000155837023001892/0001558370-23-001892-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62810234, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001892", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000155837023001892/0001558370-23-001892-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 387941000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001892", "source_url": "https://www.sec.gov/Archives/edgar/data/315709/000155837023001892/0001558370-23-001892-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KFY", "source_ticker": "KFY", "name": "KORN FERRY", "group": "Industrials", "weight_percent": 0.13, "holding_price": 73.02, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2938641000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 374743000, "tag": "OperatingIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 277434000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 414192000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 89899000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4064776000, "tag": "Assets", "start": null, "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2085873000, "tag": "Liabilities", "start": null, "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1972606000, "tag": "StockholdersEquity", "start": null, "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1095445000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 398565000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 98844000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 47682000, "tag": "ShareBasedCompensation", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1905977000, "tag": "AssetsCurrent", "start": null, "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 982010000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52519000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 115710000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1275225520912558, "free_cash_flow": 324293000.0, "free_cash_flow_margin": 0.11035475241786935, "capex_intensity": 0.0305920321672501, "cfo_to_positive_net_income": 1.49293886113454, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01622586767148488, "current_ratio": 1.9408936772537957, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 56679, "fiscal_year": "2026", "fiscal_end": "2026-04-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000056679.json", "sha256": "f6c30cc4d76aaa990edec7e3c8c1e4dd48281e38064a0f60599874b29c22c413", "retrieved_at": "2026-10-17T22:45:21.199316+00:00", "raw_path": "data/raw/f6c30cc4d76aaa990edec7e3c8c1e4dd48281e38064a0f60599874b29c22c413.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "earnings": { "annual_history": [ { "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "eps": { "value": 5.22, "tag": "EarningsPerShareDiluted", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2938641000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 277434000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52519000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 414192000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-26", "accession": "0000056679-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000005667926000021/0000056679-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-04-30", "filed": "2025-06-27", "accession": "0001628280-25-033260", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828025033260/0001628280-25-033260-index.html", "eps": { "value": 4.6, "tag": "EarningsPerShareDiluted", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-27", "accession": "0001628280-25-033260", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828025033260/0001628280-25-033260-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2761086000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-27", "accession": "0001628280-25-033260", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828025033260/0001628280-25-033260-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 246062000, "tag": "NetIncomeLoss", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-27", "accession": "0001628280-25-033260", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828025033260/0001628280-25-033260-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52806000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-27", "accession": "0001628280-25-033260", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828025033260/0001628280-25-033260-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 364362000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-27", "accession": "0001628280-25-033260", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828025033260/0001628280-25-033260-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-04-30", "filed": "2024-06-28", "accession": "0001628280-24-030470", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828024030470/0001628280-24-030470-index.html", "eps": { "value": 3.23, "tag": "EarningsPerShareDiluted", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-28", "accession": "0001628280-24-030470", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828024030470/0001628280-24-030470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2795505000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-28", "accession": "0001628280-24-030470", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828024030470/0001628280-24-030470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 169154000, "tag": "NetIncomeLoss", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-28", "accession": "0001628280-24-030470", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828024030470/0001628280-24-030470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51432000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-28", "accession": "0001628280-24-030470", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828024030470/0001628280-24-030470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 283961000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-28", "accession": "0001628280-24-030470", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828024030470/0001628280-24-030470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-30", "filed": "2023-06-28", "accession": "0001628280-23-023772", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828023023772/0001628280-23-023772-index.html", "eps": { "value": 3.95, "tag": "EarningsPerShareDiluted", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-28", "accession": "0001628280-23-023772", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828023023772/0001628280-23-023772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2863836000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-28", "accession": "0001628280-23-023772", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828023023772/0001628280-23-023772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 209529000, "tag": "NetIncomeLoss", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-28", "accession": "0001628280-23-023772", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828023023772/0001628280-23-023772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51883000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-28", "accession": "0001628280-23-023772", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828023023772/0001628280-23-023772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 343894000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-28", "accession": "0001628280-23-023772", "source_url": "https://www.sec.gov/Archives/edgar/data/56679/000162828023023772/0001628280-23-023772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FSLY", "source_ticker": "FSLY", "name": "FASTLY CLASS A", "group": "Information Technology", "weight_percent": 0.13, "holding_price": 25.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 624018000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -119000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -121677000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 94444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 28694000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1499477000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 569899000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 929578000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 180563000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 323282000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 38557000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 117323000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 506709000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 193998000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 146902000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.19069962725434203, "free_cash_flow": 65750000.0, "free_cash_flow_margin": 0.10536555035271418, "capex_intensity": 0.045982647936437734, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.18801220477614428, "current_ratio": 2.611928988958649, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1517413, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001517413.json", "sha256": "119b15dbcd00bb2ecc4c622355a6a5723cd26c4242161650800db60bed63656d", "retrieved_at": "2026-10-17T22:45:21.303432+00:00", "raw_path": "data/raw/119b15dbcd00bb2ecc4c622355a6a5723cd26c4242161650800db60bed63656d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "eps": { "value": -0.83, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 624018000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -121677000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 146902000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 94444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001517413-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741326000053/0001517413-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001517413-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741325000063/0001517413-25-000063-index.html", "eps": { "value": -1.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001517413-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741325000063/0001517413-25-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 543676000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001517413-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741325000063/0001517413-25-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -158058000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001517413-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741325000063/0001517413-25-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138099000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001517413-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741325000063/0001517413-25-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16406000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001517413-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741325000063/0001517413-25-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001517413-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741324000048/0001517413-24-000048-index.html", "eps": { "value": -1.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001517413-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741324000048/0001517413-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 505988000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001517413-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741324000048/0001517413-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -133088000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001517413-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741324000048/0001517413-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128770000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001517413-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741324000048/0001517413-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 362000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001517413-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741324000048/0001517413-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001517413-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741323000035/0001517413-23-000035-index.html", "eps": { "value": -1.57, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001517413-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741323000035/0001517413-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 432725000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001517413-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741323000035/0001517413-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -190774000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001517413-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741323000035/0001517413-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121723000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001517413-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741323000035/0001517413-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -69632000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001517413-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1517413/000151741323000035/0001517413-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IBRX", "source_ticker": "IBRX", "name": "IMMUNITYBIO", "group": "Health Care", "weight_percent": 0.13, "holding_price": 10.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 113288000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -256027000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -351398000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -304936000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3846000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 501898000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1001472000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -500469000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 88334000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 60886000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 15525000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 36809000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 314875000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 61754000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 919863000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -2.259965751006285, "free_cash_flow": -308782000.0, "free_cash_flow_margin": -2.725637313749029, "capex_intensity": 0.0339488736671139, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -4.205022501067569, "share_based_compensation_to_revenue": 0.3249152602217358, "current_ratio": 5.098859992874956, "cash_runway_years": 0.28968045753863103, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1326110, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001326110.json", "sha256": "d59606b59d6c96ee6b6e8c010479393fd4be764b67f4119ef70d3cefa5bfbc2d", "retrieved_at": "2026-10-17T22:45:21.871583+00:00", "raw_path": "data/raw/d59606b59d6c96ee6b6e8c010479393fd4be764b67f4119ef70d3cefa5bfbc2d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 113288000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -351398000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 919863000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -304936000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001326110-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611026000030/0001326110-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001326110-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611025000033/0001326110-25-000033-index.html", "eps": { "value": -0.62, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001326110-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611025000033/0001326110-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14745000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001326110-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611025000033/0001326110-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -413564000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001326110-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611025000033/0001326110-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 700443000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001326110-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611025000033/0001326110-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -391236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001326110-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611025000033/0001326110-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001326110-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611024000037/0001326110-24-000037-index.html", "eps": { "value": -1.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001326110-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611024000037/0001326110-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 622000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001326110-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611024000037/0001326110-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -583196000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001326110-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611024000037/0001326110-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 508635592, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001326110-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611024000037/0001326110-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -366757000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001326110-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611024000037/0001326110-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001326110-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611023000018/0001326110-23-000018-index.html", "eps": { "value": -1.04, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001326110-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611023000018/0001326110-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 240000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001326110-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611023000018/0001326110-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -416567000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001326110-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611023000018/0001326110-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 399900374, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001326110-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611023000018/0001326110-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -337509000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001326110-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326110/000132611023000018/0001326110-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FELE", "source_ticker": "FELE", "name": "FRANKLIN ELECTRIC", "group": "Industrials", "weight_percent": 0.13, "holding_price": 100.69, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2131250000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 268978000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 147090000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 238878000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 45337000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1944385000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1322579000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 99662000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 10641000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 62875000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13196000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 958626000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 344046000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 5321000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 165623000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.12620668621700878, "free_cash_flow": 193541000.0, "free_cash_flow_margin": 0.09081102639296187, "capex_intensity": 0.0212724926686217, "cfo_to_positive_net_income": 1.6240261064654293, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 25.277511512075932, "share_based_compensation_to_revenue": 0.0061916715542522, "current_ratio": 2.7863308976125287, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 38725, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000038725.json", "sha256": "cbbd59d7080828538629212c6faaaecd1ef0023af235239f679c9483c57cd2f2", "retrieved_at": "2026-10-17T22:45:22.457591+00:00", "raw_path": "data/raw/cbbd59d7080828538629212c6faaaecd1ef0023af235239f679c9483c57cd2f2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "eps": { "value": 3.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2131250000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 147090000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 238878000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000038725-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872526000009/0000038725-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000038725-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872525000026/0000038725-25-000026-index.html", "eps": { "value": 3.86, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000038725-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872525000026/0000038725-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2021341000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000038725-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872525000026/0000038725-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 180309000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000038725-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872525000026/0000038725-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000038725-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872525000026/0000038725-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 261353000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000038725-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872525000026/0000038725-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000038725-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872524000038/0000038725-24-000038-index.html", "eps": { "value": 4.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000038725-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872524000038/0000038725-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2065133000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000038725-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872524000038/0000038725-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 193272000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000038725-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872524000038/0000038725-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000038725-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872524000038/0000038725-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 315710000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000038725-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872524000038/0000038725-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000038725-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872523000035/0000038725-23-000035-index.html", "eps": { "value": 3.97, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000038725-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872523000035/0000038725-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2043711000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000038725-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872523000035/0000038725-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 187332000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000038725-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872523000035/0000038725-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000038725-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872523000035/0000038725-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 101674000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000038725-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/38725/000003872523000035/0000038725-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RELY", "source_ticker": "RELY", "name": "REMITLY GLOBAL", "group": "Financials", "weight_percent": 0.13, "holding_price": 24.65, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1635147000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 77468000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67933000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 325082000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 29431000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1458713000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 589924000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 868789000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 542426000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 155000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 2821000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25034000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 155114000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1315951000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 399052000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 217569896, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 23894000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1782170, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001782170.json", "sha256": "44b15cdbf09b11596c6e35cdba78da66c3a32f7e72dcfaf8474e12d2ce3c69bf", "retrieved_at": "2026-10-17T22:45:22.367427+00:00", "raw_path": "data/raw/44b15cdbf09b11596c6e35cdba78da66c3a32f7e72dcfaf8474e12d2ce3c69bf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1635147000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67933000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 217569896, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 325082000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009038", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000162828026009038/0001628280-26-009038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001782170-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217025000018/0001782170-25-000018-index.html", "eps": { "value": -0.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001782170-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217025000018/0001782170-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1263963000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001782170-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217025000018/0001782170-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36978000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001782170-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217025000018/0001782170-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 194646436, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001782170-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217025000018/0001782170-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 194485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001782170-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217025000018/0001782170-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001782170-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217024000037/0001782170-24-000037-index.html", "eps": { "value": -0.65, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001782170-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217024000037/0001782170-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 944285000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001782170-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217024000037/0001782170-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -117840000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001782170-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217024000037/0001782170-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 180818399, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001782170-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217024000037/0001782170-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -53590000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001782170-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217024000037/0001782170-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001782170-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217023000010/0001782170-23-000010-index.html", "eps": { "value": -0.68, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001782170-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217023000010/0001782170-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 653560000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001782170-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217023000010/0001782170-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -114019000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001782170-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217023000010/0001782170-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 167774123, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001782170-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217023000010/0001782170-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -105140000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001782170-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1782170/000178217023000010/0001782170-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OPLN", "source_ticker": "OPLN", "name": "OPENLANE", "group": "Industrials", "weight_percent": 0.13, "holding_price": 36.98, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1934500000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 196600000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 177700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4724300000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1240700000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 141500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 530100000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 18100000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 91700000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14600000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3011600000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2603900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 45600000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 5500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 5500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 522500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10162832773326441, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 10.861878453038674, "share_based_compensation_to_revenue": 0.007547169811320755, "current_ratio": 1.156572833058105, "cash_runway_years": null, "near_term_maturity_to_cash": 0.038869257950530034 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1395942, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5500000.0, 5500000.0, 5500000.0, 5500000.0, 5500000.0 ], "thereafter": 522500000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001395942.json", "sha256": "74b6102d5c5af455c22fad5c5aa8cde4869f7fe4f2bcc0793624311505a63cf5", "retrieved_at": "2026-10-17T22:45:22.681934+00:00", "raw_path": "data/raw/74b6102d5c5af455c22fad5c5aa8cde4869f7fe4f2bcc0793624311505a63cf5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "eps": { "value": -0.96, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1934500000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 177700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001395942-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594226000006/0001395942-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001395942-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594225000007/0001395942-25-000007-index.html", "eps": { "value": 0.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001395942-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594225000007/0001395942-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1788500000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001395942-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594225000007/0001395942-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109900000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001395942-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594225000007/0001395942-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 109200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001395942-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594225000007/0001395942-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001395942-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594224000010/0001395942-24-000010-index.html", "eps": { "value": -1.82, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001395942-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594224000010/0001395942-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1645100000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001395942-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594224000010/0001395942-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -154100000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001395942-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594224000010/0001395942-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 109100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001395942-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594224000010/0001395942-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001395942-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594223000026/0001395942-23-000026-index.html", "eps": { "value": 1.3, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001395942-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594223000026/0001395942-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1519400000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001395942-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594223000026/0001395942-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 241200000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001395942-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594223000026/0001395942-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 116300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001395942-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1395942/000139594223000026/0001395942-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "APLE", "source_ticker": "APLE", "name": "APPLE HOSPITALITY REIT INC", "group": "Real Estate", "weight_percent": 0.13, "holding_price": 16.86, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1412386000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 257804000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 175364000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 370222000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4902178000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1753583000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3148595000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8515000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 237789000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 58287000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 265649000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 278602000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 334066000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 162294000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 460016000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 44638000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.18253083788709318, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.111163066535891, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 31.19776864357017 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1418121, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 265649000.0, 278602000.0, 334066000.0, 162294000.0, 460016000.0 ], "thereafter": 44638000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001418121.json", "sha256": "deb44a9b7fb3b45488aec71ec2350161b27c33ffb3be9c12859356e2509a25eb", "retrieved_at": "2026-10-17T22:45:23.115931+00:00", "raw_path": "data/raw/deb44a9b7fb3b45488aec71ec2350161b27c33ffb3be9c12859356e2509a25eb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "eps": { "value": 0.74, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1412386000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 175364000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 237789000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 370222000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064008", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000119312526064008/0001193125-26-064008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000950170-25-025638", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017025025638/0000950170-25-025638-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000950170-25-025638", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017025025638/0000950170-25-025638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1431468000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000950170-25-025638", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017025025638/0000950170-25-025638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 214064000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000950170-25-025638", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017025025638/0000950170-25-025638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 241258000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000950170-25-025638", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017025025638/0000950170-25-025638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 405350000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000950170-25-025638", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017025025638/0000950170-25-025638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018793", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017024018793/0000950170-24-018793-index.html", "eps": { "value": 0.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018793", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017024018793/0000950170-24-018793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1343800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018793", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017024018793/0000950170-24-018793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 177489000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018793", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017024018793/0000950170-24-018793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 229329000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018793", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017024018793/0000950170-24-018793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 399044000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018793", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017024018793/0000950170-24-018793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003449", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017023003449/0000950170-23-003449-index.html", "eps": { "value": 0.63, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003449", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017023003449/0000950170-23-003449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1238417000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003449", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017023003449/0000950170-23-003449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 144805000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003449", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017023003449/0000950170-23-003449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 228946000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003449", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017023003449/0000950170-23-003449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 368446000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003449", "source_url": "https://www.sec.gov/Archives/edgar/data/1418121/000095017023003449/0000950170-23-003449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DAVE", "source_ticker": "DAVE", "name": "DAVE CLASS A", "group": "Financials", "weight_percent": 0.13, "holding_price": 369.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 554182000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 195865000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 290023000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 317000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 487418000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 134691000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 352727000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 80523000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 7043000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7131000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 436696000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 113997000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14480703, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 43730000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1841408, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001841408.json", "sha256": "f4d5aff136354aa5fc5958f096283a3069b9ff5cd2cdf64e60e444f512a6558c", "retrieved_at": "2026-10-17T22:45:23.271309+00:00", "raw_path": "data/raw/f4d5aff136354aa5fc5958f096283a3069b9ff5cd2cdf64e60e444f512a6558c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "eps": { "value": 13.53, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 554182000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 195865000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14480703, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 290023000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085370", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000119312526085370/0001193125-26-085370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-032164", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017025032164/0000950170-25-032164-index.html", "eps": { "value": 4.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-032164", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017025032164/0000950170-25-032164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 347076000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-032164", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017025032164/0000950170-25-032164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 57873000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-032164", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017025032164/0000950170-25-032164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13822582, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-032164", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017025032164/0000950170-25-032164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125137000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-032164", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017025032164/0000950170-25-032164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026024", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017024026024/0000950170-24-026024-index.html", "eps": { "value": -4.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026024", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017024026024/0000950170-24-026024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 259093000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026024", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017024026024/0000950170-24-026024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48517000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026024", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017024026024/0000950170-24-026024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11934699, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026024", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017024026024/0000950170-24-026024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33754000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026024", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017024026024/0000950170-24-026024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007591", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017023007591/0000950170-23-007591-index.html", "eps": { "value": -11.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007591", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017023007591/0000950170-23-007591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 204838000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007591", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017023007591/0000950170-23-007591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -128906000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007591", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017023007591/0000950170-23-007591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11587901, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007591", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017023007591/0000950170-23-007591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -44883000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007591", "source_url": "https://www.sec.gov/Archives/edgar/data/1841408/000095017023007591/0000950170-23-007591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GHC", "source_ticker": "GHC", "name": "GRAHAM HOLDINGS COMPANY CLASS B", "group": "Consumer Discretionary", "weight_percent": 0.13, "holding_price": 1198.75, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4911563000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 234947000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 292291000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 347185000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 71881000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8395713000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3528562000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4794025000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 266988000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 705618000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 175138000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5718000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2431095000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1388574000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4373000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3468000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0478354853638241, "free_cash_flow": 275304000.0, "free_cash_flow_margin": 0.05605221800066496, "capex_intensity": 0.014635056091105825, "cfo_to_positive_net_income": 1.1878059878682545, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0011641915211104896, "current_ratio": 1.7507853380518432, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 104889, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000104889.json", "sha256": "bec011f30e31806c1ca9a0df9f63f8fde8c1f8b1f259bae97f374140195e66cc", "retrieved_at": "2026-10-17T22:45:23.878289+00:00", "raw_path": "data/raw/bec011f30e31806c1ca9a0df9f63f8fde8c1f8b1f259bae97f374140195e66cc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "eps": { "value": 66.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4911563000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 292291000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4373000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 347185000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011405", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000162828026011405/0001628280-26-011405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000104889-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488925000022/0000104889-25-000022-index.html", "eps": { "value": 163.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000104889-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488925000022/0000104889-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4790904000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000104889-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488925000022/0000104889-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 724634000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000104889-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488925000022/0000104889-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4405000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000104889-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488925000022/0000104889-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 406988000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000104889-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488925000022/0000104889-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000104889-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488924000010/0000104889-24-000010-index.html", "eps": { "value": 43.82, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000104889-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488924000010/0000104889-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4414877000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000104889-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488924000010/0000104889-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 205288000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000104889-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488924000010/0000104889-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4654000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000104889-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488924000010/0000104889-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 259875000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000104889-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488924000010/0000104889-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000104889-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488923000021/0000104889-23-000021-index.html", "eps": { "value": 13.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000104889-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488923000021/0000104889-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3924493000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000104889-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488923000021/0000104889-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67079000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000104889-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488923000021/0000104889-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4836000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000104889-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488923000021/0000104889-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 235604000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000104889-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/104889/000010488923000021/0000104889-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BMI", "source_ticker": "BMI", "name": "BADGER METER", "group": "Information Technology", "weight_percent": 0.13, "holding_price": 126.88, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 916663000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 183421000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 141634000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 183698000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14026000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 973577000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 713294000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9190000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 507077000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 150716000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29569000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15002000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.20009643674938335, "free_cash_flow": 169672000.0, "free_cash_flow_margin": 0.18509746766259794, "capex_intensity": 0.015301152113699364, "cfo_to_positive_net_income": 1.2969908355338406, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010025494647433136, "current_ratio": 3.3644536744605746, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 9092, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000009092.json", "sha256": "c12a52678e8fcf8638a68d0a68dd22607d7120c5b8bfec6b87e35aba7b8f9c97", "retrieved_at": "2026-10-17T22:45:23.992520+00:00", "raw_path": "data/raw/c12a52678e8fcf8638a68d0a68dd22607d7120c5b8bfec6b87e35aba7b8f9c97.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "eps": { "value": 4.79, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 916663000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 141634000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29569000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183698000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054739", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000119312526054739/0001193125-26-054739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-020889", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017025020889/0000950170-25-020889-index.html", "eps": { "value": 4.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-020889", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017025020889/0000950170-25-020889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 826558000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-020889", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017025020889/0000950170-25-020889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 124942000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-020889", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017025020889/0000950170-25-020889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29534, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-020889", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017025020889/0000950170-25-020889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 155034000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-020889", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017025020889/0000950170-25-020889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016245", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017024016245/0000950170-24-016245-index.html", "eps": { "value": 3.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016245", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017024016245/0000950170-24-016245-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 703592000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016245", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017024016245/0000950170-24-016245-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 92598000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016245", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017024016245/0000950170-24-016245-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29456, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016245", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017024016245/0000950170-24-016245-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 110117000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016245", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017024016245/0000950170-24-016245-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003676", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017023003676/0000950170-23-003676-index.html", "eps": { "value": 2.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003676", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017023003676/0000950170-23-003676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 565568000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003676", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017023003676/0000950170-23-003676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66496000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003676", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017023003676/0000950170-23-003676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29376, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003676", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017023003676/0000950170-23-003676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 82451000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003676", "source_url": "https://www.sec.gov/Archives/edgar/data/9092/000095017023003676/0000950170-23-003676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MIR", "source_ticker": "MIR", "name": "MIRION TECHNOLOGIES CLASS A", "group": "Information Technology", "weight_percent": 0.13, "holding_price": 15.54, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 925400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 51500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 143300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 36400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3588100000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1671200000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1866400000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 412300000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 443100000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1600000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 138100000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15200000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 893700000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 316100000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 261154000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 425000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 49600000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05565161011454506, "free_cash_flow": 106900000.0, "free_cash_flow_margin": 0.1155176140047547, "capex_intensity": 0.039334341906202726, "cfo_to_positive_net_income": 4.975694444444445, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.016425329587205533, "current_ratio": 2.8272698513128756, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1809987, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001809987.json", "sha256": "6cb1eff06525104e92f928e737c102d194ee04eb1dd62c6a1c46cc19b4dd3dc1", "retrieved_at": "2026-10-17T22:45:24.237272+00:00", "raw_path": "data/raw/6cb1eff06525104e92f928e737c102d194ee04eb1dd62c6a1c46cc19b4dd3dc1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 925400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 261154000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 143300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009869", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828026009869/0001628280-26-009869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008233", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828025008233/0001628280-25-008233-index.html", "eps": { "value": -0.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008233", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828025008233/0001628280-25-008233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 860800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008233", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828025008233/0001628280-25-008233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36100000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008233", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828025008233/0001628280-25-008233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 204991000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008233", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828025008233/0001628280-25-008233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 99100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008233", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828025008233/0001628280-25-008233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007670", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828024007670/0001628280-24-007670-index.html", "eps": { "value": -0.49, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007670", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828024007670/0001628280-24-007670-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 800900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007670", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828024007670/0001628280-24-007670-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -96900000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007670", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828024007670/0001628280-24-007670-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 196369000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007670", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828024007670/0001628280-24-007670-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 95200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007670", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828024007670/0001628280-24-007670-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005646", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828023005646/0001628280-23-005646-index.html", "eps": { "value": -1.53, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005646", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828023005646/0001628280-23-005646-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 717800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005646", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828023005646/0001628280-23-005646-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -276900000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005646", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828023005646/0001628280-23-005646-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 181149000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005646", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828023005646/0001628280-23-005646-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005646", "source_url": "https://www.sec.gov/Archives/edgar/data/1809987/000162828023005646/0001628280-23-005646-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GEO", "source_ticker": "GEO", "name": "GEO GROUP", "group": "Industrials", "weight_percent": 0.13, "holding_price": 29.33, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2631549000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 257490000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 254372000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 72611000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 197512000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3843622000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1505806000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 68995000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1649268000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1355000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 160521000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 132039000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23593000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 718529000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 356891000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 139723000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 91021000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1355000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1383000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1439000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 651499000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 360159000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 655034000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09784731350242766, "free_cash_flow": -124901000.0, "free_cash_flow_margin": -0.04746292012803106, "capex_intensity": 0.07505541413061281, "cfo_to_positive_net_income": 0.2854520151589011, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.6040891845926701, "share_based_compensation_to_revenue": 0.008965442026730264, "current_ratio": 2.013300979850991, "cash_runway_years": null, "near_term_maturity_to_cash": 0.019639104282919054 }, "observation_status": "sec-xbrl-unreviewed", "cik": 923796, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1355000.0, 1383000.0, 1439000.0, 651499000.0, 360159000.0 ], "thereafter": 655034000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000923796.json", "sha256": "65e40a96eb3bdf76ef8e66b4996cb252fa9619bdb34cd8c82715211aa3c390e0", "retrieved_at": "2026-10-17T22:45:24.530833+00:00", "raw_path": "data/raw/65e40a96eb3bdf76ef8e66b4996cb252fa9619bdb34cd8c82715211aa3c390e0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "eps": { "value": 1.82, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2631549000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 254372000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 139723000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72611000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071747", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000119312526071747/0001193125-26-071747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029972", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017025029972/0000950170-25-029972-index.html", "eps": { "value": 0.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029972", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017025029972/0000950170-25-029972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2423702000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029972", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017025029972/0000950170-25-029972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31966000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029972", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017025029972/0000950170-25-029972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134064000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029972", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017025029972/0000950170-25-029972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 242236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029972", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017025029972/0000950170-25-029972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023181", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017024023181/0000950170-24-023181-index.html", "eps": { "value": 0.72, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023181", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017024023181/0000950170-24-023181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2413167000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023181", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017024023181/0000950170-24-023181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 107325000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023181", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017024023181/0000950170-24-023181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 123698000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023181", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017024023181/0000950170-24-023181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 284933000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023181", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017024023181/0000950170-24-023181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004713", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017023004713/0000950170-23-004713-index.html", "eps": { "value": 1.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004713", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017023004713/0000950170-23-004713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2376727000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004713", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017023004713/0000950170-23-004713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 171813000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004713", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017023004713/0000950170-23-004713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 122281000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004713", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017023004713/0000950170-23-004713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 296412000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004713", "source_url": "https://www.sec.gov/Archives/edgar/data/923796/000095017023004713/0000950170-23-004713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ITRI", "source_ticker": "ITRI", "name": "ITRON", "group": "Information Technology", "weight_percent": 0.13, "holding_price": 84.77, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2367194000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 313068000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 301055000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 405952000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 22891000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3720707000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1982511000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1716596000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1020397000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 788805000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 459522000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 49517000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 62449000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1822318000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1012227000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46323000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 7320000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 100000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 460000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 805000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13225278536528903, "free_cash_flow": 383061000.0, "free_cash_flow_margin": 0.16182070417549216, "capex_intensity": 0.009670098859662538, "cfo_to_positive_net_income": 1.3484313497533673, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.026381023270589568, "current_ratio": 1.8003056626626242, "cash_runway_years": null, "near_term_maturity_to_cash": 0.45080493180595393 }, "observation_status": "sec-xbrl-unreviewed", "cik": 780571, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 460000000.0, 0.0, 0.0, 0.0, 805000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000780571.json", "sha256": "d345776001a003e0f59c256be520d916728f9a316a66d97b7d560599e9ed2880", "retrieved_at": "2026-10-17T22:45:25.276572+00:00", "raw_path": "data/raw/d345776001a003e0f59c256be520d916728f9a316a66d97b7d560599e9ed2880.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "eps": { "value": 6.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2367194000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 301055000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46323000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 405952000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000780571-26-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/0000780571-26-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000780571-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057125000007/0000780571-25-000007-index.html", "eps": { "value": 5.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000780571-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057125000007/0000780571-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2440837000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000780571-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057125000007/0000780571-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 239105000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000780571-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057125000007/0000780571-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46187000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000780571-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057125000007/0000780571-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 238175000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000780571-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057125000007/0000780571-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000780571-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057124000006/0000780571-24-000006-index.html", "eps": { "value": 2.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000780571-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057124000006/0000780571-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2173633000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000780571-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057124000006/0000780571-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 96923000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000780571-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057124000006/0000780571-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45836000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000780571-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057124000006/0000780571-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124971000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000780571-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057124000006/0000780571-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000780571-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057123000010/0000780571-23-000010-index.html", "eps": { "value": -0.22, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000780571-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057123000010/0000780571-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1795564000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000780571-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057123000010/0000780571-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9732000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000780571-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057123000010/0000780571-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45101000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000780571-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057123000010/0000780571-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000780571-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/780571/000078057123000010/0000780571-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STNG", "source_ticker": "STNG", "name": "SCORPIO TANKERS", "group": "Energy", "weight_percent": 0.13, "holding_price": 82.85, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "CVBF", "source_ticker": "CVBF", "name": "CVB FINANCIAL CORP", "group": "Financials", "weight_percent": 0.13, "holding_price": 21.83, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": 314000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 209298000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 221411000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4067000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 15631054000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 13335830000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2295224000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 376389000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6217000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 137050000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 81116000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 354647, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000354647.json", "sha256": "08df78869fa102c73f6a468e22952234e6d89f93eef0b3c6ed0fddfdd975bf5b", "retrieved_at": "2026-10-17T22:45:25.618823+00:00", "raw_path": "data/raw/08df78869fa102c73f6a468e22952234e6d89f93eef0b3c6ed0fddfdd975bf5b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "eps": { "value": 1.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 209298000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 137050000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 221411000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083221", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000119312526083221/0001193125-26-083221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029985", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000095017025029985/0000950170-25-029985-index.html", "eps": { "value": 1.44, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029985", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000095017025029985/0000950170-25-029985-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 200716000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029985", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000095017025029985/0000950170-25-029985-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138579000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029985", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000095017025029985/0000950170-25-029985-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 249765000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029985", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000095017025029985/0000950170-25-029985-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022216", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000095017024022216/0000950170-24-022216-index.html", "eps": { "value": 1.59, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022216", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000095017024022216/0000950170-24-022216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 221435000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022216", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000095017024022216/0000950170-24-022216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138462000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022216", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000095017024022216/0000950170-24-022216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 295632000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022216", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000095017024022216/0000950170-24-022216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005167", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000095017023005167/0000950170-23-005167-index.html", "eps": { "value": 1.67, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005167", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000095017023005167/0000950170-23-005167-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 235425000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005167", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000095017023005167/0000950170-23-005167-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 140012000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005167", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000095017023005167/0000950170-23-005167-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 273731000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005167", "source_url": "https://www.sec.gov/Archives/edgar/data/354647/000095017023005167/0000950170-23-005167-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BOOT", "source_ticker": "BOOT", "name": "BOOT BARN HOLDINGS", "group": "Consumer Discretionary", "weight_percent": 0.13, "holding_price": 120.62, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2253859000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 299145000, "tag": "OperatingIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 225880000, "tag": "NetIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 304903000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 178561000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2450075000, "tag": "Assets", "start": null, "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1131419000, "tag": "Liabilities", "start": null, "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1318656000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 141036000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16103000, "tag": "ShareBasedCompensation", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1034399000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 390972000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30735000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 50006000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13272569402078835, "free_cash_flow": 126342000.0, "free_cash_flow_margin": 0.056055857975143966, "capex_intensity": 0.0792245655118621, "cfo_to_positive_net_income": 1.3498450504692758, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007144635045936769, "current_ratio": 2.6457112018251947, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1610250, "fiscal_year": "2026", "fiscal_end": "2026-03-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001610250.json", "sha256": "f6980f4634f1dfbbcf4d4100713c8d0146f5ac06be1d43af1a3a1096b1a53a57", "retrieved_at": "2026-10-17T19:47:47.354686+00:00", "raw_path": "data/raw/f6980f4634f1dfbbcf4d4100713c8d0146f5ac06be1d43af1a3a1096b1a53a57.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "earnings": { "annual_history": [ { "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "eps": { "value": 7.35, "tag": "EarningsPerShareDiluted", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2253859000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 225880000, "tag": "NetIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30735000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 304903000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-14", "accession": "0001104659-26-061346", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000110465926061346/0001104659-26-061346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-29", "filed": "2025-05-15", "accession": "0001558370-25-007889", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837025007889/0001558370-25-007889-index.html", "eps": { "value": 5.88, "tag": "EarningsPerShareDiluted", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-15", "accession": "0001558370-25-007889", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837025007889/0001558370-25-007889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1911104000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-15", "accession": "0001558370-25-007889", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837025007889/0001558370-25-007889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 180942000, "tag": "NetIncomeLoss", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-15", "accession": "0001558370-25-007889", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837025007889/0001558370-25-007889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30773000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-15", "accession": "0001558370-25-007889", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837025007889/0001558370-25-007889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 147540000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-15", "accession": "0001558370-25-007889", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837025007889/0001558370-25-007889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-30", "filed": "2024-05-15", "accession": "0001558370-24-008176", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837024008176/0001558370-24-008176-index.html", "eps": { "value": 4.8, "tag": "EarningsPerShareDiluted", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-15", "accession": "0001558370-24-008176", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837024008176/0001558370-24-008176-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1667009000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-15", "accession": "0001558370-24-008176", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837024008176/0001558370-24-008176-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 146996000, "tag": "NetIncomeLoss", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-15", "accession": "0001558370-24-008176", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837024008176/0001558370-24-008176-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30611000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-15", "accession": "0001558370-24-008176", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837024008176/0001558370-24-008176-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 236080000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-15", "accession": "0001558370-24-008176", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837024008176/0001558370-24-008176-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-01", "filed": "2023-05-18", "accession": "0001558370-23-010209", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837023010209/0001558370-23-010209-index.html", "eps": { "value": 5.62, "tag": "EarningsPerShareDiluted", "start": "2022-03-27", "end": "2023-04-01", "filed": "2023-05-18", "accession": "0001558370-23-010209", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837023010209/0001558370-23-010209-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1657615000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-03-27", "end": "2023-04-01", "filed": "2023-05-18", "accession": "0001558370-23-010209", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837023010209/0001558370-23-010209-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 170553000, "tag": "NetIncomeLoss", "start": "2022-03-27", "end": "2023-04-01", "filed": "2023-05-18", "accession": "0001558370-23-010209", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837023010209/0001558370-23-010209-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30370000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-03-27", "end": "2023-04-01", "filed": "2023-05-18", "accession": "0001558370-23-010209", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837023010209/0001558370-23-010209-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88887000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-03-27", "end": "2023-04-01", "filed": "2023-05-18", "accession": "0001558370-23-010209", "source_url": "https://www.sec.gov/Archives/edgar/data/1610250/000155837023010209/0001558370-23-010209-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HP", "source_ticker": "HP", "name": "HELMERICH & PAYNE", "group": "Energy", "weight_percent": 0.13, "holding_price": 37.68, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3678660000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 3318000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -163695000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 542950000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 426373000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6705738000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 196848000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2057084000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6859000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 625085000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 31594000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1465475000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 814836000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99272000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 6859000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 206859000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 356860000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 8577000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 360862000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1142863000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0009019588654564434, "free_cash_flow": 116577000.0, "free_cash_flow_margin": 0.03169007192836522, "capex_intensity": 0.11590443259230263, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008588453404228714, "current_ratio": 1.7984907392407798, "cash_runway_years": null, "near_term_maturity_to_cash": 0.03484414370478745 }, "observation_status": "sec-xbrl-unreviewed", "cik": 46765, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6859000.0, 206859000.0, 356860000.0, 8577000.0, 360862000.0 ], "thereafter": 1142863000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000046765.json", "sha256": "7f88d7934d47ea1ec957f554742c14abc73006a466b348ef847f58c4cf6ad823", "retrieved_at": "2026-10-17T22:45:26.595062+00:00", "raw_path": "data/raw/7f88d7934d47ea1ec957f554742c14abc73006a466b348ef847f58c4cf6ad823.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "eps": { "value": -1.66, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3678660000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -163695000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99272000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 542950000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000046765-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676525000071/0000046765-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000046765-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676524000076/0000046765-24-000076-index.html", "eps": { "value": 3.43, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000046765-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676524000076/0000046765-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2746128000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000046765-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676524000076/0000046765-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 344165000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000046765-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676524000076/0000046765-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99067000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000046765-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676524000076/0000046765-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 684663000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000046765-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676524000076/0000046765-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-08", "accession": "0000046765-23-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676523000069/0000046765-23-000069-index.html", "eps": { "value": 4.16, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-08", "accession": "0000046765-23-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676523000069/0000046765-23-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2862677000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-08", "accession": "0000046765-23-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676523000069/0000046765-23-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 434100000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-08", "accession": "0000046765-23-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676523000069/0000046765-23-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102852000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-08", "accession": "0000046765-23-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676523000069/0000046765-23-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 833682000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-08", "accession": "0000046765-23-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676523000069/0000046765-23-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000046765-22-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676522000070/0000046765-22-000070-index.html", "eps": { "value": 0.05, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000046765-22-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676522000070/0000046765-22-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2049841000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000046765-22-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676522000070/0000046765-22-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6953000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000046765-22-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676522000070/0000046765-22-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106555000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000046765-22-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676522000070/0000046765-22-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 233913000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000046765-22-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/46765/000004676522000070/0000046765-22-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ORKA", "source_ticker": "ORKA", "name": "ORUKA THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.13, "holding_price": 73.87, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -122051000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026929", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -105433000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026929", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -88210000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026929", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 209000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026929", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 488617000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026929", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 16687000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026929", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 471930000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026929", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 46935000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026929", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24240000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026929", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 343857000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026929", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 15374000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026929", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 671000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026929", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -88419000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 22.366137634968126, "cash_runway_years": 0.5320825303253599, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 907654, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000907654.json", "sha256": "3e23b48bd43d48690cc2da8767bd994ea7ae37e724c61a9cefa6f2950dc21518", "retrieved_at": "2026-10-17T22:45:26.385344+00:00", "raw_path": "data/raw/3e23b48bd43d48690cc2da8767bd994ea7ae37e724c61a9cefa6f2950dc21518.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026929", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "eps": null, "revenue": null, "net_income": { "value": -105433000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026929", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -88210000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026929", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390026026929/0001213900-26-026929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001213900-25-021165", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390025021165/0001213900-25-021165-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-02-06", "filed": "2025-03-06", "accession": "0001213900-25-021165", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000121390025021165/0001213900-25-021165-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-01", "accession": "0000950170-24-009809", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000095017024009809/0000950170-24-009809-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-01", "accession": "0000950170-24-009809", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000095017024009809/0000950170-24-009809-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-01", "accession": "0000950170-24-009809", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000095017024009809/0000950170-24-009809-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5339000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-01", "accession": "0000950170-24-009809", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000095017024009809/0000950170-24-009809-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14415877, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-01", "accession": "0000950170-24-009809", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000095017024009809/0000950170-24-009809-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-01", "accession": "0000950170-24-009809", "source_url": "https://www.sec.gov/Archives/edgar/data/907654/000095017024009809/0000950170-24-009809-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ATMU", "source_ticker": "ATMU", "name": "ATMUS FILTRATION TECHNOLOGIES", "group": "Industrials", "weight_percent": 0.13, "holding_price": 43.98, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1764300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 299000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 207400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 202700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 53900000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1350700000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 972200000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 378500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 236400000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 540000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 30000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 30000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12400000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 892400000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 368200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 60700000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 30000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 540000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1694723119650853, "free_cash_flow": 148800000.0, "free_cash_flow_margin": 0.08433939806155416, "capex_intensity": 0.030550359916114038, "cfo_to_positive_net_income": 0.9773384763741563, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0070282831717961795, "current_ratio": 2.42368278109723, "cash_runway_years": null, "near_term_maturity_to_cash": 0.12690355329949238 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1921963, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 30000000.0, 540000000.0, 0.0, 0.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001921963.json", "sha256": "5e76f8656bff51393c82e446542644e9bae8abed5fba258d55ede11abac8dc31", "retrieved_at": "2026-10-17T22:45:26.438802+00:00", "raw_path": "data/raw/5e76f8656bff51393c82e446542644e9bae8abed5fba258d55ede11abac8dc31.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "eps": { "value": 2.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1764300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 207400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 202700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001921963-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196326000015/0001921963-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001921963-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196325000029/0001921963-25-000029-index.html", "eps": { "value": 2.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001921963-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196325000029/0001921963-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1669600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001921963-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196325000029/0001921963-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 185600000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001921963-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196325000029/0001921963-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001921963-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196325000029/0001921963-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 105400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001921963-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196325000029/0001921963-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001921963-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196324000007/0001921963-24-000007-index.html", "eps": { "value": 2.05, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001921963-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196324000007/0001921963-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1628100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001921963-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196324000007/0001921963-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 171300000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001921963-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196324000007/0001921963-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001921963-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196324000007/0001921963-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 189000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001921963-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196324000007/0001921963-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-02-14", "accession": "0001921963-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196324000007/0001921963-24-000007-index.html", "eps": { "value": 2.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-14", "accession": "0001921963-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196324000007/0001921963-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1562100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-14", "accession": "0001921963-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196324000007/0001921963-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 170400000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-14", "accession": "0001921963-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196324000007/0001921963-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-14", "accession": "0001921963-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196324000007/0001921963-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 165700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-14", "accession": "0001921963-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1921963/000192196324000007/0001921963-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INDB", "source_ticker": "INDB", "name": "INDEPENDENT BANK CORP", "group": "Financials", "weight_percent": 0.13, "holding_price": 77.08, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 205122000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000776901-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 251160000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000776901-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12135000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000776901-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 24912896000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000776901-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 21347168000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000776901-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3565728000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000776901-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 359345000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000776901-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8985000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000776901-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46191082, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000776901-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 60849000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000776901-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 776901, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000776901.json", "sha256": "a10cd96a1883902aed61ee46c178e4eb48e01062b38bf4ab772886552cceee47", "retrieved_at": "2026-10-17T22:45:27.632626+00:00", "raw_path": "data/raw/a10cd96a1883902aed61ee46c178e4eb48e01062b38bf4ab772886552cceee47.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000776901-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "eps": { "value": 4.44, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000776901-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 205122000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000776901-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46191082, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000776901-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 251160000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000776901-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690126000058/0000776901-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000776901-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690125000093/0000776901-25-000093-index.html", "eps": { "value": 4.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000776901-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690125000093/0000776901-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 192081000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000776901-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690125000093/0000776901-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42511801, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000776901-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690125000093/0000776901-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 229921000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000776901-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690125000093/0000776901-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000776901-24-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690124000069/0000776901-24-000069-index.html", "eps": { "value": 5.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000776901-24-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690124000069/0000776901-24-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 239502000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000776901-24-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690124000069/0000776901-24-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44193547, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000776901-24-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690124000069/0000776901-24-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 276994000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000776901-24-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690124000069/0000776901-24-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000776901-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690123000064/0000776901-23-000064-index.html", "eps": { "value": 5.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000776901-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690123000064/0000776901-23-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 263813000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000776901-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690123000064/0000776901-23-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46389989, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000776901-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690123000064/0000776901-23-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 421200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000776901-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/776901/000077690123000064/0000776901-23-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RNST", "source_ticker": "RNST", "name": "RENASANT CORP", "group": "Financials", "weight_percent": 0.13, "holding_price": 39.77, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 181272000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 271471000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 33720000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 26751426000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 22866521000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3884905000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1070718000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 555774000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 16212000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17723000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87514783, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 13336000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 499756000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 715072, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 0.0 ], "thereafter": 499756000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000715072.json", "sha256": "fa830de725df5e01d0e0155952c1c4e58391373bac5a865eee7ef4b3fe2d533c", "retrieved_at": "2026-10-17T22:45:27.694737+00:00", "raw_path": "data/raw/fa830de725df5e01d0e0155952c1c4e58391373bac5a865eee7ef4b3fe2d533c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "eps": { "value": 2.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 181272000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87514783, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 271471000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000715072-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507226000017/0000715072-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000715072-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507225000054/0000715072-25-000054-index.html", "eps": { "value": 3.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000715072-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507225000054/0000715072-25-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 195457000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000715072-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507225000054/0000715072-25-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59748790, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000715072-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507225000054/0000715072-25-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 129426000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000715072-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507225000054/0000715072-25-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000715072-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507224000042/0000715072-24-000042-index.html", "eps": { "value": 2.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000715072-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507224000042/0000715072-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 144678000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000715072-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507224000042/0000715072-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56448163, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000715072-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507224000042/0000715072-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 148553000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000715072-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507224000042/0000715072-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000715072-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507223000054/0000715072-23-000054-index.html", "eps": { "value": 2.95, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000715072-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507223000054/0000715072-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 166068000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000715072-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507223000054/0000715072-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56214230, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000715072-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507223000054/0000715072-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 574045000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000715072-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/715072/000071507223000054/0000715072-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SKYW", "source_ticker": "SKYW", "name": "SKYWEST", "group": "Industrials", "weight_percent": 0.13, "holding_price": 93.26, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4058202000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 617846000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 428334000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 940364000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 32023000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7386249000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2746433000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 122673000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1845272000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 546812000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 364497000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18729000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1091194000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1667608000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41403000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2651000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 550028000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 505986000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 336930000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 234322000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 279818000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 501285000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.15224624106932086, "free_cash_flow": 908341000.0, "free_cash_flow_margin": 0.223828434365761, "capex_intensity": 0.007890932979679178, "cfo_to_positive_net_income": 2.1953989176670543, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004615098016313628, "current_ratio": 0.654346824913289, "cash_runway_years": null, "near_term_maturity_to_cash": 4.483692418054503 }, "observation_status": "sec-xbrl-unreviewed", "cik": 793733, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 550028000.0, 505986000.0, 336930000.0, 234322000.0, 279818000.0 ], "thereafter": 501285000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000793733.json", "sha256": "bb25477377d59214d1511d57355401d1689b2e61e85ab9301c3cb9512d60a47b", "retrieved_at": "2026-10-17T19:47:57.016832+00:00", "raw_path": "data/raw/bb25477377d59214d1511d57355401d1689b2e61e85ab9301c3cb9512d60a47b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "eps": { "value": 10.35, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4058202000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 428334000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41403000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 940364000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016358", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000110465926016358/0001104659-26-016358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000943", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000155837025000943/0001558370-25-000943-index.html", "eps": { "value": 7.77, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000943", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000155837025000943/0001558370-25-000943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3527920000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000943", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000155837025000943/0001558370-25-000943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 41547000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000943", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000155837025000943/0001558370-25-000943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 692462000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000943", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000155837025000943/0001558370-25-000943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001558370-24-001237", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000155837024001237/0001558370-24-001237-index.html", "eps": { "value": 0.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001558370-24-001237", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000155837024001237/0001558370-24-001237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2935432000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001558370-24-001237", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000155837024001237/0001558370-24-001237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 44599000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001558370-24-001237", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000155837024001237/0001558370-24-001237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 736334000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001558370-24-001237", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000155837024001237/0001558370-24-001237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001442", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000155837023001442/0001558370-23-001442-index.html", "eps": { "value": 1.44, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001442", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000155837023001442/0001558370-23-001442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3004925000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001442", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000155837023001442/0001558370-23-001442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 50644000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001442", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000155837023001442/0001558370-23-001442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 480376000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001442", "source_url": "https://www.sec.gov/Archives/edgar/data/793733/000155837023001442/0001558370-23-001442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AXTI", "source_ticker": "AXTI", "name": "AXT", "group": "Information Technology", "weight_percent": 0.13, "holding_price": 57.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 88326000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -21976000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21260000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -12783000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5995000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 433751000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 99120000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 273290000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 120266000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4300000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 58550000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9108000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3292000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 246556000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 90541000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43933000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 4323000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1179000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1464000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2597000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.24880556121640288, "free_cash_flow": -18778000.0, "free_cash_flow_margin": -0.21259878178565766, "capex_intensity": 0.06787355931435818, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03727101872608292, "current_ratio": 2.72314200196596, "cash_runway_years": 9.40827661738246, "near_term_maturity_to_cash": 0.035945321204663 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1051627, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4323000.0, 1179000.0, 1464000.0, 2597000.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001051627.json", "sha256": "76220cf02b2c4e2067fa257d2096ea62192d03eae8641ef5a6dadf6ff5361216", "retrieved_at": "2026-10-17T22:45:27.854095+00:00", "raw_path": "data/raw/76220cf02b2c4e2067fa257d2096ea62192d03eae8641ef5a6dadf6ff5361216.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "eps": { "value": -0.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 88326000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21260000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43933000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12783000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001437749-26-008612", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000143774926008612/0001437749-26-008612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003004", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837025003004/0001558370-25-003004-index.html", "eps": { "value": -0.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003004", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837025003004/0001558370-25-003004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 99361000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003004", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837025003004/0001558370-25-003004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11624000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003004", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837025003004/0001558370-25-003004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43154000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003004", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837025003004/0001558370-25-003004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12112000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003004", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837025003004/0001558370-25-003004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003410", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837024003410/0001558370-24-003410-index.html", "eps": { "value": -0.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003410", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837024003410/0001558370-24-003410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 75795000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003410", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837024003410/0001558370-24-003410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17881000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003410", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837024003410/0001558370-24-003410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42643000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003410", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837024003410/0001558370-24-003410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3403000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003410", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837024003410/0001558370-24-003410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004035", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837023004035/0001558370-23-004035-index.html", "eps": { "value": 0.37, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004035", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837023004035/0001558370-23-004035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 141118000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004035", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837023004035/0001558370-23-004035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15811000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004035", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837023004035/0001558370-23-004035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42715000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004035", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837023004035/0001558370-23-004035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8765000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004035", "source_url": "https://www.sec.gov/Archives/edgar/data/1051627/000155837023004035/0001558370-23-004035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PLMR", "source_ticker": "PLMR", "name": "PALOMAR HOLDINGS", "group": "Financials", "weight_percent": 0.12, "holding_price": 137.61, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 875967000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 197070000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 409121000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 137000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3050967000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2108300000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 942667000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 106875000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 392000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8927000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21013000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27485250, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -141000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 37284000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1761312, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001761312.json", "sha256": "25cb21b0934dde27a0da68a75ad1e51178e03dfe085f2143407513d8cf968c97", "retrieved_at": "2026-10-17T22:45:28.019154+00:00", "raw_path": "data/raw/25cb21b0934dde27a0da68a75ad1e51178e03dfe085f2143407513d8cf968c97.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "eps": { "value": 7.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 875967000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 197070000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27485250, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 409121000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067364", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000119312526067364/0001193125-26-067364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001437749-25-005069", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000143774925005069/0001437749-25-005069-index.html", "eps": { "value": 4.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001437749-25-005069", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000143774925005069/0001437749-25-005069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 553863000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001437749-25-005069", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000143774925005069/0001437749-25-005069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 117573000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001437749-25-005069", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000143774925005069/0001437749-25-005069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26223842, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001437749-25-005069", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000143774925005069/0001437749-25-005069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 261157000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001437749-25-005069", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000143774925005069/0001437749-25-005069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005385", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000143774924005385/0001437749-24-005385-index.html", "eps": { "value": 3.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005385", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000143774924005385/0001437749-24-005385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 375926000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005385", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000143774924005385/0001437749-24-005385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 79201000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005385", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000143774924005385/0001437749-24-005385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25327091, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005385", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000143774924005385/0001437749-24-005385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 116106000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005385", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000143774924005385/0001437749-24-005385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002465", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000155837023002465/0001558370-23-002465-index.html", "eps": { "value": 2.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002465", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000155837023002465/0001558370-23-002465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 327086000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002465", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000155837023002465/0001558370-23-002465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52170000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002465", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000155837023002465/0001558370-23-002465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25796008, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002465", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000155837023002465/0001558370-23-002465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 169583000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002465", "source_url": "https://www.sec.gov/Archives/edgar/data/1761312/000155837023002465/0001558370-23-002465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ASO", "source_ticker": "ASO", "name": "ACADEMY SPORTS AND OUTDOORS", "group": "Consumer Discretionary", "weight_percent": 0.12, "holding_price": 58.47, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 6053414000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 512184000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 376768000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 434798000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 212668000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5277036000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3105659000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2171377000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 330320000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 480793000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 122866000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21176000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1954245000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1032253000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68034000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 198978000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 3000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 482750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0846107667507955, "free_cash_flow": 222130000.0, "free_cash_flow_margin": 0.03669499558430994, "capex_intensity": 0.03513191068709327, "cfo_to_positive_net_income": 1.1540205112960762, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0034981912685965308, "current_ratio": 1.8931841321846485, "cash_runway_years": null, "near_term_maturity_to_cash": 0.009082102203923468 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1817358, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 3000000.0, 482750000.0, 0.0, 0.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001817358.json", "sha256": "44f4e0b6eb3a4696e1a7a4be4d87803809d7216ded9a060e40fe0a20431d3aa9", "retrieved_at": "2026-10-17T22:45:29.106127+00:00", "raw_path": "data/raw/44f4e0b6eb3a4696e1a7a4be4d87803809d7216ded9a060e40fe0a20431d3aa9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "eps": { "value": 5.54, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6053414000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 376768000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68034000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 434798000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-17", "accession": "0001817358-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735826000031/0001817358-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-03-20", "accession": "0001817358-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735825000027/0001817358-25-000027-index.html", "eps": { "value": 5.73, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-20", "accession": "0001817358-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735825000027/0001817358-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5933450000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-20", "accession": "0001817358-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735825000027/0001817358-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 418447000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-20", "accession": "0001817358-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735825000027/0001817358-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73048000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-20", "accession": "0001817358-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735825000027/0001817358-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 528082000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-20", "accession": "0001817358-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735825000027/0001817358-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-03-21", "accession": "0001817358-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735824000042/0001817358-24-000042-index.html", "eps": { "value": 6.7, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-21", "accession": "0001817358-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735824000042/0001817358-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6159291000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-21", "accession": "0001817358-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735824000042/0001817358-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 519190000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-21", "accession": "0001817358-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735824000042/0001817358-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77469000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-21", "accession": "0001817358-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735824000042/0001817358-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 535779000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-21", "accession": "0001817358-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735824000042/0001817358-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-16", "accession": "0001817358-23-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735823000062/0001817358-23-000062-index.html", "eps": { "value": 7.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0001817358-23-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735823000062/0001817358-23-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6395073000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0001817358-23-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735823000062/0001817358-23-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 628001000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0001817358-23-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735823000062/0001817358-23-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83895000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0001817358-23-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735823000062/0001817358-23-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 552005000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0001817358-23-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1817358/000181735823000062/0001817358-23-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SEI", "source_ticker": "SEI", "name": "SOLARIS ENERGY INFRASTRUCTURE INC", "group": "Energy", "weight_percent": 0.12, "holding_price": 65.16, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 622205000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 135386000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30169000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 209104000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 646757000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2143106000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1315855000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 564338000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 353319000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 179986000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4033000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 84285000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23371000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 483023000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 163300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.21759066545591887, "free_cash_flow": -437653000.0, "free_cash_flow_margin": -0.7033903616975112, "capex_intensity": 1.0394596636156894, "cfo_to_positive_net_income": 6.93108820312241, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03756157536503243, "current_ratio": 2.957887323943662, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1697500, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001697500.json", "sha256": "8b7f80776afde50d260a9e207a4f08ad2e41d59f3e20ba2a1361e30699e3985b", "retrieved_at": "2026-10-17T22:45:29.086569+00:00", "raw_path": "data/raw/8b7f80776afde50d260a9e207a4f08ad2e41d59f3e20ba2a1361e30699e3985b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "eps": null, "revenue": { "value": 622205000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30169000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 209104000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000162828026012501/0001628280-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001697500-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000169750025000013/0001697500-25-000013-index.html", "eps": null, "revenue": { "value": 313091000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001697500-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000169750025000013/0001697500-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15808000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001697500-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000169750025000013/0001697500-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 59367000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001697500-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000169750025000013/0001697500-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001697500-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000169750024000023/0001697500-24-000023-index.html", "eps": null, "revenue": { "value": 292947000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001697500-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000169750024000023/0001697500-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24336000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001697500-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000169750024000023/0001697500-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 89924000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001697500-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000169750024000023/0001697500-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003344", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000155837023003344/0001558370-23-003344-index.html", "eps": null, "revenue": { "value": 300000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003344", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000155837023003344/0001558370-23-003344-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21158000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003344", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000155837023003344/0001558370-23-003344-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 67996000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003344", "source_url": "https://www.sec.gov/Archives/edgar/data/1697500/000155837023003344/0001558370-23-003344-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AVNT", "source_ticker": "AVNT", "name": "AVIENT CORP", "group": "Materials", "weight_percent": 0.12, "holding_price": 39.0, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3260200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 203500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 81900000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 301600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 106600000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6025600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2374200000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1922600000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 185900000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1400900000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 846300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 571100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 725500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 651000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06241948346727195, "free_cash_flow": 195000000.0, "free_cash_flow_margin": 0.05981228145512545, "capex_intensity": 0.03269738052880192, "cfo_to_positive_net_income": 3.6825396825396823, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.002791239801239188, "current_ratio": 1.6553231714522036, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1122976, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 500000.0, 400000.0, 400000.0, 571100000.0, 725500000.0 ], "thereafter": 651000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001122976.json", "sha256": "c0ab83a8bd0707bc3130b31c1652a332b8cae577a5d0168095c6bc887d4aabcc", "retrieved_at": "2026-10-17T22:45:29.676434+00:00", "raw_path": "data/raw/c0ab83a8bd0707bc3130b31c1652a332b8cae577a5d0168095c6bc887d4aabcc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3260200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 81900000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 301600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001122976-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297626000039/0001122976-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001122976-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297625000008/0001122976-25-000008-index.html", "eps": { "value": 1.84, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001122976-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297625000008/0001122976-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3240400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001122976-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297625000008/0001122976-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 169500000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001122976-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297625000008/0001122976-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001122976-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297625000008/0001122976-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 256800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001122976-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297625000008/0001122976-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001122976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297624000019/0001122976-24-000019-index.html", "eps": { "value": 0.83, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001122976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297624000019/0001122976-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3142800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001122976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297624000019/0001122976-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 75700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001122976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297624000019/0001122976-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001122976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297624000019/0001122976-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 201600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001122976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297624000019/0001122976-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001122976-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297623000009/0001122976-23-000009-index.html", "eps": { "value": 7.63, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001122976-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297623000009/0001122976-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3396900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001122976-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297623000009/0001122976-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 703100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001122976-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297623000009/0001122976-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001122976-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297623000009/0001122976-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 398400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001122976-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1122976/000112297623000009/0001122976-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KNSA", "source_ticker": "KNSA", "name": "KINIKSA PHARMACEUTICALS INTERNATIO", "group": "Health Care", "weight_percent": 0.12, "holding_price": 79.94, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 677564000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 77221000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 59005000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 137985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1568000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 763633000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 196027000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 567606000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 165596000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37003000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 527177000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 139184000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78979030, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.1139685697587239, "free_cash_flow": 136417000.0, "free_cash_flow_margin": 0.20133448648393362, "capex_intensity": 0.002314172535730942, "cfo_to_positive_net_income": 2.3385306329972035, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.054611815267635234, "current_ratio": 3.7876264513162434, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1730430, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001730430.json", "sha256": "7ac39126cd7aa650b0d16d10307687303dda905aa75dd8c219ce84c8d08b8668", "retrieved_at": "2026-10-17T22:45:29.700660+00:00", "raw_path": "data/raw/7ac39126cd7aa650b0d16d10307687303dda905aa75dd8c219ce84c8d08b8668.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "eps": { "value": 0.75, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 677564000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 59005000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78979030, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 137985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019168", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000110465926019168/0001104659-26-019168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001505", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837025001505/0001558370-25-001505-index.html", "eps": { "value": -0.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001505", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837025001505/0001558370-25-001505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 423239000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001505", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837025001505/0001558370-25-001505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43193000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001505", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837025001505/0001558370-25-001505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71424159, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001505", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837025001505/0001558370-25-001505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25689000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001505", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837025001505/0001558370-25-001505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002005", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837024002005/0001558370-24-002005-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002005", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837024002005/0001558370-24-002005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 270259000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002005", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837024002005/0001558370-24-002005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14084000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002005", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837024002005/0001558370-24-002005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71922915, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002005", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837024002005/0001558370-24-002005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13301000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002005", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837024002005/0001558370-24-002005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002684", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837023002684/0001558370-23-002684-index.html", "eps": { "value": 2.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002684", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837023002684/0001558370-23-002684-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 220180000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002684", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837023002684/0001558370-23-002684-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 183363000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002684", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837023002684/0001558370-23-002684-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70421322, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002684", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837023002684/0001558370-23-002684-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5807000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002684", "source_url": "https://www.sec.gov/Archives/edgar/data/1730430/000155837023002684/0001558370-23-002684-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACLS", "source_ticker": "ACLS", "name": "AXCELIS TECHNOLOGIES", "group": "Information Technology", "weight_percent": 0.12, "holding_price": 115.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 839048000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 119315000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 120238000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 118305000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11295000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1361351000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 326674000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1034677000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 145451000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 17613000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20773000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 943202000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 197660000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31668000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 121081000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.14220282987385705, "free_cash_flow": 107010000.0, "free_cash_flow_margin": 0.12753739952899, "capex_intensity": 0.013461685147929559, "cfo_to_positive_net_income": 0.9839235516226151, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02475782076829931, "current_ratio": 4.7718405342507335, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1113232, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001113232.json", "sha256": "364bb66e801656832d75c516131b1da07a841f4a884d783a699a39717a0c8ae9", "retrieved_at": "2026-10-17T22:45:30.207631+00:00", "raw_path": "data/raw/364bb66e801656832d75c516131b1da07a841f4a884d783a699a39717a0c8ae9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "eps": { "value": 3.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 839048000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 120238000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31668000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 118305000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020461", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000110465926020461/0001104659-26-020461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001855", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000155837025001855/0001558370-25-001855-index.html", "eps": { "value": 6.15, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001855", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000155837025001855/0001558370-25-001855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1017865000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001855", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000155837025001855/0001558370-25-001855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 32704000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001855", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000155837025001855/0001558370-25-001855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 140818000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001855", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000155837025001855/0001558370-25-001855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001628", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000155837024001628/0001558370-24-001628-index.html", "eps": { "value": 7.43, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001628", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000155837024001628/0001558370-24-001628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1130604000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001628", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000155837024001628/0001558370-24-001628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 33165000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001628", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000155837024001628/0001558370-24-001628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 156869000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001628", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000155837024001628/0001558370-24-001628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002006", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000155837023002006/0001558370-23-002006-index.html", "eps": { "value": 5.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002006", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000155837023002006/0001558370-23-002006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 919998000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002006", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000155837023002006/0001558370-23-002006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 33542000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002006", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000155837023002006/0001558370-23-002006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 215607000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002006", "source_url": "https://www.sec.gov/Archives/edgar/data/1113232/000155837023002006/0001558370-23-002006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BNL", "source_ticker": "BNL", "name": "BROADSTONE NET LEASE", "group": "Real Estate", "weight_percent": 0.12, "holding_price": 18.15, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 454138000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 96495000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 299496000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 29706000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5717267000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2683806000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2901995000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 30540000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 159616000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9597000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 197573000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 37930000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 16843000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 351597000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 763277000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 566036000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 725000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 269790000.0, "free_cash_flow_margin": 0.5940705248184472, "capex_intensity": 0.06541183516904553, "cfo_to_positive_net_income": 3.103746308098865, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.021132343032294148, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.5515062213490505 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1424182, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 16843000.0, 351597000.0, 763277000.0, 566036000.0, 100000000.0 ], "thereafter": 725000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001424182.json", "sha256": "fb10c234f72afeb0db53f93bbe78582f328a5a0ab631ad59d645d87423095da8", "retrieved_at": "2026-10-17T22:45:30.379481+00:00", "raw_path": "data/raw/fb10c234f72afeb0db53f93bbe78582f328a5a0ab631ad59d645d87423095da8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 454138000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 96495000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 197573000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 299496000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001424182-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000142418226000012/0001424182-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017025024123/0000950170-25-024123-index.html", "eps": { "value": 0.86, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017025024123/0000950170-25-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 431800000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017025024123/0000950170-25-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162441000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017025024123/0000950170-25-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 196619000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017025024123/0000950170-25-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 276253000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017025024123/0000950170-25-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018725", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017024018725/0000950170-24-018725-index.html", "eps": { "value": 0.83, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018725", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017024018725/0000950170-24-018725-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 442888000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018725", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017024018725/0000950170-24-018725-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 155478000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018725", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017024018725/0000950170-24-018725-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 196315000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018725", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017024018725/0000950170-24-018725-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 271074000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018725", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017024018725/0000950170-24-018725-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004115", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017023004115/0000950170-23-004115-index.html", "eps": { "value": 0.72, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004115", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017023004115/0000950170-23-004115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 407513000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004115", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017023004115/0000950170-23-004115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 122115000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004115", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017023004115/0000950170-23-004115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 180201000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004115", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017023004115/0000950170-23-004115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 255914000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004115", "source_url": "https://www.sec.gov/Archives/edgar/data/1424182/000095017023004115/0000950170-23-004115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LXP", "source_ticker": "LXP", "name": "LXP INDUSTRIAL TRUST", "group": "Real Estate", "weight_percent": 0.12, "holding_price": 61.01, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4088000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 113160000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 188716000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3537022000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1488644000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2036679000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 170394000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 200076000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58565565, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4004000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.6676917638741604, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 910108, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000910108.json", "sha256": "924910bbda01d3e8b6a027e0b5d790678f4d14f194a9682c72d07a77c9b97a8b", "retrieved_at": "2026-10-17T22:45:30.827125+00:00", "raw_path": "data/raw/924910bbda01d3e8b6a027e0b5d790678f4d14f194a9682c72d07a77c9b97a8b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "eps": { "value": 1.82, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4088000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 113160000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58565565, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 188716000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000910108-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000091010826000009/0000910108-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001444838-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483825000023/0001444838-25-000023-index.html", "eps": { "value": 0.13, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001444838-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483825000023/0001444838-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4105000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001444838-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483825000023/0001444838-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44534000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001444838-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483825000023/0001444838-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 291559993, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001444838-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483825000023/0001444838-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 211187000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001444838-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483825000023/0001444838-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001444838-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483824000053/0001444838-24-000053-index.html", "eps": { "value": 0.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001444838-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483824000053/0001444838-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6283000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001444838-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483824000053/0001444838-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30383000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001444838-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483824000053/0001444838-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 291193514, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001444838-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483824000053/0001444838-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 209446000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001444838-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483824000053/0001444838-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001444838-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483823000006/0001444838-23-000006-index.html", "eps": { "value": 0.38, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001444838-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483823000006/0001444838-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 321245000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001444838-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483823000006/0001444838-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 113783000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001444838-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483823000006/0001444838-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 282473458, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001444838-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483823000006/0001444838-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 194269000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001444838-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/910108/000144483823000006/0001444838-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WSBC", "source_ticker": "WSBC", "name": "WESBANCO", "group": "Financials", "weight_percent": 0.12, "holding_price": 37.04, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 223105000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085463", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 290412000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085463", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 10426000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085463", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 27696333000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085463", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 23664420000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085463", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4031913000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085463", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 956109000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085463", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8741000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085463", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91034094, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085463", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 540000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085463", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 203596, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000203596.json", "sha256": "09c531e0203b8d9bf4bb368321d27d080b0ff8f3e0efe076c95e0747c0f175d1", "retrieved_at": "2026-10-17T22:45:31.149432+00:00", "raw_path": "data/raw/09c531e0203b8d9bf4bb368321d27d080b0ff8f3e0efe076c95e0747c0f175d1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085463", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "eps": { "value": 2.23, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085463", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 223105000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085463", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91034094, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085463", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 290412000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085463", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000119312526085463/0001193125-26-085463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030795", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000095017025030795/0000950170-25-030795-index.html", "eps": { "value": 2.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030795", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000095017025030795/0000950170-25-030795-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 151510000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030795", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000095017025030795/0000950170-25-030795-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62653557, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030795", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000095017025030795/0000950170-25-030795-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 210999000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030795", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000095017025030795/0000950170-25-030795-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020323", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000095017024020323/0000950170-24-020323-index.html", "eps": { "value": 2.51, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020323", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000095017024020323/0000950170-24-020323-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 159032000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020323", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000095017024020323/0000950170-24-020323-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59427989, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020323", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000095017024020323/0000950170-24-020323-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 169322000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020323", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000095017024020323/0000950170-24-020323-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004507", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000095017023004507/0000950170-23-004507-index.html", "eps": { "value": 3.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004507", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000095017023004507/0000950170-23-004507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 192113000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004507", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000095017023004507/0000950170-23-004507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60215374, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004507", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000095017023004507/0000950170-23-004507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 204140000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004507", "source_url": "https://www.sec.gov/Archives/edgar/data/203596/000095017023004507/0000950170-23-004507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TPC", "source_ticker": "TPC", "name": "TUTOR PERINI", "group": "Industrials", "weight_percent": 0.12, "holding_price": 78.65, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5543039000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 231961000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 80440000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 748065000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 180854000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5160422000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3897760000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1218634000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 734553000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 392785000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 150002000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 4116885000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3239498000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53413000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 14589000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3212000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2670000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 402223000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1268000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1395000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.041847261042182816, "free_cash_flow": 567211000.0, "free_cash_flow_margin": 0.10232852411826797, "capex_intensity": 0.032627228493250726, "cfo_to_positive_net_income": 9.299664346096469, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.027061328632181733, "current_ratio": 1.2708404203367312, "cash_runway_years": null, "near_term_maturity_to_cash": 0.019861058357940137 }, "observation_status": "sec-xbrl-unreviewed", "cik": 77543, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 14589000.0, 3212000.0, 2670000.0, 402223000.0, 1268000.0 ], "thereafter": 1395000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000077543.json", "sha256": "c59c72cef0d4fa67a1328fd0b9938f894503500d8bab32fc914d8eb5a2b73951", "retrieved_at": "2026-10-17T22:45:31.419281+00:00", "raw_path": "data/raw/c59c72cef0d4fa67a1328fd0b9938f894503500d8bab32fc914d8eb5a2b73951.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "eps": { "value": 1.51, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5543039000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 80440000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53413000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 748065000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000077543-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754326000028/0000077543-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000077543-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754325000025/0000077543-25-000025-index.html", "eps": { "value": -3.13, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000077543-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754325000025/0000077543-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4326922000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000077543-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754325000025/0000077543-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -163721000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000077543-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754325000025/0000077543-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52322000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000077543-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754325000025/0000077543-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 503544000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000077543-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754325000025/0000077543-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000077543-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754324000015/0000077543-24-000015-index.html", "eps": { "value": -3.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000077543-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754324000015/0000077543-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3880227000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000077543-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754324000015/0000077543-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -171155000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000077543-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754324000015/0000077543-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51845000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000077543-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754324000015/0000077543-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 308471000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000077543-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754324000015/0000077543-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000077543-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754323000023/0000077543-23-000023-index.html", "eps": { "value": -4.09, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000077543-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754323000023/0000077543-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3790755000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000077543-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754323000023/0000077543-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -210009000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000077543-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754323000023/0000077543-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51324000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000077543-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754323000023/0000077543-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 206971000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000077543-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/77543/000007754323000023/0000077543-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IRTC", "source_ticker": "IRTC", "name": "IRHYTHM HOLDINGS INC", "group": "Health Care", "weight_percent": 0.12, "holding_price": 109.35, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 747138000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -57407000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44551000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 80863000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 46342000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1020042000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 867296000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 152746000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 236012000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 20700000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 88283000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 702765000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 151890000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32004000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.07683587235557554, "free_cash_flow": 34521000.0, "free_cash_flow_margin": 0.046204315668591345, "capex_intensity": 0.062026024643372445, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.11816157122245154, "current_ratio": 4.62680229113174, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1388658, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001388658.json", "sha256": "9fcf8dff597ddbc9b6799ee4a8b1691d44250fb745115d02093b36b9660e8563", "retrieved_at": "2026-10-17T22:45:31.462587+00:00", "raw_path": "data/raw/9fcf8dff597ddbc9b6799ee4a8b1691d44250fb745115d02093b36b9660e8563.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "eps": { "value": -1.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 747138000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44551000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32004000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80863000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001388658-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865826000011/0001388658-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001388658-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865825000028/0001388658-25-000028-index.html", "eps": { "value": -3.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001388658-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865825000028/0001388658-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 591839000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001388658-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865825000028/0001388658-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -113289000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001388658-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865825000028/0001388658-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31196000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001388658-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865825000028/0001388658-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3390000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001388658-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865825000028/0001388658-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001388658-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865824000014/0001388658-24-000014-index.html", "eps": { "value": -4.04, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001388658-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865824000014/0001388658-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 492681000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001388658-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865824000014/0001388658-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -123406000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001388658-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865824000014/0001388658-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30528000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001388658-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865824000014/0001388658-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50101000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001388658-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865824000014/0001388658-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001388658-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865823000007/0001388658-23-000007-index.html", "eps": { "value": -3.88, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001388658-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865823000007/0001388658-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 410921000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001388658-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865823000007/0001388658-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -116155000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001388658-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865823000007/0001388658-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29915720, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001388658-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865823000007/0001388658-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23012000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001388658-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1388658/000138865823000007/0001388658-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FLG", "source_ticker": "FLG", "name": "FLAGSTAR BANK NATIONAL ASSOCIATION", "group": "Financials", "weight_percent": 0.12, "holding_price": 11.25, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": -177000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000910073-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -181000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000910073-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 87512000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000910073-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 79368000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000910073-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 8143000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000910073-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 4000000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000910073-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 148000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000910073-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 61000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000910073-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 415327556, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000910073-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000910073-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 910073, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000910073.json", "sha256": "e44cbad24bffcbf4d499aaf024675fb8286a3d540dcf6c2c733832cce88f3849", "retrieved_at": "2026-10-17T22:45:32.130465+00:00", "raw_path": "data/raw/e44cbad24bffcbf4d499aaf024675fb8286a3d540dcf6c2c733832cce88f3849.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000910073-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "eps": { "value": -0.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000910073-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -177000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000910073-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 415327556, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000910073-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -181000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000910073-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007326000025/0000910073-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000910073-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007325000038/0000910073-25-000038-index.html", "eps": { "value": -3.49, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000910073-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007325000038/0000910073-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -1118000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000910073-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007325000038/0000910073-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 330713517, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000910073-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007325000038/0000910073-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 86000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000910073-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007325000038/0000910073-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000910073-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007324000077/0000910073-24-000077-index.html", "eps": { "value": -0.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000910073-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007324000077/0000910073-24-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -79000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000910073-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007324000077/0000910073-24-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 713643550, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000910073-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007324000077/0000910073-24-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 263000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000910073-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000091007324000077/0000910073-24-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005505", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000095017023005505/0000950170-23-005505-index.html", "eps": { "value": 1.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005505", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000095017023005505/0000950170-23-005505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 27000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005505", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000095017023005505/0000950170-23-005505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 650000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005505", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000095017023005505/0000950170-23-005505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 485134345, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005505", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000095017023005505/0000950170-23-005505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1026000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005505", "source_url": "https://www.sec.gov/Archives/edgar/data/910073/000095017023005505/0000950170-23-005505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IRT", "source_ticker": "IRT", "name": "INDEPENDENCE REALTY", "group": "Real Estate", "weight_percent": 0.12, "holding_price": 14.7, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 657696000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56558000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 282149000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6021750000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2432324000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3459936000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 23564000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 243241000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7882000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 234750431, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 30000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 335874000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 21362000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 979955000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 617593000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 106737000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 209502000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 4.98866650164433, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011984260205322825, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 14.2536920726532 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1466085, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 335874000.0, 21362000.0, 979955000.0, 617593000.0, 106737000.0 ], "thereafter": 209502000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001466085.json", "sha256": "cee7d72e70087779805ecfe973458adafdb92cad720b5483a8d3249e3e977813", "retrieved_at": "2026-10-17T22:45:32.732898+00:00", "raw_path": "data/raw/cee7d72e70087779805ecfe973458adafdb92cad720b5483a8d3249e3e977813.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 657696000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56558000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 234750431, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 282149000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001437749-26-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000143774926004376/0001437749-26-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001466085-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608525000021/0001466085-25-000021-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001466085-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608525000021/0001466085-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 640035000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001466085-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608525000021/0001466085-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39291000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001466085-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608525000021/0001466085-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 225584306, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001466085-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608525000021/0001466085-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 259753000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001466085-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608525000021/0001466085-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001466085-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608524000023/0001466085-24-000023-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001466085-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608524000023/0001466085-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 660983000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001466085-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608524000023/0001466085-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17227000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001466085-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608524000023/0001466085-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 224414443, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001466085-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608524000023/0001466085-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 262170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001466085-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608524000023/0001466085-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001466085-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608523000024/0001466085-23-000024-index.html", "eps": { "value": 0.53, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001466085-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608523000024/0001466085-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 628525000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001466085-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608523000024/0001466085-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 117249000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001466085-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608523000024/0001466085-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 223119937, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001466085-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608523000024/0001466085-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 249537000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001466085-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1466085/000146608523000024/0001466085-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VCYT", "source_ticker": "VCYT", "name": "VERACYTE", "group": "Health Care", "weight_percent": 0.12, "holding_price": 44.39, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 517145000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 57777000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66353000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 136307000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9677000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1406019000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 96443000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1309576000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 362578000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 21415000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 43601000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 488376000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 59937000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80573140, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.11172301772230225, "free_cash_flow": 126630000.0, "free_cash_flow_margin": 0.2448636262556923, "capex_intensity": 0.018712353401850543, "cfo_to_positive_net_income": 2.0542703419589166, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.08431097661197537, "current_ratio": 8.148155563341508, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1384101, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001384101.json", "sha256": "a8d1f6e0b4495f60405b5194763bd3fd90b9a5083bead39f43aeb5bf31736f15", "retrieved_at": "2026-10-17T22:45:32.461673+00:00", "raw_path": "data/raw/a8d1f6e0b4495f60405b5194763bd3fd90b9a5083bead39f43aeb5bf31736f15.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 517145000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66353000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80573140, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 136307000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001384101-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410126000010/0001384101-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001384101-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410125000014/0001384101-25-000014-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001384101-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410125000014/0001384101-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 445764000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001384101-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410125000014/0001384101-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24138000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001384101-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410125000014/0001384101-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78163217, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001384101-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410125000014/0001384101-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 75096000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001384101-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410125000014/0001384101-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001384101-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410124000017/0001384101-24-000017-index.html", "eps": { "value": -1.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001384101-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410124000017/0001384101-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 361051000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001384101-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410124000017/0001384101-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74404000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001384101-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410124000017/0001384101-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72644487, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001384101-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410124000017/0001384101-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44222000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001384101-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410124000017/0001384101-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001384101-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410123000016/0001384101-23-000016-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001384101-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410123000016/0001384101-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 296536000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001384101-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410123000016/0001384101-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36560000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001384101-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410123000016/0001384101-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71549204, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001384101-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410123000016/0001384101-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7535000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001384101-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1384101/000138410123000016/0001384101-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GFF", "source_ticker": "GFF", "name": "GRIFFON", "group": "Industrials", "weight_percent": 0.12, "holding_price": 93.21, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2519926000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 206277000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51110000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 52435000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2063637000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1989665000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 73972000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 99045000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1404387000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 8103000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25483000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 890594000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 334557000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46685000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 183271000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08185835615807766, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.020808150715536884, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010112598544560435, "current_ratio": 2.662009762163099, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 50725, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000050725.json", "sha256": "67e3aec99254813bd77814521047f14a515cd96ffe1dfdda97fdd08dd81ddee9", "retrieved_at": "2026-10-17T22:45:32.777596+00:00", "raw_path": "data/raw/67e3aec99254813bd77814521047f14a515cd96ffe1dfdda97fdd08dd81ddee9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "eps": { "value": 1.09, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2519926000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51110000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46685000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053242", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000162828025053242/0001628280-25-053242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000050725-24-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000005072524000152/0000050725-24-000152-index.html", "eps": { "value": 4.23, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000050725-24-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000005072524000152/0000050725-24-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2623520000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000050725-24-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000005072524000152/0000050725-24-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 209897000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000050725-24-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000005072524000152/0000050725-24-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49668000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000050725-24-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000005072524000152/0000050725-24-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000050725-23-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000005072523000055/0000050725-23-000055-index.html", "eps": { "value": 1.42, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000050725-23-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000005072523000055/0000050725-23-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2685183000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000050725-23-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000005072523000055/0000050725-23-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 77617000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000050725-23-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000005072523000055/0000050725-23-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54612000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000050725-23-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000005072523000055/0000050725-23-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000050725-22-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000005072522000090/0000050725-22-000090-index.html", "eps": { "value": -3.71, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000050725-22-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000005072522000090/0000050725-22-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2848488000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000050725-22-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000005072522000090/0000050725-22-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -191558000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000050725-22-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000005072522000090/0000050725-22-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51672000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000050725-22-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/50725/000005072522000090/0000050725-22-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EXPO", "source_ticker": "EXPO", "name": "EXPONENT", "group": "Industrials", "weight_percent": 0.12, "holding_price": 72.28, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 582014000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 119787000, "tag": "OperatingIncomeLoss", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 106009000, "tag": "NetIncomeLoss", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 131730000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9390000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 777519000, "tag": "Assets", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 387178000, "tag": "Liabilities", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 390341000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 221930000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23795000, "tag": "ShareBasedCompensation", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 427580000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 178002000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51244000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 97095000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.205814636761315, "free_cash_flow": 122340000.0, "free_cash_flow_margin": 0.21020112918245953, "capex_intensity": 0.01613363252430354, "cfo_to_positive_net_income": 1.2426303427067513, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04088389626366376, "current_ratio": 2.402107841484927, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 851520, "fiscal_year": "2026", "fiscal_end": "2026-01-02", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000851520.json", "sha256": "59213083e000d06d129de4c698d5678be6e6b9a876190088b0838058c5728b1d", "retrieved_at": "2026-10-17T22:45:33.460915+00:00", "raw_path": "data/raw/59213083e000d06d129de4c698d5678be6e6b9a876190088b0838058c5728b1d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "earnings": { "annual_history": [ { "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "eps": { "value": 2.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 582014000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 106009000, "tag": "NetIncomeLoss", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51244000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 131730000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001193125-26-082508", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000119312526082508/0001193125-26-082508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-03", "filed": "2025-02-28", "accession": "0000950170-25-030001", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017025030001/0000950170-25-030001-index.html", "eps": { "value": 2.11, "tag": "EarningsPerShareDiluted", "start": "2023-12-30", "end": "2025-01-03", "filed": "2025-02-28", "accession": "0000950170-25-030001", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017025030001/0000950170-25-030001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 558514000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-30", "end": "2025-01-03", "filed": "2025-02-28", "accession": "0000950170-25-030001", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017025030001/0000950170-25-030001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109002000, "tag": "NetIncomeLoss", "start": "2023-12-30", "end": "2025-01-03", "filed": "2025-02-28", "accession": "0000950170-25-030001", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017025030001/0000950170-25-030001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51569000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-30", "end": "2025-01-03", "filed": "2025-02-28", "accession": "0000950170-25-030001", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017025030001/0000950170-25-030001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 144537000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-30", "end": "2025-01-03", "filed": "2025-02-28", "accession": "0000950170-25-030001", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017025030001/0000950170-25-030001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-29", "filed": "2024-02-23", "accession": "0000950170-24-019390", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017024019390/0000950170-24-019390-index.html", "eps": { "value": 1.94, "tag": "EarningsPerShareDiluted", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-23", "accession": "0000950170-24-019390", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017024019390/0000950170-24-019390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 536766000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-23", "accession": "0000950170-24-019390", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017024019390/0000950170-24-019390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 100339000, "tag": "NetIncomeLoss", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-23", "accession": "0000950170-24-019390", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017024019390/0000950170-24-019390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51635000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-23", "accession": "0000950170-24-019390", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017024019390/0000950170-24-019390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 127352000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-23", "accession": "0000950170-24-019390", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017024019390/0000950170-24-019390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-30", "filed": "2023-02-24", "accession": "0000950170-23-004401", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017023004401/0000950170-23-004401-index.html", "eps": { "value": 1.96, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-24", "accession": "0000950170-23-004401", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017023004401/0000950170-23-004401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 513293000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-24", "accession": "0000950170-23-004401", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017023004401/0000950170-23-004401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102330000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-24", "accession": "0000950170-23-004401", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017023004401/0000950170-23-004401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52280000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-24", "accession": "0000950170-23-004401", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017023004401/0000950170-23-004401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 93807000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-24", "accession": "0000950170-23-004401", "source_url": "https://www.sec.gov/Archives/edgar/data/851520/000095017023004401/0000950170-23-004401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MGNI", "source_ticker": "MGNI", "name": "MAGNITE", "group": "Communication", "weight_percent": 0.12, "holding_price": 24.48, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 713953000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 97601000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 144613000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 236168000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 70535000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3164375000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2242025000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 922350000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 553362000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 347665000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 53674000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 76648000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1881578000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1841736000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 153770000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 46282000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 208699000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3632000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3632000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3632000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 3632000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 342294000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13670507722497138, "free_cash_flow": 165633000.0, "free_cash_flow_margin": 0.2319942629276717, "capex_intensity": 0.09879501871971964, "cfo_to_positive_net_income": 1.6331035245793946, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.10735720698701455, "current_ratio": 1.0216328507451664, "cash_runway_years": null, "near_term_maturity_to_cash": 0.37714732851189636 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1595974, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 208699000.0, 3632000.0, 3632000.0, 3632000.0, 3632000.0 ], "thereafter": 342294000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001595974.json", "sha256": "e7887d80b9088c3ba5f91aad1dfb75f90632a9cb3c9b1b0f0e745b03924394bc", "retrieved_at": "2026-10-17T22:45:33.781681+00:00", "raw_path": "data/raw/e7887d80b9088c3ba5f91aad1dfb75f90632a9cb3c9b1b0f0e745b03924394bc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "eps": { "value": 0.95, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 713953000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 144613000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 153770000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 236168000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001595974-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597426000007/0001595974-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001595974-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597425000008/0001595974-25-000008-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001595974-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597425000008/0001595974-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 668170000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001595974-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597425000008/0001595974-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22786000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001595974-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597425000008/0001595974-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 146810000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001595974-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597425000008/0001595974-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 235201000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001595974-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597425000008/0001595974-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001595974-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597424000014/0001595974-24-000014-index.html", "eps": { "value": -1.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001595974-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597424000014/0001595974-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 619710000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001595974-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597424000014/0001595974-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -159184000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001595974-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597424000014/0001595974-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 136620000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001595974-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597424000014/0001595974-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 214367000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001595974-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597424000014/0001595974-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001595974-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597423000010/0001595974-23-000010-index.html", "eps": { "value": -0.98, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001595974-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597423000010/0001595974-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 577069000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001595974-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597423000010/0001595974-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130323000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001595974-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597423000010/0001595974-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132887000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001595974-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597423000010/0001595974-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 192550000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001595974-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1595974/000159597423000010/0001595974-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OTTR", "source_ticker": "OTTR", "name": "OTTER TAIL", "group": "Utilities", "weight_percent": 0.12, "holding_price": 89.66, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1304058000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 345682000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 275893000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 385985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3964279000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1861760000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 386193000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 79951000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 60242000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 118107000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9119000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 799725000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 350958000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42117000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 80000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 42000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 70000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2650817678354797, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.399038757779284, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00699278713063376, "current_ratio": 2.2786914673550682, "cash_runway_years": null, "near_term_maturity_to_cash": 0.20715031085493524 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1466593, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 80000000.0, 42000000.0, 0.0, 70000000.0, 50000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001466593.json", "sha256": "b74fca6c7335499c532faa73fb19a50006454e032d06825618f9dd49a6bb13b7", "retrieved_at": "2026-10-17T22:45:34.104325+00:00", "raw_path": "data/raw/b74fca6c7335499c532faa73fb19a50006454e032d06825618f9dd49a6bb13b7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "eps": { "value": 6.55, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1304058000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 275893000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42117000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 385985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001466593-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659326000008/0001466593-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001466593-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659325000034/0001466593-25-000034-index.html", "eps": { "value": 7.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001466593-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659325000034/0001466593-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1330548000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001466593-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659325000034/0001466593-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 301662000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001466593-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659325000034/0001466593-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42072000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001466593-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659325000034/0001466593-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 452731000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001466593-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659325000034/0001466593-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001466593-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659324000039/0001466593-24-000039-index.html", "eps": { "value": 7, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001466593-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659324000039/0001466593-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1353476000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001466593-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659324000039/0001466593-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 294191000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001466593-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659324000039/0001466593-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42039000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001466593-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659324000039/0001466593-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 404499000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001466593-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659324000039/0001466593-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001466593-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659323000053/0001466593-23-000053-index.html", "eps": { "value": 6.78, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001466593-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659323000053/0001466593-23-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1469475000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001466593-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659323000053/0001466593-23-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 284184000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001466593-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659323000053/0001466593-23-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41931000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001466593-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659323000053/0001466593-23-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 389309000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001466593-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1466593/000146659323000053/0001466593-23-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LRN", "source_ticker": "LRN", "name": "STRIDE INC", "group": "Consumer Discretionary", "weight_percent": 0.12, "holding_price": 83.18, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2518081000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 450767000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 338192000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 433814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 587000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2435552000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 803223000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1632329000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 754501000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 417995000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 126562000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 40255000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1716123000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 288851000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47332855, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 188659000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 420000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.17901211279541843, "free_cash_flow": 433227000.0, "free_cash_flow_margin": 0.17204649095878966, "capex_intensity": 0.00023311402611750774, "cfo_to_positive_net_income": 1.2827447130624023, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01598638010453198, "current_ratio": 5.941204981114831, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1157408, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 420000000.0, 0.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001157408.json", "sha256": "b1cb12e6d75ae18e0a551fc9827ef5696904efd01db23aa668e77a7f5b22e55e", "retrieved_at": "2026-10-17T22:45:34.283353+00:00", "raw_path": "data/raw/b1cb12e6d75ae18e0a551fc9827ef5696904efd01db23aa668e77a7f5b22e55e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "eps": { "value": 7.14, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2518081000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 338192000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47332855, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 433814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-05", "accession": "0001104659-26-090515", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000110465926090515/0001104659-26-090515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-06", "accession": "0001558370-25-010334", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837025010334/0001558370-25-010334-index.html", "eps": { "value": 5.95, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-06", "accession": "0001558370-25-010334", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837025010334/0001558370-25-010334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2405317000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-06", "accession": "0001558370-25-010334", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837025010334/0001558370-25-010334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 287941000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-06", "accession": "0001558370-25-010334", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837025010334/0001558370-25-010334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48413717, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-06", "accession": "0001558370-25-010334", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837025010334/0001558370-25-010334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 432816000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-06", "accession": "0001558370-25-010334", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837025010334/0001558370-25-010334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-07", "accession": "0001558370-24-011134", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837024011134/0001558370-24-011134-index.html", "eps": { "value": 4.69, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-07", "accession": "0001558370-24-011134", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837024011134/0001558370-24-011134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2040069000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-07", "accession": "0001558370-24-011134", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837024011134/0001558370-24-011134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 204183000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-07", "accession": "0001558370-24-011134", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837024011134/0001558370-24-011134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43535441, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-07", "accession": "0001558370-24-011134", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837024011134/0001558370-24-011134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 278797000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-07", "accession": "0001558370-24-011134", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837024011134/0001558370-24-011134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-16", "accession": "0001558370-23-015003", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837023015003/0001558370-23-015003-index.html", "eps": { "value": 2.97, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-16", "accession": "0001558370-23-015003", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837023015003/0001558370-23-015003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1837358000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-16", "accession": "0001558370-23-015003", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837023015003/0001558370-23-015003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 126867000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-16", "accession": "0001558370-23-015003", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837023015003/0001558370-23-015003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42728108, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-16", "accession": "0001558370-23-015003", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837023015003/0001558370-23-015003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 203150000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-16", "accession": "0001558370-23-015003", "source_url": "https://www.sec.gov/Archives/edgar/data/1157408/000155837023015003/0001558370-23-015003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DNTH", "source_ticker": "DNTH", "name": "DIANTHUS THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.12, "holding_price": 74.53, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2036000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -177933000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -162337000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -129060000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 530922000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 37521000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 493401000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 51087000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 22793000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 409438000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 30732000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38617580, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 317000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -87.3934184675835, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 11.194990176817289, "current_ratio": 13.322855655342964, "cash_runway_years": 0.39583914458391445, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1690585, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001690585.json", "sha256": "3a6d46fa89193d01fc1f2c35abff2adeb4206faa8557b82f56346ab3582bf282", "retrieved_at": "2026-10-17T22:45:34.387411+00:00", "raw_path": "data/raw/3a6d46fa89193d01fc1f2c35abff2adeb4206faa8557b82f56346ab3582bf282.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "eps": { "value": -4.2, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2036000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -162337000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38617580, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -129060000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001690585-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000169058526000006/0001690585-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-037131", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017025037131/0000950170-25-037131-index.html", "eps": { "value": -2.55, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-037131", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017025037131/0000950170-25-037131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6235000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-037131", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017025037131/0000950170-25-037131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -84969000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-037131", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017025037131/0000950170-25-037131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33313849, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-037131", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017025037131/0000950170-25-037131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -78180000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-037131", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017025037131/0000950170-25-037131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034681", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017024034681/0000950170-24-034681-index.html", "eps": { "value": -8.45, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034681", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017024034681/0000950170-24-034681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -43555000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034681", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017024034681/0000950170-24-034681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5153423, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034681", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017024034681/0000950170-24-034681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -36861000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034681", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017024034681/0000950170-24-034681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009331", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017023009331/0000950170-23-009331-index.html", "eps": { "value": -1.29, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009331", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017023009331/0000950170-23-009331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -76462000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009331", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017023009331/0000950170-23-009331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59372357, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009331", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017023009331/0000950170-23-009331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -67090000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009331", "source_url": "https://www.sec.gov/Archives/edgar/data/1690585/000095017023009331/0000950170-23-009331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KOD", "source_ticker": "KOD", "name": "KODIAK SCIENCES", "group": "Health Care", "weight_percent": 0.12, "holding_price": 88.12, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -234388000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -229967000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -136008000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 506000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 351533000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 194150000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 157383000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 209862000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 0, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 58863000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 214816000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 45533000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53208311, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -136514000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 4.717809061559747, "cash_runway_years": 1.5430121757543673, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1468748, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001468748.json", "sha256": "fa937f3241c45706b9bd1bff3d57d7c6bde0b88302772aa7c62bc4ffe51766d7", "retrieved_at": "2026-10-17T22:45:34.798127+00:00", "raw_path": "data/raw/fa937f3241c45706b9bd1bff3d57d7c6bde0b88302772aa7c62bc4ffe51766d7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "eps": { "value": -4.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -229967000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53208311, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -136008000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134887", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000119312526134887/0001193125-26-134887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046098", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000095017025046098/0000950170-25-046098-index.html", "eps": { "value": -3.35, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046098", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000095017025046098/0000950170-25-046098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -176207000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046098", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000095017025046098/0000950170-25-046098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52583148, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046098", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000095017025046098/0000950170-25-046098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -117319000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046098", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000095017025046098/0000950170-25-046098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038025", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000095017024038025/0000950170-24-038025-index.html", "eps": { "value": -4.97, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038025", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000095017024038025/0000950170-24-038025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -260491000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038025", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000095017024038025/0000950170-24-038025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52414256, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038025", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000095017024038025/0000950170-24-038025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -154183000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038025", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000095017024038025/0000950170-24-038025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010314", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000095017023010314/0000950170-23-010314-index.html", "eps": { "value": -6.39, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010314", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000095017023010314/0000950170-23-010314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -333823000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010314", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000095017023010314/0000950170-23-010314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52249620, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010314", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000095017023010314/0000950170-23-010314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -206459000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010314", "source_url": "https://www.sec.gov/Archives/edgar/data/1468748/000095017023010314/0000950170-23-010314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DHT", "source_ticker": "DHT", "name": "DHT HOLDINGS", "group": "Energy", "weight_percent": 0.12, "holding_price": 23.43, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "PJT", "source_ticker": "PJT", "name": "PJT PARTNERS CLASS A", "group": "Financials", "weight_percent": 0.12, "holding_price": 136.12, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1696656000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076969", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 180115000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076969", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 526298000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076969", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 45861000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076969", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1843250000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076969", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 834207000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076969", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 308247000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076969", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 538858000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076969", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 13343000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076969", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 234344000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076969", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 195223000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076969", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1626115, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001626115.json", "sha256": "c1fe6e1d5d525f4c0301c37c45b974174eceabc4ef04048212fd7981ccc61604", "retrieved_at": "2026-10-17T22:45:35.503570+00:00", "raw_path": "data/raw/c1fe6e1d5d525f4c0301c37c45b974174eceabc4ef04048212fd7981ccc61604.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076969", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "eps": null, "revenue": { "value": 1696656000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076969", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 180115000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076969", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 526298000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076969", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000119312526076969/0001193125-26-076969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029132", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000095017025029132/0000950170-25-029132-index.html", "eps": null, "revenue": { "value": 1476056000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029132", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000095017025029132/0000950170-25-029132-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 134393000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029132", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000095017025029132/0000950170-25-029132-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 530950000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029132", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000095017025029132/0000950170-25-029132-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022152", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000095017024022152/0000950170-24-022152-index.html", "eps": null, "revenue": { "value": 1146276000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022152", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000095017024022152/0000950170-24-022152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 81799000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022152", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000095017024022152/0000950170-24-022152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 441534000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022152", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000095017024022152/0000950170-24-022152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002439", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000156459023002439/0001564590-23-002439-index.html", "eps": null, "revenue": { "value": 1026559000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002439", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000156459023002439/0001564590-23-002439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90534000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002439", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000156459023002439/0001564590-23-002439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 242731000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002439", "source_url": "https://www.sec.gov/Archives/edgar/data/1626115/000156459023002439/0001564590-23-002439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SLG", "source_ticker": "SLG", "name": "SL GREEN REALTY REIT CORP", "group": "Real Estate", "weight_percent": 0.12, "holding_price": 47.09, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1003046000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 651931000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -96910000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 82906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 11082607000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6729517000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3671155000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 155747000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 215620000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 262767000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70443000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -1094000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 655148000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2569277000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 284550000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 177000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 358524000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.6499512484970779, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 3.0235182265096, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 4.206488728514835 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1040971, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 655148000.0, 2569277000.0, 284550000.0, 177000000.0, 0.0 ], "thereafter": 358524000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001040971.json", "sha256": "ee2ec35d8ec10eb7bb4a94ce3d53e0ec9fa9770e818dc8f66ce68a312c8b4ee0", "retrieved_at": "2026-10-17T22:45:35.838481+00:00", "raw_path": "data/raw/ee2ec35d8ec10eb7bb4a94ce3d53e0ec9fa9770e818dc8f66ce68a312c8b4ee0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "eps": { "value": -1.61, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1003046000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -96910000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70443000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 82906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008669", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000162828026008669/0001628280-26-008669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001040971-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097125000010/0001040971-25-000010-index.html", "eps": { "value": 0.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001040971-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097125000010/0001040971-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 886272000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001040971-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097125000010/0001040971-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22010000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001040971-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097125000010/0001040971-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65688000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001040971-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097125000010/0001040971-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 129595000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001040971-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097125000010/0001040971-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001040971-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097124000010/0001040971-24-000010-index.html", "eps": { "value": -9.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001040971-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097124000010/0001040971-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 913710000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001040971-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097124000010/0001040971-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -564559000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001040971-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097124000010/0001040971-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67972000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001040971-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097124000010/0001040971-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 229503000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001040971-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097124000010/0001040971-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001040971-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097123000009/0001040971-23-000009-index.html", "eps": { "value": -1.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001040971-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097123000009/0001040971-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 826739000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001040971-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097123000009/0001040971-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78074000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001040971-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097123000009/0001040971-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67929000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001040971-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097123000009/0001040971-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 276088000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001040971-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040971/000104097123000009/0001040971-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TDS", "source_ticker": "TDS", "name": "TELEPHONE AND DATA SYSTEMS", "group": "Communication", "weight_percent": 0.12, "holding_price": 34.02, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1070903000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -97385000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6236000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 589889000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 390529000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8398303000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4801607000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 765952000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 112668000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 303400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27174000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 923469000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 440311000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118563000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 108129000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 158800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 8300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 12400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 292800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.09093727443101757, "free_cash_flow": 199360000.0, "free_cash_flow_margin": 0.18616065133816975, "capex_intensity": 0.36467261740792584, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -0.8643536762878545, "share_based_compensation_to_revenue": 0.02537484720838395, "current_ratio": 2.097310764436955, "cash_runway_years": null, "near_term_maturity_to_cash": 0.006919493649732621 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1051512, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5300000.0, 158800000.0, 8300000.0, 12400000.0, 292800000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001051512.json", "sha256": "060a655c6c300e9b1d2aed0b9cb5891389f987b73e88dab92611ff57c4b3e8c9", "retrieved_at": "2026-10-17T22:45:36.276535+00:00", "raw_path": "data/raw/060a655c6c300e9b1d2aed0b9cb5891389f987b73e88dab92611ff57c4b3e8c9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "eps": { "value": -0.65, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1070903000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6236000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118563000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 589889000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001051512-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151226000011/0001051512-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001051512-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151225000011/0001051512-25-000011-index.html", "eps": { "value": -0.85, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001051512-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151225000011/0001051512-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4843000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001051512-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151225000011/0001051512-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001051512-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151225000011/0001051512-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001051512-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151225000011/0001051512-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1145000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001051512-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151225000011/0001051512-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001051512-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151224000010/0001051512-24-000010-index.html", "eps": { "value": -5.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001051512-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151224000010/0001051512-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5033000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001051512-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151224000010/0001051512-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -500000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001051512-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151224000010/0001051512-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 113000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001051512-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151224000010/0001051512-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1142000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001051512-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151224000010/0001051512-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001051512-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151223000006/0001051512-23-000006-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001051512-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151223000006/0001051512-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5293000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001051512-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151223000006/0001051512-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001051512-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151223000006/0001051512-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001051512-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151223000006/0001051512-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1155000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001051512-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1051512/000105151223000006/0001051512-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DORM", "source_ticker": "DORM", "name": "DORMAN PRODUCTS", "group": "Consumer Discretionary", "weight_percent": 0.12, "holding_price": 123.63, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2130319000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 299547000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 204194000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 113634000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 37969000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2493078000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1477075000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 49436000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 402413000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 37500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19635000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1521526000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 492827000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30756000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 37500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 403125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.140611335673202, "free_cash_flow": 75665000.0, "free_cash_flow_margin": 0.03551815479277986, "capex_intensity": 0.017823152307236616, "cfo_to_positive_net_income": 0.5565001909948383, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0092169294833309, "current_ratio": 3.087343023008074, "cash_runway_years": null, "near_term_maturity_to_cash": 0.7585565175175986 }, "observation_status": "sec-xbrl-unreviewed", "cik": 868780, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 37500000.0, 403125000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000868780.json", "sha256": "83b0bbf10a30311d36b0781b074de9fd300d52b9690ba4920ffa8ff11373afa2", "retrieved_at": "2026-10-17T22:45:36.312015+00:00", "raw_path": "data/raw/83b0bbf10a30311d36b0781b074de9fd300d52b9690ba4920ffa8ff11373afa2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "eps": { "value": 6.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2130319000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 204194000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30756000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 113634000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000868780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878026000014/0000868780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000868780-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878025000009/0000868780-25-000009-index.html", "eps": { "value": 6.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000868780-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878025000009/0000868780-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2009197000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000868780-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878025000009/0000868780-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 190004000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000868780-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878025000009/0000868780-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30956000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000868780-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878025000009/0000868780-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 231047000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000868780-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878025000009/0000868780-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000868780-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878024000011/0000868780-24-000011-index.html", "eps": { "value": 4.1, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000868780-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878024000011/0000868780-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1929788000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000868780-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878024000011/0000868780-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 129259000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000868780-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878024000011/0000868780-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31533000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000868780-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878024000011/0000868780-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 208758000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000868780-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000086878024000011/0000868780-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005712", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000162828023005712/0001628280-23-005712-index.html", "eps": { "value": 3.85, "tag": "EarningsPerShareDiluted", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005712", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000162828023005712/0001628280-23-005712-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1733749000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005712", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000162828023005712/0001628280-23-005712-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 121549000, "tag": "NetIncomeLoss", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005712", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000162828023005712/0001628280-23-005712-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31543000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005712", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000162828023005712/0001628280-23-005712-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41688000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005712", "source_url": "https://www.sec.gov/Archives/edgar/data/868780/000162828023005712/0001628280-23-005712-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CDNA", "source_ticker": "CDNA", "name": "CAREDX", "group": "Health Care", "weight_percent": 0.12, "holding_price": 66.67, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 379805000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -30781000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21354000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 42032000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 413228000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 110127000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 303101000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 65429000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 15018000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34864000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 257132000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 89849000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53287546, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 87768000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0810442200602941, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09179447347981201, "current_ratio": 2.861823726474418, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1217234, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001217234.json", "sha256": "0c6d4aa1a61636e4342c924849e0a0ffa885a4f0165ba4ea83943ad1d4755710", "retrieved_at": "2026-10-17T22:45:36.702811+00:00", "raw_path": "data/raw/0c6d4aa1a61636e4342c924849e0a0ffa885a4f0165ba4ea83943ad1d4755710.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "eps": { "value": -0.4, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 379805000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21354000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53287546, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42032000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001217234-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723426000018/0001217234-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001217234-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723425000012/0001217234-25-000012-index.html", "eps": { "value": 0.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001217234-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723425000012/0001217234-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 333785000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001217234-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723425000012/0001217234-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52549000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001217234-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723425000012/0001217234-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56620590, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001217234-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723425000012/0001217234-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38048000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001217234-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723425000012/0001217234-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001217234-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723424000033/0001217234-24-000033-index.html", "eps": { "value": -3.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001217234-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723424000033/0001217234-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 280324000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001217234-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723424000033/0001217234-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -190284000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001217234-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723424000033/0001217234-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53764705, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001217234-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723424000033/0001217234-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18388000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001217234-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723424000033/0001217234-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001217234-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723423000046/0001217234-23-000046-index.html", "eps": { "value": -1.44, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001217234-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723423000046/0001217234-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 321793000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001217234-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723423000046/0001217234-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -76613000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001217234-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723423000046/0001217234-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53321625, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001217234-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723423000046/0001217234-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25239000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001217234-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1217234/000121723423000046/0001217234-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MWA", "source_ticker": "MWA", "name": "MUELLER WATER PRODUCTS SERIES A", "group": "Industrials", "weight_percent": 0.12, "holding_price": 21.65, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1429700000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 260600000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 191700000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 219300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1838900000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 857200000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 981700000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 450400000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1200000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 20000000, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 46900000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10700000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1028900000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 290300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 157500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 4700000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 15000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 450500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1822760019584528, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.1439749608763694, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 13.03, "share_based_compensation_to_revenue": 0.007484087570819053, "current_ratio": 3.5442645539097484, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1350593, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1200000.0, 1200000.0, 1200000.0, 450500000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001350593.json", "sha256": "d9fd916d19bb72e20d323b136f7add0534eab5a54f39703b1aaae90032fd982b", "retrieved_at": "2026-10-17T22:45:37.225681+00:00", "raw_path": "data/raw/d9fd916d19bb72e20d323b136f7add0534eab5a54f39703b1aaae90032fd982b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "eps": { "value": 1.22, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1429700000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 191700000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 157500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 219300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001350593-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059325000066/0001350593-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-20", "accession": "0001350593-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059324000079/0001350593-24-000079-index.html", "eps": { "value": 0.74, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0001350593-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059324000079/0001350593-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1314700000, "tag": "Revenues", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0001350593-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059324000079/0001350593-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115900000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0001350593-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059324000079/0001350593-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0001350593-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059324000079/0001350593-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 238800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0001350593-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059324000079/0001350593-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001350593-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059323000060/0001350593-23-000060-index.html", "eps": { "value": 0.55, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001350593-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059323000060/0001350593-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1275700000, "tag": "Revenues", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001350593-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059323000060/0001350593-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85500000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001350593-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059323000060/0001350593-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001350593-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059323000060/0001350593-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001350593-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059323000060/0001350593-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001350593-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059322000061/0001350593-22-000061-index.html", "eps": null, "revenue": { "value": 1247400000, "tag": "Revenues", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001350593-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059322000061/0001350593-22-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76600000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001350593-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059322000061/0001350593-22-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 158000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001350593-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059322000061/0001350593-22-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001350593-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1350593/000135059322000061/0001350593-22-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ONDS", "source_ticker": "ONDS", "name": "ONDAS INC", "group": "Information Technology", "weight_percent": 0.12, "holding_price": 6.35, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 50731000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -58384000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -132235000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -38746000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2034000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1132841000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 661226000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 437808000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 550744000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 946000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16016000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 685901000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 141821000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 221769, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 829517000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.1508545071061087, "free_cash_flow": -40780000.0, "free_cash_flow_margin": -0.8038477459541503, "capex_intensity": 0.040093828231258996, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.3157044016479076, "current_ratio": 4.836385302599756, "cash_runway_years": 14.214215660971455, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1646188, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001646188.json", "sha256": "3846d6f68539a5bf7996d08c7307bfa84fc526e50c5f687b41ca3c2878a3b2e0", "retrieved_at": "2026-10-17T22:45:37.361912+00:00", "raw_path": "data/raw/3846d6f68539a5bf7996d08c7307bfa84fc526e50c5f687b41ca3c2878a3b2e0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "eps": { "value": -0.62, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50731000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -132235000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 221769, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -38746000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035981", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390026035981/0001213900-26-035981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001213900-25-022968", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390025022968/0001213900-25-022968-index.html", "eps": { "value": -0.61, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001213900-25-022968", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390025022968/0001213900-25-022968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7192694, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001213900-25-022968", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390025022968/0001213900-25-022968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38007757, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001213900-25-022968", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390025022968/0001213900-25-022968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69917062, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001213900-25-022968", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390025022968/0001213900-25-022968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33469623, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001213900-25-022968", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390025022968/0001213900-25-022968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001213900-24-028244", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390024028244/0001213900-24-028244-index.html", "eps": { "value": -0.88, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001213900-24-028244", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390024028244/0001213900-24-028244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15691430, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001213900-24-028244", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390024028244/0001213900-24-028244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44844872, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001213900-24-028244", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390024028244/0001213900-24-028244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52740215, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001213900-24-028244", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390024028244/0001213900-24-028244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -34019519, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001213900-24-028244", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390024028244/0001213900-24-028244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001213900-23-019939", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390023019939/0001213900-23-019939-index.html", "eps": { "value": -1.73, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001213900-23-019939", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390023019939/0001213900-23-019939-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2125817, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001213900-23-019939", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390023019939/0001213900-23-019939-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -73241805, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001213900-23-019939", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390023019939/0001213900-23-019939-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42242525, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001213900-23-019939", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390023019939/0001213900-23-019939-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37963076, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001213900-23-019939", "source_url": "https://www.sec.gov/Archives/edgar/data/1646188/000121390023019939/0001213900-23-019939-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CIFR", "source_ticker": "CIFR", "name": "CIPHER DIGITAL INC", "group": "Information Technology", "weight_percent": 0.12, "holding_price": 10.04, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 223942000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -421563000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -822244000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -207938000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 487921000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4291908000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3456054000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 805535000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 628263000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2711648000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 37793000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 37793000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 198973000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 52787000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2652859000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 699071000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 381602904, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 195473000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 89585000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.8824651025712014, "free_cash_flow": -695859000.0, "free_cash_flow_margin": -3.107317966259121, "capex_intensity": 2.178782899143528, "cfo_to_positive_net_income": null, "total_debt": 2787234000.0, "debt_to_assets": 0.6494160639044453, "net_debt": 2158971000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.2357172839395915, "current_ratio": 3.794834859406269, "cash_runway_years": 3.021395800671354, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1819989, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819989.json", "sha256": "193ef94254e186153b83abb9b984a3ed6d36fbc377454d4da6b0ce1f73b9bd1e", "retrieved_at": "2026-10-17T22:45:37.533617+00:00", "raw_path": "data/raw/193ef94254e186153b83abb9b984a3ed6d36fbc377454d4da6b0ce1f73b9bd1e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "eps": { "value": -2.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 223942000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -822244000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 381602904, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -207938000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001819989-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998926000009/0001819989-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001819989-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998925000005/0001819989-25-000005-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001819989-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998925000005/0001819989-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 151270000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001819989-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998925000005/0001819989-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44635000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001819989-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998925000005/0001819989-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 323103303, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001819989-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998925000005/0001819989-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -87511000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001819989-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000181998925000005/0001819989-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025442", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000095017024025442/0000950170-24-025442-index.html", "eps": { "value": -0.1, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025442", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000095017024025442/0000950170-24-025442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 126842000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025442", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000095017024025442/0000950170-24-025442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25777000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025442", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000095017024025442/0000950170-24-025442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 252439461, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025442", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000095017024025442/0000950170-24-025442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -94241000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025442", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000095017024025442/0000950170-24-025442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007793", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000095017023007793/0000950170-23-007793-index.html", "eps": { "value": -0.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007793", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000095017023007793/0000950170-23-007793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3037000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007793", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000095017023007793/0000950170-23-007793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39053000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007793", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000095017023007793/0000950170-23-007793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 248227458, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007793", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000095017023007793/0000950170-23-007793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -20915000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007793", "source_url": "https://www.sec.gov/Archives/edgar/data/1819989/000095017023007793/0000950170-23-007793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HNI", "source_ticker": "HNI", "name": "HNI", "group": "Industrials", "weight_percent": 0.12, "holding_price": 47.05, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2839000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 126000000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54200000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 276300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4885000000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3049500000, "tag": "Liabilities", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1835600000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 209200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1276900000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 16200000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 107100000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24700000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1411900000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1139300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3800000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 83600000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 16200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 22500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 22500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 473400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 306600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 476300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.044381824586121874, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 5.097785977859779, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008700246565692146, "current_ratio": 1.2392697270253665, "cash_runway_years": null, "near_term_maturity_to_cash": 0.07743785850860421 }, "observation_status": "sec-xbrl-unreviewed", "cik": 48287, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 16200000.0, 22500000.0, 22500000.0, 473400000.0, 306600000.0 ], "thereafter": 476300000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000048287.json", "sha256": "cfc0b22ac1da55c13d24635a914a324c9fe8e51ee379b51628b9153a427c988e", "retrieved_at": "2026-10-17T22:45:38.193552+00:00", "raw_path": "data/raw/cfc0b22ac1da55c13d24635a914a324c9fe8e51ee379b51628b9153a427c988e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "eps": { "value": 1.11, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2839000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54200000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 276300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000048287-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828726000084/0000048287-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000048287-25-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828725000084/0000048287-25-000084-index.html", "eps": { "value": 2.88, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000048287-25-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828725000084/0000048287-25-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2526400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000048287-25-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828725000084/0000048287-25-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 139500000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000048287-25-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828725000084/0000048287-25-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000048287-25-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828725000084/0000048287-25-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 226700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000048287-25-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828725000084/0000048287-25-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000048287-24-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828724000080/0000048287-24-000080-index.html", "eps": { "value": 1.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000048287-24-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828724000080/0000048287-24-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2434000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000048287-24-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828724000080/0000048287-24-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49200000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000048287-24-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828724000080/0000048287-24-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000048287-24-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828724000080/0000048287-24-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 267500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000048287-24-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828724000080/0000048287-24-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000048287-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828723000053/0000048287-23-000053-index.html", "eps": { "value": 2.94, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000048287-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828723000053/0000048287-23-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2361800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000048287-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828723000053/0000048287-23-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 123900000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000048287-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828723000053/0000048287-23-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000048287-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828723000053/0000048287-23-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000048287-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/48287/000004828723000053/0000048287-23-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NATL", "source_ticker": "NATL", "name": "NCR ATLEOS", "group": "Financials", "weight_percent": 0.12, "holding_price": 46.06, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4354000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 478000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 356000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 117000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5668000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5266000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 403000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 456000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2672000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 277000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1824000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1899000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 28000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 80000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 93000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 949000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1670000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1974138, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 80000000.0, 93000000.0, 949000000.0, 1670000000.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001974138.json", "sha256": "81759ad4cc11667ff8b909ce5911a18e18162d173cf7fb841d43247459561bd9", "retrieved_at": "2026-10-17T22:45:38.342576+00:00", "raw_path": "data/raw/81759ad4cc11667ff8b909ce5911a18e18162d173cf7fb841d43247459561bd9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "eps": { "value": 2.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4354000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 356000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012576", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000162828026012576/0001628280-26-012576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001974138-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413825000016/0001974138-25-000016-index.html", "eps": { "value": 1.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001974138-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413825000016/0001974138-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4317000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001974138-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413825000016/0001974138-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001974138-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413825000016/0001974138-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001974138-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413825000016/0001974138-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 344000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001974138-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413825000016/0001974138-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001974138-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413824000022/0001974138-24-000022-index.html", "eps": { "value": -1.9, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001974138-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413824000022/0001974138-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4191000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001974138-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413824000022/0001974138-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -134000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001974138-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413824000022/0001974138-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001974138-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413824000022/0001974138-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 355000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001974138-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413824000022/0001974138-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-26", "accession": "0001974138-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413824000022/0001974138-24-000022-index.html", "eps": { "value": 1.53, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-26", "accession": "0001974138-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413824000022/0001974138-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4131000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-26", "accession": "0001974138-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413824000022/0001974138-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 108000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-26", "accession": "0001974138-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413824000022/0001974138-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-26", "accession": "0001974138-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413824000022/0001974138-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 274000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-26", "accession": "0001974138-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1974138/000197413824000022/0001974138-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SHOO", "source_ticker": "SHOO", "name": "STEVEN MADDEN", "group": "Consumer Discretionary", "weight_percent": 0.11, "holding_price": 46.24, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2521518000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 80771000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 162199000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 42658000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1914277000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1010295000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 866388000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 112423000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 234166000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 33437000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29635000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1000699000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 525707000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71181000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 13523000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03203268824573134, "free_cash_flow": 119541000.0, "free_cash_flow_margin": 0.04740834687676233, "capex_intensity": 0.016917586945641473, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01175284094739756, "current_ratio": 1.9035299130504255, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 913241, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000913241.json", "sha256": "e5aa906507bdb8c79a00cda069b40c6f0a4ca03c209474bc46812ecf2463aea0", "retrieved_at": "2026-10-17T22:45:38.613281+00:00", "raw_path": "data/raw/e5aa906507bdb8c79a00cda069b40c6f0a4ca03c209474bc46812ecf2463aea0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "eps": { "value": 0.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2521518000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 71181000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 162199000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012995", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828026012995/0001628280-26-012995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009503", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828025009503/0001628280-25-009503-index.html", "eps": { "value": 2.35, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009503", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828025009503/0001628280-25-009503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2272266000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009503", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828025009503/0001628280-25-009503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 71963000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009503", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828025009503/0001628280-25-009503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 198096000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009503", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828025009503/0001628280-25-009503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001628280-24-008331", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828024008331/0001628280-24-008331-index.html", "eps": { "value": 2.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001628280-24-008331", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828024008331/0001628280-24-008331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1971474000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001628280-24-008331", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828024008331/0001628280-24-008331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 74565000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001628280-24-008331", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828024008331/0001628280-24-008331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 229237000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001628280-24-008331", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828024008331/0001628280-24-008331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005774", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828023005774/0001628280-23-005774-index.html", "eps": { "value": 2.77, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005774", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828023005774/0001628280-23-005774-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2111296000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005774", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828023005774/0001628280-23-005774-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 78069000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005774", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828023005774/0001628280-23-005774-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 267883000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005774", "source_url": "https://www.sec.gov/Archives/edgar/data/913241/000162828023005774/0001628280-23-005774-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "XENE", "source_ticker": "XENE", "name": "XENON PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.11, "holding_price": 34.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 7500000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -373070000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -345910000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -279118000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 799000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 633163000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 51403000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 581760000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 199163000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 53707000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 560649000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 41792000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79253751, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -49.742666666666665, "free_cash_flow": -279917000.0, "free_cash_flow_margin": -37.322266666666664, "capex_intensity": 0.10653333333333333, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 7.160933333333333, "current_ratio": 13.415223009188361, "cash_runway_years": 0.713544092462686, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1582313, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001582313.json", "sha256": "192f372ec04a5f134b187ed4baddde08f5cf5af14daba171e6067f98261efde5", "retrieved_at": "2026-10-17T22:45:38.997722+00:00", "raw_path": "data/raw/192f372ec04a5f134b187ed4baddde08f5cf5af14daba171e6067f98261efde5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "eps": { "value": -4.36, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7500000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -345910000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79253751, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -279118000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076650", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000119312526076650/0001193125-26-076650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029149", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017025029149/0000950170-25-029149-index.html", "eps": { "value": -3.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029149", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017025029149/0000950170-25-029149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -234330000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029149", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017025029149/0000950170-25-029149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77894643, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029149", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017025029149/0000950170-25-029149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -181389000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029149", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017025029149/0000950170-25-029149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023177", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017024023177/0000950170-24-023177-index.html", "eps": { "value": -2.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023177", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017024023177/0000950170-24-023177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -182393000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023177", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017024023177/0000950170-24-023177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66889005, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023177", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017024023177/0000950170-24-023177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -145327000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023177", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017024023177/0000950170-24-023177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005582", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017023005582/0000950170-23-005582-index.html", "eps": { "value": -2.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005582", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017023005582/0000950170-23-005582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9434000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005582", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017023005582/0000950170-23-005582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -125373000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005582", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017023005582/0000950170-23-005582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60542142, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005582", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017023005582/0000950170-23-005582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -98430000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005582", "source_url": "https://www.sec.gov/Archives/edgar/data/1582313/000095017023005582/0000950170-23-005582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FFBC", "source_ticker": "FFBC", "name": "FIRST FINANCIAL BANCORP", "group": "Financials", "weight_percent": 0.11, "holding_price": 31.41, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 255605000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 337861000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20757000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 21129379000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 18360163000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2769216000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 675332000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15590000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96157964, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 1557000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 7600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5430000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 6244000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 196921000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 296300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 708955, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 1557000.0, 7600000.0, 5430000.0, 6244000.0, 196921000.0 ], "thereafter": 296300000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000708955.json", "sha256": "9a75b579027e56cdaab8f0f61f82cb6469790ff7a0c7fd6bbfe65da963c0e90e", "retrieved_at": "2026-10-17T22:45:39.641021+00:00", "raw_path": "data/raw/9a75b579027e56cdaab8f0f61f82cb6469790ff7a0c7fd6bbfe65da963c0e90e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "eps": { "value": 2.66, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 255605000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96157964, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 337861000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000708955-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895526000028/0000708955-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000708955-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895525000012/0000708955-25-000012-index.html", "eps": { "value": 2.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000708955-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895525000012/0000708955-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 228830000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000708955-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895525000012/0000708955-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95405719, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000708955-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895525000012/0000708955-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 262156000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000708955-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895525000012/0000708955-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000708955-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895524000018/0000708955-24-000018-index.html", "eps": { "value": 2.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000708955-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895524000018/0000708955-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 255863000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000708955-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895524000018/0000708955-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95096067, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000708955-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895524000018/0000708955-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 486969000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000708955-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895524000018/0000708955-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000708955-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895523000016/0000708955-23-000016-index.html", "eps": { "value": 2.3, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000708955-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895523000016/0000708955-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 217612000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000708955-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895523000016/0000708955-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94586851, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000708955-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895523000016/0000708955-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 200846000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000708955-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/708955/000070895523000016/0000708955-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ARQT", "source_ticker": "ARQT", "name": "ARCUTIS BIOTHERAPEUTICS", "group": "Health Care", "weight_percent": 0.11, "holding_price": 29.1, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 376072000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -12227000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16141000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -5625000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 686000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 432973000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 243494000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 189479000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 42907000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 107959000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 40364000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 411232000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 129838000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127234000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 107000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.032512391244229825, "free_cash_flow": -6311000.0, "free_cash_flow_margin": -0.016781361015975663, "capex_intensity": 0.0018241187857644281, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.10733051117871047, "current_ratio": 3.1672699825936936, "cash_runway_years": 7.6279111111111115, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1787306, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, 107000000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001787306.json", "sha256": "e10fdeb472e3eb1460936c194c8109f22df3f8bd8bc987f00f57e5a3a517070f", "retrieved_at": "2026-10-17T22:45:39.540725+00:00", "raw_path": "data/raw/e10fdeb472e3eb1460936c194c8109f22df3f8bd8bc987f00f57e5a3a517070f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "eps": { "value": -0.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 376072000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16141000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127234000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5625000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001787306-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730626000018/0001787306-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001787306-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730625000029/0001787306-25-000029-index.html", "eps": { "value": -1.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001787306-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730625000029/0001787306-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 196542000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001787306-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730625000029/0001787306-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -140039000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001787306-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730625000029/0001787306-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120957633, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001787306-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730625000029/0001787306-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -112158000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001787306-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730625000029/0001787306-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001787306-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730624000031/0001787306-24-000031-index.html", "eps": { "value": -3.78, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001787306-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730624000031/0001787306-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 59606000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001787306-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730624000031/0001787306-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -262140000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001787306-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730624000031/0001787306-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69305487, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001787306-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730624000031/0001787306-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -247057000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001787306-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730624000031/0001787306-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001787306-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730623000023/0001787306-23-000023-index.html", "eps": { "value": -5.66, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001787306-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730623000023/0001787306-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3686000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001787306-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730623000023/0001787306-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -311458000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001787306-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730623000023/0001787306-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55032265, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001787306-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730623000023/0001787306-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -257715000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001787306-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1787306/000178730623000023/0001787306-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ASH", "source_ticker": "ASH", "name": "ASHLAND", "group": "Materials", "weight_percent": 0.11, "holding_price": 71.59, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1824000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -775000000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 98000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4611000000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1904000000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 215000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1384000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 2000000, "tag": "InterestAndDebtExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 237000000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14000000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1205000000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 423000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 100000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 586000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 97000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.42489035087719296, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.0537280701754386, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -387.5, "share_based_compensation_to_revenue": 0.007675438596491228, "current_ratio": 2.8486997635933804, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1674862, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 4000000.0, 586000000.0, 97000000.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001674862.json", "sha256": "8d4289d492726150f37f23f244638a84b8efe77166b0068a603dbb578292ec02", "retrieved_at": "2026-10-17T22:45:40.130678+00:00", "raw_path": "data/raw/8d4289d492726150f37f23f244638a84b8efe77166b0068a603dbb578292ec02.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "eps": { "value": -18.23, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1824000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 46000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289248", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000119312525289248/0001193125-25-289248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-09-30", "filed": "2024-11-18", "accession": "0000950170-24-128009", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000095017024128009/0000950170-24-128009-index.html", "eps": { "value": 3.36, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-18", "accession": "0000950170-24-128009", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000095017024128009/0000950170-24-128009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2113000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-18", "accession": "0000950170-24-128009", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000095017024128009/0000950170-24-128009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 50000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-18", "accession": "0000950170-24-128009", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000095017024128009/0000950170-24-128009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000950170-23-064715", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000095017023064715/0000950170-23-064715-index.html", "eps": { "value": 3.31, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000950170-23-064715", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000095017023064715/0000950170-23-064715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2191000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000950170-23-064715", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000095017023064715/0000950170-23-064715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 54000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000950170-23-064715", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000095017023064715/0000950170-23-064715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-09-30", "filed": "2022-11-21", "accession": "0000950170-22-025539", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000095017022025539/0000950170-22-025539-index.html", "eps": { "value": 16.41, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-21", "accession": "0000950170-22-025539", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000095017022025539/0000950170-22-025539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2391000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-21", "accession": "0000950170-22-025539", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000095017022025539/0000950170-22-025539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 56000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-21", "accession": "0000950170-22-025539", "source_url": "https://www.sec.gov/Archives/edgar/data/1674862/000095017022025539/0000950170-22-025539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LMND", "source_ticker": "LMND", "name": "LEMONADE INC", "group": "Financials", "weight_percent": 0.11, "holding_price": 45.86, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 737900000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -165500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -16500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1925700000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1392100000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 533600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 385000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 15200000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 61300000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73943632, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1691421, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001691421.json", "sha256": "60a176fc224d0fae7ad3ad86ddc18cc75d5b23d47baa4d5df4c9c51f4c36ca50", "retrieved_at": "2026-10-17T22:45:40.151784+00:00", "raw_path": "data/raw/60a176fc224d0fae7ad3ad86ddc18cc75d5b23d47baa4d5df4c9c51f4c36ca50.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "eps": { "value": -2.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 737900000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -165500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73943632, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001691421-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142126000016/0001691421-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001691421-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142125000031/0001691421-25-000031-index.html", "eps": { "value": -2.85, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001691421-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142125000031/0001691421-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 526500000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001691421-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142125000031/0001691421-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -202200000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001691421-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142125000031/0001691421-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71023115, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001691421-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142125000031/0001691421-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -11400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001691421-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142125000031/0001691421-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001691421-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142124000026/0001691421-24-000026-index.html", "eps": { "value": -3.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001691421-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142124000026/0001691421-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 429800000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001691421-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142124000026/0001691421-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -236900000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001691421-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142124000026/0001691421-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69658912, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001691421-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142124000026/0001691421-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -119100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001691421-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142124000026/0001691421-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001691421-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142123000032/0001691421-23-000032-index.html", "eps": { "value": -4.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001691421-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142123000032/0001691421-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 256700000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001691421-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142123000032/0001691421-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -297800000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001691421-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142123000032/0001691421-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64921524, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001691421-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142123000032/0001691421-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -163000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001691421-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1691421/000169142123000032/0001691421-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACMR", "source_ticker": "ACMR", "name": "ACM RESEARCH CLASS A", "group": "Information Technology", "weight_percent": 0.11, "holding_price": 58.09, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 901309000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 109429000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 94078000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -10325000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 56283000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2872185000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 941676000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1464363000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 757373000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 178930000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 35082000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 74041000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 14405000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 33577000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2436680000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 745712000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67311893, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 35082000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 102253000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 41332000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 7767000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 7656000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 19922000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.12141119194416121, "free_cash_flow": -66608000.0, "free_cash_flow_margin": -0.07390140340327235, "capex_intensity": 0.06244584265773447, "cfo_to_positive_net_income": -0.10974935691660112, "total_debt": 288053000.0, "debt_to_assets": 0.10029054535136142, "net_debt": -469320000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03725359449423006, "current_ratio": 3.2675885596584204, "cash_runway_years": 73.3533171912833, "near_term_maturity_to_cash": 0.04632063725535503 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1680062, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 35082000.0, 102253000.0, 41332000.0, 7767000.0, 7656000.0 ], "thereafter": 19922000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001680062.json", "sha256": "e185500cc578a482ad46429531c17500014a00fd83fc52edbacc273da125c0ed", "retrieved_at": "2026-10-17T19:47:42.808908+00:00", "raw_path": "data/raw/e185500cc578a482ad46429531c17500014a00fd83fc52edbacc273da125c0ed.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "eps": { "value": 1.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 901309000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 94078000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67311893, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10325000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013231", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000162828026013231/0001628280-26-013231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001680062-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000168006225000003/0001680062-25-000003-index.html", "eps": { "value": 1.53, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001680062-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000168006225000003/0001680062-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 782118000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001680062-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000168006225000003/0001680062-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 103627000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001680062-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000168006225000003/0001680062-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66237424, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001680062-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000168006225000003/0001680062-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 152450000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001680062-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000168006225000003/0001680062-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001680062-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000168006224000008/0001680062-24-000008-index.html", "eps": { "value": 1.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001680062-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000168006224000008/0001680062-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 557723000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001680062-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000168006224000008/0001680062-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 77349000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001680062-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000168006224000008/0001680062-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64870543, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001680062-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000168006224000008/0001680062-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -75323000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001680062-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000168006224000008/0001680062-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001140361-23-009508", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000114036123009508/0001140361-23-009508-index.html", "eps": { "value": 0.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001140361-23-009508", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000114036123009508/0001140361-23-009508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 388832000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001140361-23-009508", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000114036123009508/0001140361-23-009508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39263000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001140361-23-009508", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000114036123009508/0001140361-23-009508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65341771, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001140361-23-009508", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000114036123009508/0001140361-23-009508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -62194000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001140361-23-009508", "source_url": "https://www.sec.gov/Archives/edgar/data/1680062/000114036123009508/0001140361-23-009508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AWR", "source_ticker": "AWR", "name": "AMERICAN STATES WATER", "group": "Utilities", "weight_percent": 0.11, "holding_price": 82.74, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 658073000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 203275000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 130442000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 229730000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 236822000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2715092000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1045581000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18824000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 782700000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 47784000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3559000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 231074000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 174612000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38673000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 67061000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.3088943019999301, "free_cash_flow": -7092000.0, "free_cash_flow_margin": -0.010776919885787746, "capex_intensity": 0.3598719291020905, "cfo_to_positive_net_income": 1.7611658821545209, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005408214590174646, "current_ratio": 1.323356928504341, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1056903, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001056903.json", "sha256": "4f95f7a2b2226878e9dac469e0dd6ce01d655054ab4dc5b6e5e6a2070d060ab8", "retrieved_at": "2026-10-17T22:45:41.312915+00:00", "raw_path": "data/raw/4f95f7a2b2226878e9dac469e0dd6ce01d655054ab4dc5b6e5e6a2070d060ab8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "eps": { "value": 3.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 658073000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 130442000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38673000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 229730000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009114", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828026009114/0001628280-26-009114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006389", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828025006389/0001628280-25-006389-index.html", "eps": { "value": 3.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006389", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828025006389/0001628280-25-006389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 595459000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006389", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828025006389/0001628280-25-006389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 119268000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006389", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828025006389/0001628280-25-006389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37583000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006389", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828025006389/0001628280-25-006389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 198732000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006389", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828025006389/0001628280-25-006389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005922", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828024005922/0001628280-24-005922-index.html", "eps": { "value": 3.36, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005922", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828024005922/0001628280-24-005922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 595699000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005922", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828024005922/0001628280-24-005922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 124921000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005922", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828024005922/0001628280-24-005922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37077000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005922", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828024005922/0001628280-24-005922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67683000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005922", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828024005922/0001628280-24-005922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005869", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828023005869/0001628280-23-005869-index.html", "eps": { "value": 2.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005869", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828023005869/0001628280-23-005869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 491528000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005869", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828023005869/0001628280-23-005869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 78396000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005869", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828023005869/0001628280-23-005869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37039000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005869", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828023005869/0001628280-23-005869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117799000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005869", "source_url": "https://www.sec.gov/Archives/edgar/data/1056903/000162828023005869/0001628280-23-005869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HIW", "source_ticker": "HIW", "name": "HIGHWOODS PROPERTIES REIT", "group": "Real Estate", "weight_percent": 0.11, "holding_price": 29.21, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 806112000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 544739000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 359207000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6273838000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3838184000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2378980000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 27358000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 152433000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8209000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110570000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 63023000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 6682000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 458736000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 723928000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 717027000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 404662000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1259119000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.6757609364455559, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 3.5736290698208393, "share_based_compensation_to_revenue": 0.01018344845381287, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.24424300021931428 }, "observation_status": "sec-xbrl-unreviewed", "cik": 921082, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6682000.0, 458736000.0, 723928000.0, 717027000.0, 404662000.0 ], "thereafter": 1259119000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000921082.json", "sha256": "0f07efcd4b65aa14d4d5a29a4be0776ae961d47d75529b8977d5fb9dea9fb6e4", "retrieved_at": "2026-10-17T22:45:40.958044+00:00", "raw_path": "data/raw/0f07efcd4b65aa14d4d5a29a4be0776ae961d47d75529b8977d5fb9dea9fb6e4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "eps": { "value": 1.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 806112000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 110570000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 359207000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0000921082-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108226000005/0000921082-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000921082-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108225000004/0000921082-25-000004-index.html", "eps": { "value": 0.94, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000921082-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108225000004/0000921082-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 825862000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000921082-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108225000004/0000921082-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 108319000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000921082-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108225000004/0000921082-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 403584000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000921082-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108225000004/0000921082-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-06", "accession": "0000921082-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108224000006/0000921082-24-000006-index.html", "eps": { "value": 1.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0000921082-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108224000006/0000921082-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 833997000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0000921082-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108224000006/0000921082-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 107785000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0000921082-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108224000006/0000921082-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 386962000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0000921082-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108224000006/0000921082-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-07", "accession": "0000921082-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108223000006/0000921082-23-000006-index.html", "eps": { "value": 1.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0000921082-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108223000006/0000921082-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 828929000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0000921082-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108223000006/0000921082-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 107567000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0000921082-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108223000006/0000921082-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 421779000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0000921082-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/921082/000092108223000006/0000921082-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ERAS", "source_ticker": "ERAS", "name": "ERASCA", "group": "Health Care", "weight_percent": 0.11, "holding_price": 14.87, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -140905000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -124546000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -95455000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 128000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 396154000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 70983000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 325171000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 73805000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3107000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24899000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 286239000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 28511000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 283533696, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -95583000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 10.039598751359124, "cash_runway_years": 0.7731915562306846, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1761918, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001761918.json", "sha256": "c258d3bed57c53548a369058a7432d9eac372e547c6347f22c3f1de99cbdad21", "retrieved_at": "2026-10-17T22:45:41.081438+00:00", "raw_path": "data/raw/c258d3bed57c53548a369058a7432d9eac372e547c6347f22c3f1de99cbdad21.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "eps": { "value": -0.44, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -124546000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 283533696, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -95455000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104150", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000119312526104150/0001193125-26-104150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042682", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000095017025042682/0000950170-25-042682-index.html", "eps": { "value": -0.69, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042682", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000095017025042682/0000950170-25-042682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -161650000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042682", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000095017025042682/0000950170-25-042682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 233817916, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042682", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000095017025042682/0000950170-25-042682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -109417000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042682", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000095017025042682/0000950170-25-042682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037193", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000095017024037193/0000950170-24-037193-index.html", "eps": { "value": -0.83, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037193", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000095017024037193/0000950170-24-037193-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -125042000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037193", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000095017024037193/0000950170-24-037193-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 150184994, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037193", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000095017024037193/0000950170-24-037193-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -101217000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037193", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000095017024037193/0000950170-24-037193-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009496", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000095017023009496/0000950170-23-009496-index.html", "eps": { "value": -1.99, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009496", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000095017023009496/0000950170-23-009496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -242805000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009496", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000095017023009496/0000950170-23-009496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 122024848, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009496", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000095017023009496/0000950170-23-009496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -103264000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009496", "source_url": "https://www.sec.gov/Archives/edgar/data/1761918/000095017023009496/0000950170-23-009496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STEP", "source_ticker": "STEP", "name": "STEPSTONE GROUP CLASS A", "group": "Financials", "weight_percent": 0.11, "holding_price": 42.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1993603000, "tag": "Revenues", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -535808000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 66481000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2620000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6762702000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5876676000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -413559000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 45731000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1617562000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79039229, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3677000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 8715000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1796022, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001796022.json", "sha256": "8bb0ad19aab37b781a60b563f51ebf336b5a31361bd7903dcbf86ea308110904", "retrieved_at": "2026-10-17T22:45:41.247019+00:00", "raw_path": "data/raw/8bb0ad19aab37b781a60b563f51ebf336b5a31361bd7903dcbf86ea308110904.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "eps": { "value": -6.78, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1993603000, "tag": "Revenues", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -535808000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79039229, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66481000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001628280-26-038446", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000162828026038446/0001628280-26-038446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-23", "accession": "0001796022-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602225000041/0001796022-25-000041-index.html", "eps": { "value": -2.52, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-23", "accession": "0001796022-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602225000041/0001796022-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1174830000, "tag": "Revenues", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-23", "accession": "0001796022-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602225000041/0001796022-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -179563000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-23", "accession": "0001796022-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602225000041/0001796022-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71142916, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-23", "accession": "0001796022-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602225000041/0001796022-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64928000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-23", "accession": "0001796022-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602225000041/0001796022-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-24", "accession": "0001796022-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602224000041/0001796022-24-000041-index.html", "eps": { "value": 0.91, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-24", "accession": "0001796022-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602224000041/0001796022-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 711631000, "tag": "Revenues", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-24", "accession": "0001796022-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602224000041/0001796022-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58091000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-24", "accession": "0001796022-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602224000041/0001796022-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66544038, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-24", "accession": "0001796022-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602224000041/0001796022-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 161522000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-24", "accession": "0001796022-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602224000041/0001796022-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-26", "accession": "0001796022-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602223000033/0001796022-23-000033-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-26", "accession": "0001796022-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602223000033/0001796022-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": -67574000, "tag": "Revenues", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-26", "accession": "0001796022-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602223000033/0001796022-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18398000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-26", "accession": "0001796022-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602223000033/0001796022-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61884671, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-26", "accession": "0001796022-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602223000033/0001796022-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 151183000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-26", "accession": "0001796022-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1796022/000179602223000033/0001796022-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NIC", "source_ticker": "NIC", "name": "NICOLET BANKSHARES INC", "group": "Financials", "weight_percent": 0.11, "holding_price": 164.41, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 150686000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 153535000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4092000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9185107000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7927445000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1257662000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7340000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15403934, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 101000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 76561000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1174850, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001174850.json", "sha256": "60c017aa55c8edfb47895b2a69cb8bbb5146c528b912997c4329a549822da5ac", "retrieved_at": "2026-10-17T22:45:42.227185+00:00", "raw_path": "data/raw/60c017aa55c8edfb47895b2a69cb8bbb5146c528b912997c4329a549822da5ac.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "eps": { "value": 9.78, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 150686000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15403934, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 153535000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001174850-26-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485026000077/0001174850-26-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001174850-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485025000008/0001174850-25-000008-index.html", "eps": { "value": 8.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001174850-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485025000008/0001174850-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 124059000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001174850-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485025000008/0001174850-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15415822, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001174850-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485025000008/0001174850-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 133749000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001174850-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485025000008/0001174850-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001174850-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485024000010/0001174850-24-000010-index.html", "eps": { "value": 4.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001174850-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485024000010/0001174850-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 61516000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001174850-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485024000010/0001174850-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15070579, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001174850-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485024000010/0001174850-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107974000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001174850-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485024000010/0001174850-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001174850-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485023000008/0001174850-23-000008-index.html", "eps": { "value": 6.56, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001174850-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485023000008/0001174850-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 94260000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001174850-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485023000008/0001174850-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14374931, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001174850-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485023000008/0001174850-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117396000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001174850-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1174850/000117485023000008/0001174850-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SFNC", "source_ticker": "SFNC", "name": "SIMMONS FIRST NATIONAL CLASS A", "group": "Financials", "weight_percent": 0.11, "holding_price": 22.26, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -397553000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 449503000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 38141000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 24540877000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 21121637000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3419240000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 334967000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 40802000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10763000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134731000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 327107000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1589000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1649000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2280000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 9689000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 319760000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 90498, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 1589000.0, 1649000.0, 2280000.0, 9689000.0, 0.0 ], "thereafter": 319760000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000090498.json", "sha256": "35de45bfa89e1ba4abcd6e0b6703beb145f3394a90a59f95f14a43c13fedd9dd", "retrieved_at": "2026-10-17T22:45:42.331795+00:00", "raw_path": "data/raw/35de45bfa89e1ba4abcd6e0b6703beb145f3394a90a59f95f14a43c13fedd9dd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "eps": { "value": -2.95, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -397553000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134731000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 449503000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011618", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828026011618/0001628280-26-011618-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008639", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828025008639/0001628280-25-008639-index.html", "eps": { "value": 1.21, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008639", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828025008639/0001628280-25-008639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 152693000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008639", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828025008639/0001628280-25-008639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126116000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008639", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828025008639/0001628280-25-008639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 425924000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008639", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828025008639/0001628280-25-008639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007263", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828024007263/0001628280-24-007263-index.html", "eps": { "value": 1.38, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007263", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828024007263/0001628280-24-007263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 175057000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007263", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828024007263/0001628280-24-007263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126776000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007263", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828024007263/0001628280-24-007263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 540979000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007263", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828024007263/0001628280-24-007263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005228", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828023005228/0001628280-23-005228-index.html", "eps": { "value": 2.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005228", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828023005228/0001628280-23-005228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 256412000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005228", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828023005228/0001628280-23-005228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 124470000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005228", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828023005228/0001628280-23-005228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 322198000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005228", "source_url": "https://www.sec.gov/Archives/edgar/data/90498/000162828023005228/0001628280-23-005228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JOBY", "source_ticker": "JOBY", "name": "JOBY AVIATION CLASS A", "group": "Industrials", "weight_percent": 0.11, "holding_price": 4.81, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 53425000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -719591000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -929842000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -509893000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 53918000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1795069000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 385356000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1409713000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 240810000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 40158000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 127887000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1445754000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 60026000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 826240955, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -13.469181094992981, "free_cash_flow": -563811000.0, "free_cash_flow_margin": -10.553317735142723, "capex_intensity": 1.0092278895648106, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 2.3937669630322884, "current_ratio": 24.085462966048045, "cash_runway_years": 0.47227555585191405, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1819848, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819848.json", "sha256": "d4a28f3b3a84bcf18f3db2fe2b59f347cd29f5ab4ea9d8d56776d1f79488cada", "retrieved_at": "2026-10-17T22:45:42.462293+00:00", "raw_path": "data/raw/d4a28f3b3a84bcf18f3db2fe2b59f347cd29f5ab4ea9d8d56776d1f79488cada.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "eps": { "value": -1.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 53425000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -929842000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 826240955, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -509893000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819848-26-000160", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984826000160/0001819848-26-000160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001819848-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984825000196/0001819848-25-000196-index.html", "eps": { "value": -0.87, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001819848-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984825000196/0001819848-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 136000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001819848-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984825000196/0001819848-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -608034000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001819848-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984825000196/0001819848-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 699794747, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001819848-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984825000196/0001819848-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -436267000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001819848-25-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984825000196/0001819848-25-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819848-24-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984824000125/0001819848-24-000125-index.html", "eps": { "value": -0.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819848-24-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984824000125/0001819848-24-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1032000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819848-24-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984824000125/0001819848-24-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -513050000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819848-24-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984824000125/0001819848-24-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 647907598, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819848-24-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984824000125/0001819848-24-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -313831000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819848-24-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984824000125/0001819848-24-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001819848-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984823000059/0001819848-23-000059-index.html", "eps": { "value": -0.44, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001819848-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984823000059/0001819848-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -258043000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001819848-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984823000059/0001819848-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 585544043, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001819848-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984823000059/0001819848-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -235925000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001819848-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1819848/000181984823000059/0001819848-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ATKR", "source_ticker": "ATKR", "name": "ATKORE", "group": "Industrials", "weight_percent": 0.11, "holding_price": 94.92, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2850378000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 23173000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15175000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 402762000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 107108000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2851922000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1453581000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1398341000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 506699000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 756802000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3730000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 124533000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23561000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1600804000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 524519000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34035000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -6214000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 100026000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 3730000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3730000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3730000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3730000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 3730000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 754350000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.00812979892491452, "free_cash_flow": 295654000.0, "free_cash_flow_margin": 0.10372448847135363, "capex_intensity": 0.03757677051955916, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008265921221676563, "current_ratio": 3.051946640636469, "cash_runway_years": null, "near_term_maturity_to_cash": 0.007361372333476088 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1666138, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 3730000.0, 3730000.0, 3730000.0, 3730000.0, 3730000.0 ], "thereafter": 754350000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001666138.json", "sha256": "0ddc4004eb0a8996128dd4a7c63c60db0f1adca5efee6bf30490cfe14af336f7", "retrieved_at": "2026-10-17T19:47:45.985006+00:00", "raw_path": "data/raw/0ddc4004eb0a8996128dd4a7c63c60db0f1adca5efee6bf30490cfe14af336f7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "eps": { "value": -0.45, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2850378000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15175000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34035000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 402762000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001628280-25-054049", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000162828025054049/0001628280-25-054049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-21", "accession": "0001666138-24-000164", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613824000164/0001666138-24-000164-index.html", "eps": { "value": 12.69, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-21", "accession": "0001666138-24-000164", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613824000164/0001666138-24-000164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3202053000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-21", "accession": "0001666138-24-000164", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613824000164/0001666138-24-000164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 472872000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-21", "accession": "0001666138-24-000164", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613824000164/0001666138-24-000164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36789000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-21", "accession": "0001666138-24-000164", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613824000164/0001666138-24-000164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 549033000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-21", "accession": "0001666138-24-000164", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613824000164/0001666138-24-000164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001666138-23-000111", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613823000111/0001666138-23-000111-index.html", "eps": { "value": 17.27, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001666138-23-000111", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613823000111/0001666138-23-000111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3518761000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001666138-23-000111", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613823000111/0001666138-23-000111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 689899000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001666138-23-000111", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613823000111/0001666138-23-000111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39328000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001666138-23-000111", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613823000111/0001666138-23-000111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 807634000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001666138-23-000111", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613823000111/0001666138-23-000111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001666138-22-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613822000128/0001666138-22-000128-index.html", "eps": { "value": 20.3, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001666138-22-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613822000128/0001666138-22-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3913949000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001666138-22-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613822000128/0001666138-22-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 913434000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001666138-22-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613822000128/0001666138-22-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44280000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001666138-22-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613822000128/0001666138-22-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 786835000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001666138-22-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1666138/000166613822000128/0001666138-22-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CSTM", "source_ticker": "CSTM", "name": "CONSTELLIUM SE CLASS A", "group": "Materials", "weight_percent": 0.11, "holding_price": 25.47, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 8449000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 273000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 489000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 330000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5354000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4383000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 952000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 120000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 109000000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 330000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2322000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1798000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 141941220, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 115000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 328000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 855000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 711000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 159000000.0, "free_cash_flow_margin": 0.018818795123683275, "capex_intensity": 0.03905787667179548, "cfo_to_positive_net_income": 1.7912087912087913, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.2914349276974415, "cash_runway_years": null, "near_term_maturity_to_cash": 0.041666666666666664 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1563411, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5000000.0, 4000000.0, 328000000.0, 855000000.0, 2000000.0 ], "thereafter": 711000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001563411.json", "sha256": "97c1b609aead58f4846f8f5bee4b7bf78ff81de1052d0df9c1ba294af39a0f9a", "retrieved_at": "2026-10-17T22:45:42.930134+00:00", "raw_path": "data/raw/97c1b609aead58f4846f8f5bee4b7bf78ff81de1052d0df9c1ba294af39a0f9a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "eps": { "value": 1.92, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8449000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 273000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 141941220, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 489000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001563411-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341126000057/0001563411-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "eps": { "value": 0.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7335000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148004166, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 301000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "eps": { "value": 1.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7826000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 152000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148471935, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 432000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "eps": { "value": 2.1, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8532000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 308000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 146961190, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 365000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-28", "accession": "0001563411-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1563411/000156341125000005/0001563411-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SXI", "source_ticker": "SXI", "name": "STANDEX INTERNATIONAL CORP", "group": "Industrials", "weight_percent": 0.11, "holding_price": 266.7, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 891597000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 193584000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 104632000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 89563000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1585708000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 755214000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 178734000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 517950000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 30712000, "tag": "InterestExpense", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 38653000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 551755000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 229516000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12070000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4402000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.21712051521034728, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.855980961847236, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 6.303203959364418, "share_based_compensation_to_revenue": null, "current_ratio": 2.403993621359731, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 310354, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000310354.json", "sha256": "b96498bb91683f1e859400cf9bed0b29d875d99924b3c63964d1b4d97648e3aa", "retrieved_at": "2026-10-17T22:45:43.683959+00:00", "raw_path": "data/raw/b96498bb91683f1e859400cf9bed0b29d875d99924b3c63964d1b4d97648e3aa.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "eps": { "value": 8.67, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 891597000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 104632000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12070000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89563000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001437749-26-027789", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774926027789/0001437749-26-027789-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-04", "accession": "0001437749-25-024450", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774925024450/0001437749-25-024450-index.html", "eps": { "value": 4.64, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-04", "accession": "0001437749-25-024450", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774925024450/0001437749-25-024450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 790107000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-04", "accession": "0001437749-25-024450", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774925024450/0001437749-25-024450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55760000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-04", "accession": "0001437749-25-024450", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774925024450/0001437749-25-024450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12016000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-04", "accession": "0001437749-25-024450", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774925024450/0001437749-25-024450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 69595000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-04", "accession": "0001437749-25-024450", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774925024450/0001437749-25-024450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-02", "accession": "0001437749-24-024465", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774924024465/0001437749-24-024465-index.html", "eps": { "value": 6.14, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-02", "accession": "0001437749-24-024465", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774924024465/0001437749-24-024465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 720635000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-02", "accession": "0001437749-24-024465", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774924024465/0001437749-24-024465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73074000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-02", "accession": "0001437749-24-024465", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774924024465/0001437749-24-024465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11904000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-02", "accession": "0001437749-24-024465", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774924024465/0001437749-24-024465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 92656000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-02", "accession": "0001437749-24-024465", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774924024465/0001437749-24-024465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-04", "accession": "0001437749-23-022156", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774923022156/0001437749-23-022156-index.html", "eps": { "value": 11.58, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-04", "accession": "0001437749-23-022156", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774923022156/0001437749-23-022156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 741048000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-04", "accession": "0001437749-23-022156", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774923022156/0001437749-23-022156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 138992000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-04", "accession": "0001437749-23-022156", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774923022156/0001437749-23-022156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12009000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-04", "accession": "0001437749-23-022156", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774923022156/0001437749-23-022156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90801000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-04", "accession": "0001437749-23-022156", "source_url": "https://www.sec.gov/Archives/edgar/data/310354/000143774923022156/0001437749-23-022156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MARA", "source_ticker": "MARA", "name": "MARA HOLDINGS", "group": "Information Technology", "weight_percent": 0.11, "holding_price": 8.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 58704000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -1224250000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1311480000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -802725000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 407071000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7286899000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3471720000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 547132000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3202082000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 397845000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 172295000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 664268000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 521875000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 355167578, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 568563000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 46921000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 398077000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1000000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2250000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -20.85462660125375, "free_cash_flow": -1209796000.0, "free_cash_flow_margin": -20.608408285636415, "capex_intensity": 6.934297492504769, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 2.934978877078223, "current_ratio": 1.272848862275449, "cash_runway_years": 0.6815933227444019, "near_term_maturity_to_cash": 0.7275703121001879 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1507605, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 398077000.0, 0.0, 0.0, 0.0, 1000000000.0 ], "thereafter": 2250000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001507605.json", "sha256": "696a02c3112da7a1db07f8e88fd8178dff153f7369ebca8bb4db39e930c11d49", "retrieved_at": "2026-10-17T22:45:43.853703+00:00", "raw_path": "data/raw/696a02c3112da7a1db07f8e88fd8178dff153f7369ebca8bb4db39e930c11d49.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "eps": { "value": -3.69, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 58704000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1311480000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 355167578, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -802725000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001507605-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760526000007/0001507605-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001507605-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760525000003/0001507605-25-000003-index.html", "eps": { "value": 1.72, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001507605-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760525000003/0001507605-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 96524000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001507605-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760525000003/0001507605-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 541253000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001507605-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760525000003/0001507605-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 311841347, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001507605-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760525000003/0001507605-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -677022000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001507605-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000150760525000003/0001507605-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007680", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000162828024007680/0001628280-24-007680-index.html", "eps": { "value": 1.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007680", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000162828024007680/0001628280-24-007680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 57699000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007680", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000162828024007680/0001628280-24-007680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 261173000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007680", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000162828024007680/0001628280-24-007680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 192293277, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007680", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000162828024007680/0001628280-24-007680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -315651000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007680", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000162828024007680/0001628280-24-007680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007879", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000149315223007879/0001493152-23-007879-index.html", "eps": null, "revenue": { "value": 117753000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007879", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000149315223007879/0001493152-23-007879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -686740000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007879", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000149315223007879/0001493152-23-007879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -176481000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007879", "source_url": "https://www.sec.gov/Archives/edgar/data/1507605/000149315223007879/0001493152-23-007879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MHO", "source_ticker": "MHO", "name": "M I HOMES INC", "group": "Consumer Discretionary", "weight_percent": 0.11, "holding_price": 126.02, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4417781000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 506553000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 402941000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 137349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9609000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4777125000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1610935000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3166190000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 18898000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16998000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27338000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 202033000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 276856000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 300000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11466231576440751, "free_cash_flow": 127740000.0, "free_cash_flow_margin": 0.02891496884974606, "capex_intensity": 0.0021750738662690613, "cfo_to_positive_net_income": 0.3408662806713638, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.003847633008517172, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 799292, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 276856000.0, 0.0, 400000000.0, 0.0, 300000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000799292.json", "sha256": "90eea3d25a8b8e4f86e4db09989d1c7c18b796c1030db1d0cefb10d04c9ab43b", "retrieved_at": "2026-10-17T22:45:44.036101+00:00", "raw_path": "data/raw/90eea3d25a8b8e4f86e4db09989d1c7c18b796c1030db1d0cefb10d04c9ab43b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "eps": { "value": 14.74, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4417781000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 402941000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27338000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 137349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000799292-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929226000006/0000799292-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000799292-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929225000018/0000799292-25-000018-index.html", "eps": { "value": 19.71, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000799292-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929225000018/0000799292-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4504670000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000799292-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929225000018/0000799292-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 563725000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000799292-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929225000018/0000799292-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000799292-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929225000018/0000799292-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 179736000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000799292-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929225000018/0000799292-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000799292-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929224000014/0000799292-24-000014-index.html", "eps": { "value": 16.21, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000799292-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929224000014/0000799292-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4033502000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000799292-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929224000014/0000799292-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 465365000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000799292-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929224000014/0000799292-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28716000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000799292-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929224000014/0000799292-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 552131000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000799292-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929224000014/0000799292-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000799292-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929223000037/0000799292-23-000037-index.html", "eps": { "value": 17.24, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000799292-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929223000037/0000799292-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4131393000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000799292-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929223000037/0000799292-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 490662000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000799292-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929223000037/0000799292-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28463000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000799292-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929223000037/0000799292-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 184071000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000799292-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/799292/000079929223000037/0000799292-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GNW", "source_ticker": "GNW", "name": "GENWORTH FINANCIAL INC", "group": "Financials", "weight_percent": 0.11, "holding_price": 8.94, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 7301000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 223000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 327000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 88083000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 78316000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 8750000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 105000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 58000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 414000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 247000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 750000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 783000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1276520, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, 750000000.0, null ], "thereafter": 783000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001276520.json", "sha256": "2b6d25fa03535c8ffe9f28a6f0105b191e206a908e8de274b94f8542fd4008fb", "retrieved_at": "2026-10-17T22:45:44.697807+00:00", "raw_path": "data/raw/2b6d25fa03535c8ffe9f28a6f0105b191e206a908e8de274b94f8542fd4008fb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "eps": { "value": 0.54, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7301000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 223000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 414000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 327000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012828", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000162828026012828/0001628280-26-012828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001193125-25-041860", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312525041860/0001193125-25-041860-index.html", "eps": { "value": 0.68, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001193125-25-041860", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312525041860/0001193125-25-041860-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7295000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001193125-25-041860", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312525041860/0001193125-25-041860-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 299000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001193125-25-041860", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312525041860/0001193125-25-041860-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 439400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001193125-25-041860", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312525041860/0001193125-25-041860-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001193125-24-051772", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312524051772/0001193125-24-051772-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001193125-24-051772", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312524051772/0001193125-24-051772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7488000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001193125-24-051772", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312524051772/0001193125-24-051772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001193125-24-051772", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312524051772/0001193125-24-051772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 474900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001193125-24-051772", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312524051772/0001193125-24-051772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-053994", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312523053994/0001193125-23-053994-index.html", "eps": { "value": 1.19, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-053994", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312523053994/0001193125-23-053994-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7507000000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-053994", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312523053994/0001193125-23-053994-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 609000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-053994", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312523053994/0001193125-23-053994-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 511000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-053994", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312523053994/0001193125-23-053994-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1049000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-053994", "source_url": "https://www.sec.gov/Archives/edgar/data/1276520/000119312523053994/0001193125-23-053994-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TOWN", "source_ticker": "TOWN", "name": "TOWNEBANK", "group": "Financials", "weight_percent": 0.11, "holding_price": 35.28, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "TOWN absent from current SEC directory; review identity manually" }, { "ticker": "NMIH", "source_ticker": "NMIH", "name": "NMI HOLDINGS", "group": "Financials", "weight_percent": 0.11, "holding_price": 40.1, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 706440000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 388926000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 419299000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6781000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3841098000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1249112000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2591986000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 11300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20190000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79038000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 105099000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1547903, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001547903.json", "sha256": "29eb74282d356d17712b2e6be0031e181807234a21bcba3758a96832d233c197", "retrieved_at": "2026-10-17T22:45:45.117954+00:00", "raw_path": "data/raw/29eb74282d356d17712b2e6be0031e181807234a21bcba3758a96832d233c197.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "eps": { "value": 4.92, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 706440000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 388926000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79038000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 419299000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001547903-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790326000011/0001547903-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001547903-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790325000026/0001547903-25-000026-index.html", "eps": { "value": 4.43, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001547903-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790325000026/0001547903-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 650971000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001547903-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790325000026/0001547903-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 360106000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001547903-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790325000026/0001547903-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81273000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001547903-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790325000026/0001547903-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 393604000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001547903-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790325000026/0001547903-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001547903-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790324000035/0001547903-24-000035-index.html", "eps": { "value": 3.84, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001547903-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790324000035/0001547903-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 579003000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001547903-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790324000035/0001547903-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 322110000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001547903-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790324000035/0001547903-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83854000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001547903-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790324000035/0001547903-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 342683000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001547903-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790324000035/0001547903-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001547903-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790323000036/0001547903-23-000036-index.html", "eps": { "value": 3.39, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001547903-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790323000036/0001547903-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 523345000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001547903-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790323000036/0001547903-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 292902000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001547903-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790323000036/0001547903-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85999000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001547903-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790323000036/0001547903-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 313394000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001547903-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1547903/000154790323000036/0001547903-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MMS", "source_ticker": "MMS", "name": "MAXIMUS", "group": "Industrials", "weight_percent": 0.11, "holding_price": 60.24, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5431276000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 528289000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 319034000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 429372000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4069639000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2395604000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1674035000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 222351000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1281593000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 52680000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 41182000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1252924000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 765163000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57921000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 447482000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 55625000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 72500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 78125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 666875000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 5000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 468750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09726793482783788, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.3458502855495025, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007582380273070269, "current_ratio": 1.637460253566887, "cash_runway_years": null, "near_term_maturity_to_cash": 0.25016752791757174 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1032220, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 55625000.0, 72500000.0, 78125000.0, 666875000.0, 5000000.0 ], "thereafter": 468750000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001032220.json", "sha256": "319bd1c03ca434c36119916f04df6fc90846629f0d4d97a8eb6c9391ac136452", "retrieved_at": "2026-10-17T22:45:45.310988+00:00", "raw_path": "data/raw/319bd1c03ca434c36119916f04df6fc90846629f0d4d97a8eb6c9391ac136452.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "eps": { "value": 5.51, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5431276000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 319034000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57921000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 429372000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001032220-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222025000053/0001032220-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-21", "accession": "0001032220-24-000094", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222024000094/0001032220-24-000094-index.html", "eps": { "value": 4.99, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-21", "accession": "0001032220-24-000094", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222024000094/0001032220-24-000094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5306197000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-21", "accession": "0001032220-24-000094", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222024000094/0001032220-24-000094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 306914000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-21", "accession": "0001032220-24-000094", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222024000094/0001032220-24-000094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61484000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-21", "accession": "0001032220-24-000094", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222024000094/0001032220-24-000094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 515258000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-21", "accession": "0001032220-24-000094", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222024000094/0001032220-24-000094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-16", "accession": "0001032220-23-000096", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222023000096/0001032220-23-000096-index.html", "eps": { "value": 2.63, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0001032220-23-000096", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222023000096/0001032220-23-000096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4904728000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0001032220-23-000096", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222023000096/0001032220-23-000096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 161792000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0001032220-23-000096", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222023000096/0001032220-23-000096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61450000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0001032220-23-000096", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222023000096/0001032220-23-000096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 314340000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0001032220-23-000096", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222023000096/0001032220-23-000096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001032220-22-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222022000074/0001032220-22-000074-index.html", "eps": { "value": 3.29, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001032220-22-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222022000074/0001032220-22-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4631018000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001032220-22-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222022000074/0001032220-22-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 203828000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001032220-22-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222022000074/0001032220-22-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61969000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001032220-22-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222022000074/0001032220-22-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 289839000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001032220-22-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1032220/000103222022000074/0001032220-22-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NHI", "source_ticker": "NHI", "name": "NATIONAL HEALTH INVESTORS REIT", "group": "Real Estate", "weight_percent": 0.11, "holding_price": 65.67, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 80062000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 142177000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 236563000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 294034000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2796887000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1256983000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1521543000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 19624000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 57368000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47051763, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 181533000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 204000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -57471000.0, "free_cash_flow_margin": -0.717831180834853, "capex_intensity": 3.6725787514676127, "cfo_to_positive_net_income": 1.6638626500770166, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 877860, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, 204000000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000877860.json", "sha256": "800d4eb06d8d005c13461b54ffacc4cde98eabd76680f56a43c825e171984500", "retrieved_at": "2026-10-17T22:45:45.587053+00:00", "raw_path": "data/raw/800d4eb06d8d005c13461b54ffacc4cde98eabd76680f56a43c825e171984500.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "eps": { "value": 3.02, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 80062000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 142177000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47051763, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 236563000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000877860-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786026000053/0000877860-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000877860-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786025000027/0000877860-25-000027-index.html", "eps": { "value": 3.13, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000877860-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786025000027/0000877860-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 54421000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000877860-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786025000027/0000877860-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 137985000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000877860-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786025000027/0000877860-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44102636, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000877860-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786025000027/0000877860-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 207768000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000877860-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786025000027/0000877860-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000877860-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786024000010/0000877860-24-000010-index.html", "eps": { "value": 3.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000877860-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786024000010/0000877860-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 48809000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000877860-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786024000010/0000877860-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 135654000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000877860-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786024000010/0000877860-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43389466, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000877860-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786024000010/0000877860-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 184450000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000877860-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786024000010/0000877860-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000877860-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786023000015/0000877860-23-000015-index.html", "eps": { "value": 1.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000877860-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786023000015/0000877860-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 35796000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000877860-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786023000015/0000877860-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66403000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000877860-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786023000015/0000877860-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44794236, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000877860-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786023000015/0000877860-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 185340000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000877860-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/877860/000087786023000015/0000877860-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NHC", "source_ticker": "NHC", "name": "NATIONAL HEALTHCARE CORP", "group": "Health Care", "weight_percent": 0.11, "holding_price": 245.53, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 1517781000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 128352000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 120015000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 185078000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 36446000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1526419000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 451904000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1068772000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 92829000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 32500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 44920000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4399000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 461820000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 253632000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15646338, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 14214000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 14730000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08456555985349665, "free_cash_flow": 148632000.0, "free_cash_flow_margin": 0.09792717131127614, "capex_intensity": 0.024012686942319082, "cfo_to_positive_net_income": 1.5421239011790193, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0028983100987560128, "current_ratio": 1.820827024981075, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1047335, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001047335.json", "sha256": "9c3ea67de396a939aced4fe07208413dd480336d3699f0e8528f4594e302cb2c", "retrieved_at": "2026-10-17T22:45:46.283483+00:00", "raw_path": "data/raw/9c3ea67de396a939aced4fe07208413dd480336d3699f0e8528f4594e302cb2c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "eps": { "value": 7.67, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1517781000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 120015000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15646338, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 185078000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005910", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774926005910/0001437749-26-005910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005690", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774925005690/0001437749-25-005690-index.html", "eps": { "value": 6.53, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005690", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774925005690/0001437749-25-005690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1307382000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005690", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774925005690/0001437749-25-005690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101927000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005690", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774925005690/0001437749-25-005690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15598528, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005690", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774925005690/0001437749-25-005690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107303000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005690", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774925005690/0001437749-25-005690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001437749-24-004619", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774924004619/0001437749-24-004619-index.html", "eps": { "value": 4.34, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001437749-24-004619", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774924004619/0001437749-24-004619-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1141544000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001437749-24-004619", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774924004619/0001437749-24-004619-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66798000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001437749-24-004619", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774924004619/0001437749-24-004619-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15377343, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001437749-24-004619", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774924004619/0001437749-24-004619-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111216000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001437749-24-004619", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774924004619/0001437749-24-004619-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001437749-23-003830", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774923003830/0001437749-23-003830-index.html", "eps": { "value": 1.45, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001437749-23-003830", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774923003830/0001437749-23-003830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1085738000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001437749-23-003830", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774923003830/0001437749-23-003830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22445000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001437749-23-003830", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774923003830/0001437749-23-003830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15447211, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001437749-23-003830", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774923003830/0001437749-23-003830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8742000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001437749-23-003830", "source_url": "https://www.sec.gov/Archives/edgar/data/1047335/000143774923003830/0001437749-23-003830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TNGX", "source_ticker": "TNGX", "name": "TANGO THERAPEUTICS", "group": "Health Care", "weight_percent": 0.11, "holding_price": 22.7, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 62384000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -111289000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -101594000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -138886000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1048000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 398690000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 52511000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 346179000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 112279000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26430000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 353756000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 21679000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 116166187, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -1.7839349833290588, "free_cash_flow": -139934000.0, "free_cash_flow_margin": -2.2431072069761475, "capex_intensity": 0.016799179276737627, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.4236663246986407, "current_ratio": 16.317911342774114, "cash_runway_years": 0.8084256152527972, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1819133, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819133.json", "sha256": "c8f05c3fa6a80adb6687298dee3456672460b56037993a536638892dc1b0365a", "retrieved_at": "2026-10-17T22:45:46.477355+00:00", "raw_path": "data/raw/c8f05c3fa6a80adb6687298dee3456672460b56037993a536638892dc1b0365a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "eps": { "value": -0.87, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 62384000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -101594000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 116166187, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -138886000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092518", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000119312526092518/0001193125-26-092518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028353", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017025028353/0000950170-25-028353-index.html", "eps": { "value": -1.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028353", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017025028353/0000950170-25-028353-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 42069000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028353", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017025028353/0000950170-25-028353-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130302000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028353", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017025028353/0000950170-25-028353-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 109226731, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028353", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017025028353/0000950170-25-028353-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -131501000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028353", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017025028353/0000950170-25-028353-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032516", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017024032516/0000950170-24-032516-index.html", "eps": { "value": -1.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032516", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017024032516/0000950170-24-032516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 36527000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032516", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017024032516/0000950170-24-032516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -101744000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032516", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017024032516/0000950170-24-032516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94572448, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032516", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017024032516/0000950170-24-032516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -117982000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032516", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017024032516/0000950170-24-032516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009854", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017023009854/0000950170-23-009854-index.html", "eps": { "value": -1.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009854", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017023009854/0000950170-23-009854-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 24860000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009854", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017023009854/0000950170-23-009854-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -108176000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009854", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017023009854/0000950170-23-009854-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87820037, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009854", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017023009854/0000950170-23-009854-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -109080000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009854", "source_url": "https://www.sec.gov/Archives/edgar/data/1819133/000095017023009854/0000950170-23-009854-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MSGE", "source_ticker": "MSGE", "name": "MADISON SQUARE GARDEN ENTERTAINMEN", "group": "Communication", "weight_percent": 0.11, "holding_price": 79.72, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1060784000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 141536000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66186000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 351435000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1935250000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1889469000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 45781000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 293599000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 540334000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 30469000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 56069000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 32439000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 522147000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 748252000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48002000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 25000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1334258435270517, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 5.309808720877527, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03058021237122732, "current_ratio": 0.697822391386859, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1952073, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001952073.json", "sha256": "b581e4340111dcabc50e07c4bf1bb21800b2639e9587fa681e62c73fb20b6235", "retrieved_at": "2026-10-17T22:45:46.552082+00:00", "raw_path": "data/raw/b581e4340111dcabc50e07c4bf1bb21800b2639e9587fa681e62c73fb20b6235.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "eps": { "value": 1.38, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1060784000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66186000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48002000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 351435000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056286", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000162828026056286/0001628280-26-056286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-13", "accession": "0001952073-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207325000037/0001952073-25-000037-index.html", "eps": { "value": 0.77, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-13", "accession": "0001952073-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207325000037/0001952073-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 862800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-13", "accession": "0001952073-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207325000037/0001952073-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37431000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-13", "accession": "0001952073-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207325000037/0001952073-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48330000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-13", "accession": "0001952073-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207325000037/0001952073-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 115297000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-13", "accession": "0001952073-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207325000037/0001952073-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-16", "accession": "0001952073-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207324000022/0001952073-24-000022-index.html", "eps": { "value": 2.97, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-16", "accession": "0001952073-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207324000022/0001952073-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 885989000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-16", "accession": "0001952073-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207324000022/0001952073-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 144300000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-16", "accession": "0001952073-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207324000022/0001952073-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48589000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-16", "accession": "0001952073-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207324000022/0001952073-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111266000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-16", "accession": "0001952073-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207324000022/0001952073-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-18", "accession": "0001952073-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207323000012/0001952073-23-000012-index.html", "eps": { "value": 1.47, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-18", "accession": "0001952073-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207323000012/0001952073-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 779818000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-18", "accession": "0001952073-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207323000012/0001952073-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76597000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-18", "accession": "0001952073-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207323000012/0001952073-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52278000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-18", "accession": "0001952073-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207323000012/0001952073-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-18", "accession": "0001952073-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952073/000195207323000012/0001952073-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CECO", "source_ticker": "CECO", "name": "CECO ENVIRONMENTAL", "group": "Industrials", "weight_percent": 0.11, "holding_price": 60.54, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 774381000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 105859000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50051000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 5861000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11343000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 893769000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 570587000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 317528000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 33144000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 210559000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1879000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 20913000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 24882000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13105000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 410182000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 305830000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36603956, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 208600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1367014428298215, "free_cash_flow": -5482000.0, "free_cash_flow_margin": -0.0070792026147335745, "capex_intensity": 0.014647828394549969, "cfo_to_positive_net_income": 0.11710055743141995, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 5.061875388514321, "share_based_compensation_to_revenue": 0.016923194138285934, "current_ratio": 1.3412091684922995, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0573256094617427 }, "observation_status": "sec-xbrl-unreviewed", "cik": 3197, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1900000.0, 3900000.0, 208600000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000003197.json", "sha256": "824632b2cee37c7e01d018d69301c7d3858a6c04b3f6d247269dfd16183adbd6", "retrieved_at": "2026-10-17T22:45:47.240035+00:00", "raw_path": "data/raw/824632b2cee37c7e01d018d69301c7d3858a6c04b3f6d247269dfd16183adbd6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "eps": { "value": 1.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 774381000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50051000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36603956, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5861000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085815", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000119312526085815/0001193125-26-085815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026562", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017025026562/0000950170-25-026562-index.html", "eps": { "value": 0.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026562", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017025026562/0000950170-25-026562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 557933000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026562", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017025026562/0000950170-25-026562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12957000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026562", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017025026562/0000950170-25-026562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36381910, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026562", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017025026562/0000950170-25-026562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24828000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026562", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017025026562/0000950170-25-026562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025511", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017024025511/0000950170-24-025511-index.html", "eps": { "value": 0.37, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025511", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017024025511/0000950170-24-025511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 544845000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025511", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017024025511/0000950170-24-025511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12911000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025511", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017024025511/0000950170-24-025511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35334090, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025511", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017024025511/0000950170-24-025511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44647000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025511", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017024025511/0000950170-24-025511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006169", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017023006169/0000950170-23-006169-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006169", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017023006169/0000950170-23-006169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 422627000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006169", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017023006169/0000950170-23-006169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17417000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006169", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017023006169/0000950170-23-006169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35005159, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006169", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017023006169/0000950170-23-006169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29649000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006169", "source_url": "https://www.sec.gov/Archives/edgar/data/3197/000095017023006169/0000950170-23-006169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SPSC", "source_ticker": "SPSC", "name": "SPS COMMERCE", "group": "Information Technology", "weight_percent": 0.11, "holding_price": 86.82, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 751505000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 118303000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 93339000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 178790000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 26524000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1169859000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 195966000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 973893000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 151355000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 21089000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 53728000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 335304000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 154351000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37992000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 114277000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.15742144097510993, "free_cash_flow": 152266000.0, "free_cash_flow_margin": 0.20261475306218854, "capex_intensity": 0.035294509018569405, "cfo_to_positive_net_income": 1.9154908451986843, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.071493868969601, "current_ratio": 2.1723474418695052, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1092699, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001092699.json", "sha256": "c836a91aa42d9c6c3c38ebe9867e9b9f494bb7dc1f98635473d7a36facc1d55c", "retrieved_at": "2026-10-17T22:45:47.392601+00:00", "raw_path": "data/raw/c836a91aa42d9c6c3c38ebe9867e9b9f494bb7dc1f98635473d7a36facc1d55c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "eps": { "value": 2.46, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 751505000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 93339000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37992000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 178790000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001092699-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269926000012/0001092699-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001092699-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269925000011/0001092699-25-000011-index.html", "eps": { "value": 2.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001092699-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269925000011/0001092699-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 637765000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001092699-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269925000011/0001092699-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 77054000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001092699-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269925000011/0001092699-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37856000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001092699-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269925000011/0001092699-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 157398000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001092699-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269925000011/0001092699-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001092699-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269924000012/0001092699-24-000012-index.html", "eps": { "value": 1.76, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001092699-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269924000012/0001092699-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 536910000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001092699-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269924000012/0001092699-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65824000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001092699-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269924000012/0001092699-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37475000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001092699-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269924000012/0001092699-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 132298000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001092699-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269924000012/0001092699-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001092699-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269923000006/0001092699-23-000006-index.html", "eps": { "value": 1.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001092699-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269923000006/0001092699-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 450875000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001092699-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269923000006/0001092699-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55134000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001092699-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269923000006/0001092699-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36953000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001092699-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269923000006/0001092699-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 100052000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001092699-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1092699/000109269923000006/0001092699-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VGNT", "source_ticker": "VGNT", "name": "VERSIGENT PLC", "group": "Consumer Discretionary", "weight_percent": 0.11, "holding_price": 43.71, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "FRSH", "source_ticker": "FRSH", "name": "FRESHWORKS CLASS A", "group": "Information Technology", "weight_percent": 0.11, "holding_price": 14.25, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 838809000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 13205000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 183723000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 242370000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5700000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1602712000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 570062000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1032650000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 569774000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25857000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 146819000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1097166000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 498029000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 293769000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 386306000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.01574255879467197, "free_cash_flow": 236670000.0, "free_cash_flow_margin": 0.2821500484615687, "capex_intensity": 0.006795349120002289, "cfo_to_positive_net_income": 1.3192142518900736, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1750326951665993, "current_ratio": 2.2030162902160315, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1544522, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001544522.json", "sha256": "80a6039d1f9b5fc9bfc4a234e454477d54804bc176ea38f5b6dc1625220d0e89", "retrieved_at": "2026-10-17T22:45:47.983961+00:00", "raw_path": "data/raw/80a6039d1f9b5fc9bfc4a234e454477d54804bc176ea38f5b6dc1625220d0e89.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "eps": { "value": 0.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 838809000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 183723000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 293769000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 242370000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001544522-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452226000036/0001544522-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001544522-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452225000010/0001544522-25-000010-index.html", "eps": { "value": -0.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001544522-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452225000010/0001544522-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 720420000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001544522-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452225000010/0001544522-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -95368000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001544522-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452225000010/0001544522-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 300843000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001544522-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452225000010/0001544522-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 160646000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001544522-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452225000010/0001544522-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001544522-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452224000012/0001544522-24-000012-index.html", "eps": { "value": -0.47, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001544522-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452224000012/0001544522-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 596432000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001544522-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452224000012/0001544522-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -137436000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001544522-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452224000012/0001544522-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 293087000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001544522-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452224000012/0001544522-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 86178000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001544522-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452224000012/0001544522-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001544522-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452223000016/0001544522-23-000016-index.html", "eps": { "value": -0.82, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001544522-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452223000016/0001544522-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 497999000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001544522-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452223000016/0001544522-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -232132000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001544522-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452223000016/0001544522-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 284587000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001544522-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452223000016/0001544522-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2525000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001544522-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1544522/000154452223000016/0001544522-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SBCF", "source_ticker": "SBCF", "name": "SEACOAST BANKING OF FLORIDA", "group": "Financials", "weight_percent": 0.11, "holding_price": 32.43, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 144878000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012787", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000162828026012787/0001628280-26-012787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 188061000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012787", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000162828026012787/0001628280-26-012787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 20842331000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012787", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000162828026012787/0001628280-26-012787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 17786544000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012787", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000162828026012787/0001628280-26-012787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2712662000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012787", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000162828026012787/0001628280-26-012787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 388545000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012787", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000162828026012787/0001628280-26-012787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15742000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012787", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000162828026012787/0001628280-26-012787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89106000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012787", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000162828026012787/0001628280-26-012787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012787", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000162828026012787/0001628280-26-012787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 730708, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000730708.json", "sha256": "01ff919d7c90efe9a002266c1a3f2444fd95c9b89c0f58030ac9564273711f85", "retrieved_at": "2026-10-17T22:45:48.365647+00:00", "raw_path": "data/raw/01ff919d7c90efe9a002266c1a3f2444fd95c9b89c0f58030ac9564273711f85.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/730708/000162828026012787/0001628280-26-012787-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012787", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000162828026012787/0001628280-26-012787-index.html", "eps": { "value": 1.57, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012787", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000162828026012787/0001628280-26-012787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 144878000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012787", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000162828026012787/0001628280-26-012787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89106000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012787", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000162828026012787/0001628280-26-012787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 188061000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012787", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000162828026012787/0001628280-26-012787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000730708-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000073070825000045/0000730708-25-000045-index.html", "eps": { "value": 1.42, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000730708-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000073070825000045/0000730708-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 120986000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000730708-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000073070825000045/0000730708-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85040000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000730708-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000073070825000045/0000730708-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 179902000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000730708-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000073070825000045/0000730708-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000730708-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000073070824000070/0000730708-24-000070-index.html", "eps": { "value": 1.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000730708-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000073070824000070/0000730708-24-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 104033000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000730708-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000073070824000070/0000730708-24-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84329000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000730708-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000073070824000070/0000730708-24-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 150613000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000730708-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000073070824000070/0000730708-24-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000730708-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000073070823000017/0000730708-23-000017-index.html", "eps": { "value": 1.66, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000730708-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000073070823000017/0000730708-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 106507000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000730708-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000073070823000017/0000730708-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64264000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000730708-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000073070823000017/0000730708-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 195859000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000730708-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/730708/000073070823000017/0000730708-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VAC", "source_ticker": "VAC", "name": "MARRIOTT VACATIONS WORLDWIDE", "group": "Consumer Discretionary", "weight_percent": 0.11, "holding_price": 112.3, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4672000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -308000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 28000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 57000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9757000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7764000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1993000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 406000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 38000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 61000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 583000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 583000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 358000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 508000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 8000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1323000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -29000000.0, "free_cash_flow_margin": -0.0062071917808219175, "capex_intensity": 0.012200342465753425, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008133561643835616, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 1.435960591133005 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1524358, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 583000000.0, 583000000.0, 358000000.0, 508000000.0, 8000000.0 ], "thereafter": 1323000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001524358.json", "sha256": "b6dfee38cde38957d5be2a5e65f6451707eed0e515b722f1854c5a746675d5a0", "retrieved_at": "2026-10-17T22:45:48.920957+00:00", "raw_path": "data/raw/b6dfee38cde38957d5be2a5e65f6451707eed0e515b722f1854c5a746675d5a0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "eps": { "value": -8.84, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4672000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -308000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001524358-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435826000010/0001524358-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001524358-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435825000044/0001524358-25-000044-index.html", "eps": { "value": 5.61, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001524358-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435825000044/0001524358-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4625000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001524358-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435825000044/0001524358-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 218000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001524358-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435825000044/0001524358-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001524358-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435825000044/0001524358-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 205000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001524358-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435825000044/0001524358-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001524358-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435824000006/0001524358-24-000006-index.html", "eps": { "value": 6.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001524358-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435824000006/0001524358-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4405000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001524358-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435824000006/0001524358-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 254000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001524358-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435824000006/0001524358-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001524358-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435824000006/0001524358-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 232000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001524358-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435824000006/0001524358-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001524358-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435823000009/0001524358-23-000009-index.html", "eps": { "value": 8.77, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001524358-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435823000009/0001524358-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4363000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001524358-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435823000009/0001524358-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 391000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001524358-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435823000009/0001524358-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001524358-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435823000009/0001524358-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 522000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001524358-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1524358/000152435823000009/0001524358-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WAY", "source_ticker": "WAY", "name": "WAYSTAR HOLDING", "group": "Health Care", "weight_percent": 0.11, "holding_price": 28.24, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1099278000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 249305000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112089000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 309673000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5785100000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1906274000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3878826000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 61355000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1458709000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 14194000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 140548000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 42069000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 308412000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 218063000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 184783285, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 14194000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 14194000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 14194000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1438664000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.22678976564617867, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.7627421067187683, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03826966427054849, "current_ratio": 1.414325217941604, "cash_runway_years": null, "near_term_maturity_to_cash": 0.2313421889006601 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1990354, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 14194000.0, 14194000.0, 14194000.0, 1438664000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001990354.json", "sha256": "9b377fcfb215a8a7e3bde08c217be9b706dc103e0a46898e48b1b66db7a99bc5", "retrieved_at": "2026-10-17T22:45:48.797684+00:00", "raw_path": "data/raw/9b377fcfb215a8a7e3bde08c217be9b706dc103e0a46898e48b1b66db7a99bc5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "eps": { "value": 0.61, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1099278000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112089000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 184783285, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 309673000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001990354-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "eps": { "value": -0.13, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 943549000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19125000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149915839, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 169768000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "eps": { "value": -0.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 791010000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51334000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121675430, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51460000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "eps": { "value": -0.42, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 704874000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51455000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121684771, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102634000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-18", "accession": "0001410578-25-000148", "source_url": "https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RLAY", "source_ticker": "RLAY", "name": "RELAY THERAPEUTICS", "group": "Health Care", "weight_percent": 0.11, "holding_price": 17.3, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 15355000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -302738000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -276479000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -235455000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 410000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 621331000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 54271000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 567060000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 84018000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 62419000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 578279000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 25578000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -19.71592315206773, "free_cash_flow": -235865000.0, "free_cash_flow_margin": -15.360794529469228, "capex_intensity": 0.026701400195376097, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 4.065060240963855, "current_ratio": 22.60845257643287, "cash_runway_years": 0.3568325157673441, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1812364, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001812364.json", "sha256": "fa0ec3b1c0571cd4da863c44bbdb1520425bab59f97c5e5a22af9eac1a936917", "retrieved_at": "2026-10-17T22:45:49.064344+00:00", "raw_path": "data/raw/fa0ec3b1c0571cd4da863c44bbdb1520425bab59f97c5e5a22af9eac1a936917.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "eps": { "value": -1.61, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15355000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -276479000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -235455000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076739", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000119312526076739/0001193125-26-076739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027756", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017025027756/0000950170-25-027756-index.html", "eps": { "value": -2.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027756", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017025027756/0000950170-25-027756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10007000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027756", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017025027756/0000950170-25-027756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -337708000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027756", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017025027756/0000950170-25-027756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -249107000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027756", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017025027756/0000950170-25-027756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018797", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017024018797/0000950170-24-018797-index.html", "eps": { "value": -2.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018797", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017024018797/0000950170-24-018797-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 25546000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018797", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017024018797/0000950170-24-018797-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -341973000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018797", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017024018797/0000950170-24-018797-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -300316000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018797", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017024018797/0000950170-24-018797-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004123", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017023004123/0000950170-23-004123-index.html", "eps": { "value": -2.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004123", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017023004123/0000950170-23-004123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1381000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004123", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017023004123/0000950170-23-004123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -290509000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004123", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017023004123/0000950170-23-004123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 112233649, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004123", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017023004123/0000950170-23-004123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -229490000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004123", "source_url": "https://www.sec.gov/Archives/edgar/data/1812364/000095017023004123/0000950170-23-004123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CPK", "source_ticker": "CPK", "name": "CHESAPEAKE UTILITIES", "group": "Utilities", "weight_percent": 0.11, "holding_price": 130.66, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 930000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 255900000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 140300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 233700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 448600000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3994800000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1598500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1327100000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 134600000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 158000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 72500000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 91700000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8500000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 237000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 529900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23488000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.27516129032258063, "free_cash_flow": -214900000.0, "free_cash_flow_margin": -0.2310752688172043, "capex_intensity": 0.48236559139784946, "cfo_to_positive_net_income": 1.6657163221667854, "total_debt": 1619700000.0, "debt_to_assets": 0.40545208771402824, "net_debt": 1617900000.0, "interest_coverage": 3.529655172413793, "share_based_compensation_to_revenue": 0.00913978494623656, "current_ratio": 0.44725419890545387, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 19745, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000019745.json", "sha256": "ee40194ac32591b341c3d3b5a95fc1331ca2c98acf31e8783abee1338a277b71", "retrieved_at": "2026-10-17T22:45:49.894479+00:00", "raw_path": "data/raw/ee40194ac32591b341c3d3b5a95fc1331ca2c98acf31e8783abee1338a277b71.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "eps": { "value": 5.97, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 930000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 140300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23488000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 233700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011753", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828026011753/0001628280-26-011753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008213", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828025008213/0001628280-25-008213-index.html", "eps": { "value": 5.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008213", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828025008213/0001628280-25-008213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 787200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008213", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828025008213/0001628280-25-008213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118600000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008213", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828025008213/0001628280-25-008213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22531000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008213", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828025008213/0001628280-25-008213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 239400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008213", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828025008213/0001628280-25-008213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005944", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828024005944/0001628280-24-005944-index.html", "eps": { "value": 4.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005944", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828024005944/0001628280-24-005944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 670604000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005944", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828024005944/0001628280-24-005944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 87212000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005944", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828024005944/0001628280-24-005944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18434857, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005944", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828024005944/0001628280-24-005944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 203482000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005944", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828024005944/0001628280-24-005944-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004607", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828023004607/0001628280-23-004607-index.html", "eps": { "value": 5.04, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004607", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828023004607/0001628280-23-004607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 680704000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004607", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828023004607/0001628280-23-004607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 89796000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004607", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828023004607/0001628280-23-004607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17804294, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004607", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828023004607/0001628280-23-004607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 158882000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004607", "source_url": "https://www.sec.gov/Archives/edgar/data/19745/000162828023004607/0001628280-23-004607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OSIS", "source_ticker": "OSIS", "name": "OSI SYSTEMS", "group": "Information Technology", "weight_percent": 0.11, "holding_price": 196.21, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1785984000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 218970000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 154711000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 275904000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 30570000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2502452000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1669491000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 832961000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 359832000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 998518000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2531000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 42650000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26433000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1611691000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 511135000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17280000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 271905000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 2531000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5041000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5041000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 355012000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 650000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.12260468178886261, "free_cash_flow": 245334000.0, "free_cash_flow_margin": 0.13736629219522684, "capex_intensity": 0.017116614706514727, "cfo_to_positive_net_income": 1.783350892955252, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.014800244571059986, "current_ratio": 3.1531611022528296, "cash_runway_years": null, "near_term_maturity_to_cash": 0.007033838013295093 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1039065, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2531000.0, 5041000.0, 5041000.0, 355012000.0, 650000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001039065.json", "sha256": "5687fe2f602463530aae10999ccc9e166d0c6b4df22b968af14a1e9f4a9370e4", "retrieved_at": "2026-10-17T22:45:50.014268+00:00", "raw_path": "data/raw/5687fe2f602463530aae10999ccc9e166d0c6b4df22b968af14a1e9f4a9370e4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "eps": { "value": 8.95, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1785984000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 154711000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17280000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 275904000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001104659-26-099752", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465926099752/0001104659-26-099752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-25", "accession": "0001410578-25-001887", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000141057825001887/0001410578-25-001887-index.html", "eps": { "value": 8.71, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-25", "accession": "0001410578-25-001887", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000141057825001887/0001410578-25-001887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1713166000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-25", "accession": "0001410578-25-001887", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000141057825001887/0001410578-25-001887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 149637000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-25", "accession": "0001410578-25-001887", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000141057825001887/0001410578-25-001887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17178000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-25", "accession": "0001410578-25-001887", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000141057825001887/0001410578-25-001887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 97592000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-25", "accession": "0001410578-25-001887", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000141057825001887/0001410578-25-001887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001410578-24-001571", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000141057824001571/0001410578-24-001571-index.html", "eps": { "value": 7.38, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001410578-24-001571", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000141057824001571/0001410578-24-001571-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1538758000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001410578-24-001571", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000141057824001571/0001410578-24-001571-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 17354000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001410578-24-001571", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000141057824001571/0001410578-24-001571-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -87501000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001410578-24-001571", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000141057824001571/0001410578-24-001571-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001104659-23-096477", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465923096477/0001104659-23-096477-index.html", "eps": { "value": 5.34, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001104659-23-096477", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465923096477/0001104659-23-096477-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1278427000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001104659-23-096477", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465923096477/0001104659-23-096477-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 17190000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001104659-23-096477", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465923096477/0001104659-23-096477-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 94812000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001104659-23-096477", "source_url": "https://www.sec.gov/Archives/edgar/data/1039065/000110465923096477/0001104659-23-096477-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FIBK", "source_ticker": "FIBK", "name": "FIRST INTERSTATE BANCSYSTEM", "group": "Financials", "weight_percent": 0.11, "holding_price": 34.81, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 302100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 305600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 26640600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 23193600000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3447000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 50800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13300000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102830529, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 121900000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 4100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 141700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 860413, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 100000.0, 200000.0, 200000.0, 4100000.0, 0.0 ], "thereafter": 141700000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000860413.json", "sha256": "034d98c137654444354001a02e85f8b68d619f63589bf1967d782836f83288e0", "retrieved_at": "2026-10-17T22:45:50.683649+00:00", "raw_path": "data/raw/034d98c137654444354001a02e85f8b68d619f63589bf1967d782836f83288e0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "eps": { "value": 2.94, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 302100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102830529, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 305600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000860413-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041326000011/0000860413-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000860413-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041325000022/0000860413-25-000022-index.html", "eps": { "value": 2.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000860413-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041325000022/0000860413-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 226000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000860413-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041325000022/0000860413-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103190864, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000860413-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041325000022/0000860413-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 355000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000860413-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041325000022/0000860413-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000860413-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041324000016/0000860413-24-000016-index.html", "eps": { "value": 2.48, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000860413-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041324000016/0000860413-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 257500000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000860413-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041324000016/0000860413-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103780103, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000860413-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041324000016/0000860413-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 428000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000860413-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041324000016/0000860413-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000860413-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041323000045/0000860413-23-000045-index.html", "eps": { "value": 1.96, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000860413-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041323000045/0000860413-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 202200000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000860413-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041323000045/0000860413-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103340999, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000860413-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041323000045/0000860413-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 534400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000860413-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/860413/000086041323000045/0000860413-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PENG", "source_ticker": "PENG", "name": "PENGUIN SOLUTIONS INC", "group": "Information Technology", "weight_percent": 0.11, "holding_price": 61.86, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1368794000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-08-31", "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 58135000, "tag": "OperatingIncomeLoss", "start": "2024-08-31", "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25391000, "tag": "NetIncomeLoss", "start": "2024-08-31", "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 109084000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-08-31", "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9012000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-08-31", "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1617200000, "tag": "Assets", "start": null, "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1008973000, "tag": "Liabilities", "start": null, "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 394246000, "tag": "StockholdersEquity", "start": null, "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 453754000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 441893000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 19945000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 56216000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-08-31", "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 41176000, "tag": "ShareBasedCompensation", "start": "2024-08-31", "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1064227000, "tag": "AssetsCurrent", "start": null, "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 473899000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54368000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-08-31", "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 8804000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-08-31", "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 52320000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-08-31", "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 150000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 300000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04247169406061102, "free_cash_flow": 100072000.0, "free_cash_flow_margin": 0.07310961328001145, "capex_intensity": 0.006583897942276194, "cfo_to_positive_net_income": 4.296167933519751, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.030081955356320966, "current_ratio": 2.245683151895235, "cash_runway_years": null, "near_term_maturity_to_cash": 0.04407674643088546 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1616533, "fiscal_year": "2025", "fiscal_end": "2025-08-29", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 20000000.0, 0.0, 0.0, 150000000.0, 300000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001616533.json", "sha256": "7f49ae1db8700690e6ea142ddafad7a524e5ab04b5a49e16e5be72bd82ebaca6", "retrieved_at": "2026-10-17T22:45:50.766915+00:00", "raw_path": "data/raw/7f49ae1db8700690e6ea142ddafad7a524e5ab04b5a49e16e5be72bd82ebaca6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "earnings": { "annual_history": [ { "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "eps": { "value": 0.28, "tag": "EarningsPerShareDiluted", "start": "2024-08-31", "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1368794000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-08-31", "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25391000, "tag": "NetIncomeLoss", "start": "2024-08-31", "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54368000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-08-31", "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109084000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-08-31", "end": "2025-08-29", "filed": "2025-10-21", "accession": "0001616533-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000161653325000061/0001616533-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-08-30", "filed": "2024-10-24", "accession": "0001628280-24-043646", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828024043646/0001628280-24-043646-index.html", "eps": { "value": -1, "tag": "EarningsPerShareDiluted", "start": "2023-08-26", "end": "2024-08-30", "filed": "2024-10-24", "accession": "0001628280-24-043646", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828024043646/0001628280-24-043646-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1170796000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-08-26", "end": "2024-08-30", "filed": "2024-10-24", "accession": "0001628280-24-043646", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828024043646/0001628280-24-043646-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52472000, "tag": "NetIncomeLoss", "start": "2023-08-26", "end": "2024-08-30", "filed": "2024-10-24", "accession": "0001628280-24-043646", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828024043646/0001628280-24-043646-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52428000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-08-26", "end": "2024-08-30", "filed": "2024-10-24", "accession": "0001628280-24-043646", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828024043646/0001628280-24-043646-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77185000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-08-26", "end": "2024-08-30", "filed": "2024-10-24", "accession": "0001628280-24-043646", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828024043646/0001628280-24-043646-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-08-25", "filed": "2023-10-20", "accession": "0001628280-23-034807", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828023034807/0001628280-23-034807-index.html", "eps": { "value": -3.65, "tag": "EarningsPerShareDiluted", "start": "2022-08-27", "end": "2023-08-25", "filed": "2023-10-20", "accession": "0001628280-23-034807", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828023034807/0001628280-23-034807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1441250000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-08-27", "end": "2023-08-25", "filed": "2023-10-20", "accession": "0001628280-23-034807", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828023034807/0001628280-23-034807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -187526000, "tag": "NetIncomeLoss", "start": "2022-08-27", "end": "2023-08-25", "filed": "2023-10-20", "accession": "0001628280-23-034807", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828023034807/0001628280-23-034807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51322000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-08-27", "end": "2023-08-25", "filed": "2023-10-20", "accession": "0001628280-23-034807", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828023034807/0001628280-23-034807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 104387000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-08-27", "end": "2023-08-25", "filed": "2023-10-20", "accession": "0001628280-23-034807", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828023034807/0001628280-23-034807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-08-26", "filed": "2022-10-14", "accession": "0001628280-22-026409", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828022026409/0001628280-22-026409-index.html", "eps": { "value": 1.22, "tag": "EarningsPerShareDiluted", "start": "2021-08-28", "end": "2022-08-26", "filed": "2022-10-14", "accession": "0001628280-22-026409", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828022026409/0001628280-22-026409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1819352000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-08-28", "end": "2022-08-26", "filed": "2022-10-14", "accession": "0001628280-22-026409", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828022026409/0001628280-22-026409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66557000, "tag": "NetIncomeLoss", "start": "2021-08-28", "end": "2022-08-26", "filed": "2022-10-14", "accession": "0001628280-22-026409", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828022026409/0001628280-22-026409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54443000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-08-28", "end": "2022-08-26", "filed": "2022-10-14", "accession": "0001628280-22-026409", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828022026409/0001628280-22-026409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 104931000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-08-28", "end": "2022-08-26", "filed": "2022-10-14", "accession": "0001628280-22-026409", "source_url": "https://www.sec.gov/Archives/edgar/data/1616533/000162828022026409/0001628280-22-026409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ABG", "source_ticker": "ABG", "name": "ASBURY AUTOMOTIVE GROUP INC", "group": "Consumer Discretionary", "weight_percent": 0.11, "holding_price": 169.87, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 17999000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 860600000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 492000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 775200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 11618200000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3891900000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 82400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27700000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3380200000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3559500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 12800000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 484400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 42400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 610200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 837700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 482900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1135800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.047813767431523976, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.575609756097561, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0015389743874659704, "current_ratio": 0.9496277567074027, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1144980, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 484400000.0, 42400000.0, 610200000.0, 837700000.0, 482900000.0 ], "thereafter": 1135800000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001144980.json", "sha256": "3d2113e8306ec20344f70492eedb965f9b5b23a007b6c6ddebcb064555d85833", "retrieved_at": "2026-10-17T22:45:51.258824+00:00", "raw_path": "data/raw/3d2113e8306ec20344f70492eedb965f9b5b23a007b6c6ddebcb064555d85833.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "eps": { "value": 25.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17999000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 492000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 775200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001144980-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498026000051/0001144980-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001144980-25-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498025000077/0001144980-25-000077-index.html", "eps": { "value": 21.5, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001144980-25-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498025000077/0001144980-25-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17188600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001144980-25-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498025000077/0001144980-25-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 430300000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001144980-25-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498025000077/0001144980-25-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001144980-25-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498025000077/0001144980-25-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 671200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001144980-25-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498025000077/0001144980-25-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001144980-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498024000076/0001144980-24-000076-index.html", "eps": { "value": 28.74, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001144980-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498024000076/0001144980-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14802700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001144980-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498024000076/0001144980-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 602500000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001144980-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498024000076/0001144980-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001144980-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498024000076/0001144980-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 313000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001144980-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498024000076/0001144980-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001144980-23-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498023000080/0001144980-23-000080-index.html", "eps": { "value": 44.61, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001144980-23-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498023000080/0001144980-23-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15433800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001144980-23-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498023000080/0001144980-23-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 997300000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001144980-23-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498023000080/0001144980-23-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001144980-23-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498023000080/0001144980-23-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 696000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001144980-23-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1144980/000114498023000080/0001144980-23-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DAN", "source_ticker": "DAN", "name": "DANA INCORPORATED INC", "group": "Consumer Discretionary", "weight_percent": 0.11, "holding_price": 28.49, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 7500000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 139000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 512000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7808000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6909000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 840000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 469000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 615000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 181000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3868000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3308000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 650000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 401000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 382000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 401000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.018533333333333332, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 6.023529411764706, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.7679558011049724, "share_based_compensation_to_revenue": null, "current_ratio": 1.1692865779927448, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0021321961620469083 }, "observation_status": "sec-xbrl-unreviewed", "cik": 26780, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1000000.0, 400000000.0, 401000000.0, 382000000.0, 401000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000026780.json", "sha256": "e03de03b38cf9b9070c0dcb65ff1b305563e131d8bb6548a12248cb38ec59d5f", "retrieved_at": "2026-10-17T22:45:52.449376+00:00", "raw_path": "data/raw/e03de03b38cf9b9070c0dcb65ff1b305563e131d8bb6548a12248cb38ec59d5f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7500000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 512000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006076", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774926006076/0001437749-26-006076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001437749-25-004554", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774925004554/0001437749-25-004554-index.html", "eps": { "value": -0.39, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001437749-25-004554", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774925004554/0001437749-25-004554-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10284000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001437749-25-004554", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774925004554/0001437749-25-004554-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001437749-25-004554", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774925004554/0001437749-25-004554-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 145200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001437749-25-004554", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774925004554/0001437749-25-004554-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 450000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001437749-25-004554", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774925004554/0001437749-25-004554-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001437749-24-004751", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774924004751/0001437749-24-004751-index.html", "eps": { "value": 0.26, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001437749-24-004751", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774924004751/0001437749-24-004751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10555000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001437749-24-004751", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774924004751/0001437749-24-004751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001437749-24-004751", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774924004751/0001437749-24-004751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 144600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001437749-24-004751", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774924004751/0001437749-24-004751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 476000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001437749-24-004751", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774924004751/0001437749-24-004751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003931", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774923003931/0001437749-23-003931-index.html", "eps": { "value": -1.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003931", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774923003931/0001437749-23-003931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10156000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003931", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774923003931/0001437749-23-003931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -242000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003931", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774923003931/0001437749-23-003931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 143600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003931", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774923003931/0001437749-23-003931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 649000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003931", "source_url": "https://www.sec.gov/Archives/edgar/data/26780/000143774923003931/0001437749-23-003931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KAI", "source_ticker": "KAI", "name": "KADANT INC", "group": "Industrials", "weight_percent": 0.11, "holding_price": 258.72, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1052248000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 157288000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101969000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 171328000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 17048000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1712178000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 979809000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 119551000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 51219000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11242000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 541933000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 228171000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11794000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 4573000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 2146000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2041000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1770000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 23000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 366729000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 11000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.14947806980863826, "free_cash_flow": 154280000.0, "free_cash_flow_margin": 0.1466194281196068, "capex_intensity": 0.01620150382799492, "cfo_to_positive_net_income": 1.6801969225941218, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010683793174232691, "current_ratio": 2.375117784468666, "cash_runway_years": null, "near_term_maturity_to_cash": 0.01795049811377571 }, "observation_status": "sec-xbrl-unreviewed", "cik": 886346, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2146000.0, 2041000.0, 1770000.0, 23000.0, 366729000.0 ], "thereafter": 11000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000886346.json", "sha256": "62b2da18cfd4c6006023be92958c7996136e0c65d8a83eb587eda3a165257920", "retrieved_at": "2026-10-17T22:45:52.029663+00:00", "raw_path": "data/raw/62b2da18cfd4c6006023be92958c7996136e0c65d8a83eb587eda3a165257920.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "eps": { "value": 8.65, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1052248000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101969000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11794000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 171328000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0000886346-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634626000018/0000886346-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000886346-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634625000006/0000886346-25-000006-index.html", "eps": { "value": 9.48, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000886346-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634625000006/0000886346-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1053384000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000886346-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634625000006/0000886346-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111598000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000886346-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634625000006/0000886346-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11771000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000886346-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634625000006/0000886346-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 155265000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000886346-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634625000006/0000886346-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000886346-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634624000026/0000886346-24-000026-index.html", "eps": { "value": 9.9, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000886346-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634624000026/0000886346-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 957672000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000886346-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634624000026/0000886346-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 116069000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000886346-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634624000026/0000886346-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11729000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000886346-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634624000026/0000886346-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 165545000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000886346-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634624000026/0000886346-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000886346-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634623000019/0000886346-23-000019-index.html", "eps": { "value": 10.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000886346-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634623000019/0000886346-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 904739000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000886346-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634623000019/0000886346-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 120928000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000886346-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634623000019/0000886346-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11688000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000886346-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634623000019/0000886346-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102625000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000886346-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/886346/000088634623000019/0000886346-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BWIN", "source_ticker": "BWIN", "name": "BALDWIN INSURANCE GROUP CLASS A", "group": "Financials", "weight_percent": 0.1, "holding_price": 31.93, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1493680000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 73936000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33813000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -29418000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3862220000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2777822000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 600215000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 123669000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 12577000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 127830000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 71113000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1199718000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1032760000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67938680, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 12577000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 10061000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 10061000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 10061000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 10061000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1550785000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1781755, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 12577000.0, 10061000.0, 10061000.0, 10061000.0, 10061000.0 ], "thereafter": 1550785000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001781755.json", "sha256": "9c052ee93469236a7eebb7c8fd733001f94bf4c6d8edeca86d28d18f08925a0e", "retrieved_at": "2026-10-17T22:45:52.579290+00:00", "raw_path": "data/raw/9c052ee93469236a7eebb7c8fd733001f94bf4c6d8edeca86d28d18f08925a0e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "eps": { "value": -0.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1493680000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33813000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67938680, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -29418000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001781755-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175526000018/0001781755-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001781755-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175525000017/0001781755-25-000017-index.html", "eps": { "value": -0.39, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001781755-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175525000017/0001781755-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1377116000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001781755-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175525000017/0001781755-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24518000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001781755-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175525000017/0001781755-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63455148, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001781755-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175525000017/0001781755-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001781755-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175525000017/0001781755-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001781755-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175524000016/0001781755-24-000016-index.html", "eps": { "value": -1.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001781755-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175524000016/0001781755-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1211828000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001781755-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175524000016/0001781755-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -90141000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001781755-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175524000016/0001781755-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60134776, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001781755-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175524000016/0001781755-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44644000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001781755-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175524000016/0001781755-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001781755-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175523000006/0001781755-23-000006-index.html", "eps": { "value": -0.74, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001781755-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175523000006/0001781755-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -41772000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001781755-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175523000006/0001781755-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56825348, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001781755-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175523000006/0001781755-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2462000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001781755-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1781755/000178175523000006/0001781755-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LFST", "source_ticker": "LFST", "name": "LIFESTANCE HEALTH GROUP", "group": "Health Care", "weight_percent": 0.1, "holding_price": 12.37, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1424285000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 24148000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9663000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 146151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 36125000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2203933000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 682918000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1521015000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 248642000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 265927000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 14500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 11662000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 41619000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 74701000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 416200000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 251962000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 391136000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.01695447189291469, "free_cash_flow": 110026000.0, "free_cash_flow_margin": 0.0772499885907666, "capex_intensity": 0.02536360349227858, "cfo_to_positive_net_income": 15.124805960881714, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 2.0706568341622362, "share_based_compensation_to_revenue": 0.05244807043534124, "current_ratio": 1.651836388026766, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1845257, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001845257.json", "sha256": "cf8ca059753e5ebbf99c7ff5ff9ad2b7086d1879cf437fa5b753fc7b860e2229", "retrieved_at": "2026-10-17T22:45:52.499679+00:00", "raw_path": "data/raw/cf8ca059753e5ebbf99c7ff5ff9ad2b7086d1879cf437fa5b753fc7b860e2229.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "eps": null, "revenue": { "value": 1424285000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9663000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 391136000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 146151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071462", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000119312526071462/0001193125-26-071462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029100", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000095017025029100/0000950170-25-029100-index.html", "eps": null, "revenue": { "value": 1250970000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029100", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000095017025029100/0000950170-25-029100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57443000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029100", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000095017025029100/0000950170-25-029100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 379147000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029100", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000095017025029100/0000950170-25-029100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107260000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029100", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000095017025029100/0000950170-25-029100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022131", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000095017024022131/0000950170-24-022131-index.html", "eps": null, "revenue": { "value": 1055665000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022131", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000095017024022131/0000950170-24-022131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -186262000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022131", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000095017024022131/0000950170-24-022131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 367457, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022131", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000095017024022131/0000950170-24-022131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16884000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022131", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000095017024022131/0000950170-24-022131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007018", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000095017023007018/0000950170-23-007018-index.html", "eps": null, "revenue": { "value": 859542000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007018", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000095017023007018/0000950170-23-007018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -215564000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007018", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000095017023007018/0000950170-23-007018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 52789000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007018", "source_url": "https://www.sec.gov/Archives/edgar/data/1845257/000095017023007018/0000950170-23-007018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AVA", "source_ticker": "AVA", "name": "AVISTA", "group": "Utilities", "weight_percent": 0.1, "holding_price": 36.18, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1964000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 354000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 193000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 469000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 570000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8359000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5650000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2709000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 19000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 388000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 289000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 729000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 878000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81051000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 78000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.18024439918533605, "free_cash_flow": -101000000.0, "free_cash_flow_margin": -0.05142566191446028, "capex_intensity": 0.29022403258655805, "cfo_to_positive_net_income": 2.430051813471503, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004582484725050916, "current_ratio": 0.8302961275626424, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 104918, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000104918.json", "sha256": "0931967df564c53523b73b59e00210f191063ede8adead37a113de69e0210b85", "retrieved_at": "2026-10-17T22:45:53.757177+00:00", "raw_path": "data/raw/0931967df564c53523b73b59e00210f191063ede8adead37a113de69e0210b85.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "eps": { "value": 2.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1964000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 193000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81051000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 469000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067872", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000119312526067872/0001193125-26-067872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027077", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017025027077/0000950170-25-027077-index.html", "eps": { "value": 2.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027077", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017025027077/0000950170-25-027077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1938000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027077", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017025027077/0000950170-25-027077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 180000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027077", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017025027077/0000950170-25-027077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78820000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027077", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017025027077/0000950170-25-027077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 534000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027077", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017025027077/0000950170-25-027077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017421", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017024017421/0000950170-24-017421-index.html", "eps": { "value": 2.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017421", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017024017421/0000950170-24-017421-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1751554000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017421", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017024017421/0000950170-24-017421-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 171180000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017421", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017024017421/0000950170-24-017421-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76495000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017421", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017024017421/0000950170-24-017421-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 447079000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017421", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017024017421/0000950170-24-017421-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003546", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017023003546/0000950170-23-003546-index.html", "eps": { "value": 2.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003546", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017023003546/0000950170-23-003546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1710207000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003546", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017023003546/0000950170-23-003546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 155176000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003546", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017023003546/0000950170-23-003546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73093000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003546", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017023003546/0000950170-23-003546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124207000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003546", "source_url": "https://www.sec.gov/Archives/edgar/data/104918/000095017023003546/0000950170-23-003546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CBU", "source_ticker": "CBU", "name": "COMMUNITY FINANCIAL SYSTEM INC", "group": "Financials", "weight_percent": 0.1, "holding_price": 59.67, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 818007000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 210455000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 301859000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 68528000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 17303296000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 15297262000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2006034000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 301755000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 192725000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10859000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52821000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 5277000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 11168000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 723188, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000723188.json", "sha256": "320b7fc37258515054c59a16398e7781b05329c7e476315b43ec1a0ece19afa1", "retrieved_at": "2026-10-17T22:45:53.700930+00:00", "raw_path": "data/raw/320b7fc37258515054c59a16398e7781b05329c7e476315b43ec1a0ece19afa1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "eps": { "value": 3.97, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 818007000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 210455000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52821000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 301859000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021651", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000110465926021651/0001104659-26-021651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001410578-25-000247", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057825000247/0001410578-25-000247-index.html", "eps": { "value": 3.44, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001410578-25-000247", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057825000247/0001410578-25-000247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 746303000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001410578-25-000247", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057825000247/0001410578-25-000247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 182481000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001410578-25-000247", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057825000247/0001410578-25-000247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52883000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001410578-25-000247", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057825000247/0001410578-25-000247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 242276000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001410578-25-000247", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057825000247/0001410578-25-000247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001410578-24-000095", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057824000095/0001410578-24-000095-index.html", "eps": { "value": 2.45, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001410578-24-000095", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057824000095/0001410578-24-000095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 131924000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001410578-24-000095", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057824000095/0001410578-24-000095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53725000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001410578-24-000095", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057824000095/0001410578-24-000095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 228420000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001410578-24-000095", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057824000095/0001410578-24-000095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001410578-23-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057823000196/0001410578-23-000196-index.html", "eps": { "value": 3.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001410578-23-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057823000196/0001410578-23-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 188081000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001410578-23-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057823000196/0001410578-23-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54208000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001410578-23-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057823000196/0001410578-23-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 214600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001410578-23-000196", "source_url": "https://www.sec.gov/Archives/edgar/data/723188/000141057823000196/0001410578-23-000196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CXW", "source_ticker": "CXW", "name": "CORECIVIC REIT", "group": "Industrials", "weight_percent": 0.1, "holding_price": 31.23, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2211182000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 194595000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3256743000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1851494000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1405249000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 97929000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1205037000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 15701000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 62229000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27672000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 611087000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 368874000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107028000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 228987000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 15701000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 257823000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 342995000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 507985000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 8073000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 97730000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012514573653367294, "current_ratio": 1.6566280084798604, "cash_runway_years": null, "near_term_maturity_to_cash": 0.16033044348456535 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1070985, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 15701000.0, 257823000.0, 342995000.0, 507985000.0, 8073000.0 ], "thereafter": 97730000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001070985.json", "sha256": "cb2dc32a93bb60d43ef8741c4aebfb610ad84ac5d77c62839d3bc8ef5caee7f7", "retrieved_at": "2026-10-17T22:45:54.054622+00:00", "raw_path": "data/raw/cb2dc32a93bb60d43ef8741c4aebfb610ad84ac5d77c62839d3bc8ef5caee7f7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "eps": { "value": 1.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2211182000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 107028000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 194595000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-060669", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000119312526060669/0001193125-26-060669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024745", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017025024745/0000950170-25-024745-index.html", "eps": { "value": 0.62, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024745", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017025024745/0000950170-25-024745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1961646000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024745", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017025024745/0000950170-25-024745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 110939000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024745", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017025024745/0000950170-25-024745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 269153000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024745", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017025024745/0000950170-25-024745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017235", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017024017235/0000950170-24-017235-index.html", "eps": { "value": 0.59, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017235", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017024017235/0000950170-24-017235-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1896635000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017235", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017024017235/0000950170-24-017235-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 114650000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017235", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017024017235/0000950170-24-017235-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 231901000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017235", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017024017235/0000950170-24-017235-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003390", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017023003390/0000950170-23-003390-index.html", "eps": { "value": 1.03, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003390", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017023003390/0000950170-23-003390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1845329000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003390", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017023003390/0000950170-23-003390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 122320000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003390", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017023003390/0000950170-23-003390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119098000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003390", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017023003390/0000950170-23-003390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 153583000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003390", "source_url": "https://www.sec.gov/Archives/edgar/data/1070985/000095017023003390/0000950170-23-003390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IDYA", "source_ticker": "IDYA", "name": "IDEAYA BIOSCIENCES", "group": "Health Care", "weight_percent": 0.1, "holding_price": 33.85, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 218710000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -159313000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -113698000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -71098000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2368000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1109324000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 86390000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1022934000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 112825000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2700000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 46115000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 666727000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 58815000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88485238, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.7284211970188834, "free_cash_flow": -73466000.0, "free_cash_flow_margin": -0.33590599423894657, "capex_intensity": 0.010827122673860363, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.21084998399707375, "current_ratio": 11.336002720394458, "cash_runway_years": 1.5868941461081887, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1676725, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001676725.json", "sha256": "71c3ec7e9c6cef9d06d6ce45832aba79db21a6fd9de8639503437579c64e1d59", "retrieved_at": "2026-10-17T22:45:53.872528+00:00", "raw_path": "data/raw/71c3ec7e9c6cef9d06d6ce45832aba79db21a6fd9de8639503437579c64e1d59.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "eps": { "value": -1.28, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 218710000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -113698000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88485238, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -71098000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054533", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000119312526054533/0001193125-26-054533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022183", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017025022183/0000950170-25-022183-index.html", "eps": { "value": -3.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022183", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017025022183/0000950170-25-022183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022183", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017025022183/0000950170-25-022183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -274477000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022183", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017025022183/0000950170-25-022183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81678069, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022183", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017025022183/0000950170-25-022183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -247584000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022183", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017025022183/0000950170-25-022183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017093", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017024017093/0000950170-24-017093-index.html", "eps": { "value": -1.96, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017093", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017024017093/0000950170-24-017093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 23385000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017093", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017024017093/0000950170-24-017093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -112961000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017093", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017024017093/0000950170-24-017093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57519929, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017093", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017024017093/0000950170-24-017093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -115224000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017093", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017024017093/0000950170-24-017093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006456", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017023006456/0000950170-23-006456-index.html", "eps": { "value": -1.42, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006456", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017023006456/0000950170-23-006456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50931000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006456", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017023006456/0000950170-23-006456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58655000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006456", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017023006456/0000950170-23-006456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41444696, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006456", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017023006456/0000950170-23-006456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -87175000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006456", "source_url": "https://www.sec.gov/Archives/edgar/data/1676725/000095017023006456/0000950170-23-006456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SPHR", "source_ticker": "SPHR", "name": "SPHERE ENTERTAINMENT CLASS A", "group": "Communication", "weight_percent": 0.1, "holding_price": 108.85, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1218223000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -229564000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33405000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 243346000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4209908000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1976669000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2233239000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 767439000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 63009000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 336411000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 59005000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 810175000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 743374000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45298000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 50024000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 45468000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 315000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 298750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 33469000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.18844168924737095, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 7.284717856608292, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04843530289610359, "current_ratio": 1.089861899931932, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1795250, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 45468000.0, 315000000.0, 298750000.0, 33469000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001795250.json", "sha256": "7520cf719c49a7b6961e605e706b5d1be410d8c398ea35be99e83e65b9682da7", "retrieved_at": "2026-10-17T22:45:54.759838+00:00", "raw_path": "data/raw/7520cf719c49a7b6961e605e706b5d1be410d8c398ea35be99e83e65b9682da7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "eps": { "value": 0.74, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1218223000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33405000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45298000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 243346000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007760", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000162828026007760/0001628280-26-007760-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-06-30", "filed": "2024-08-14", "accession": "0001795250-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000179525024000026/0001795250-24-000026-index.html", "eps": { "value": -5.68, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-14", "accession": "0001795250-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000179525024000026/0001795250-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1023861000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-14", "accession": "0001795250-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000179525024000026/0001795250-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -200649000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-14", "accession": "0001795250-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000179525024000026/0001795250-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35301000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-14", "accession": "0001795250-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000179525024000026/0001795250-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19658000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-14", "accession": "0001795250-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000179525024000026/0001795250-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-22", "accession": "0001795250-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000179525023000017/0001795250-23-000017-index.html", "eps": { "value": 14.4, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0001795250-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000179525023000017/0001795250-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 571221000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0001795250-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000179525023000017/0001795250-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 502772000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0001795250-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000179525023000017/0001795250-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34929000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0001795250-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000179525023000017/0001795250-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 153591000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0001795250-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1795250/000179525023000017/0001795250-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRK", "source_ticker": "PRK", "name": "PARK NATIONAL CORP", "group": "Financials", "weight_percent": 0.1, "holding_price": 178.03, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 664421000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 180073000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 198320000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6373000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9805013000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8452220000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 233513000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 81711000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8613000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16202910, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 20134000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 805676, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000805676.json", "sha256": "1e790befd661661d6b438b725ed4555e139eff73f7cb002a1ee039f59f65d0b3", "retrieved_at": "2026-10-17T22:45:55.778193+00:00", "raw_path": "data/raw/1e790befd661661d6b438b725ed4555e139eff73f7cb002a1ee039f59f65d0b3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "eps": { "value": 11.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 664421000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 180073000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16202910, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 198320000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000805676-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567626000017/0000805676-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000805676-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567625000014/0000805676-25-000014-index.html", "eps": { "value": 9.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000805676-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567625000014/0000805676-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 645553000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000805676-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567625000014/0000805676-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 151420000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000805676-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567625000014/0000805676-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16244797, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000805676-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567625000014/0000805676-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 178848000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000805676-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567625000014/0000805676-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000805676-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567624000037/0000805676-24-000037-index.html", "eps": { "value": 7.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000805676-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567624000037/0000805676-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 126734000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000805676-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567624000037/0000805676-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16250019, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000805676-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567624000037/0000805676-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 150504000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000805676-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567624000037/0000805676-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000805676-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567623000044/0000805676-23-000044-index.html", "eps": { "value": 9.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000805676-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567623000044/0000805676-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 148351000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000805676-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567623000044/0000805676-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16365309, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000805676-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567623000044/0000805676-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 134862000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000805676-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/805676/000080567623000044/0000805676-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ABM", "source_ticker": "ABM", "name": "ABM INDUSTRIES INC", "group": "Industrials", "weight_percent": 0.1, "holding_price": 50.76, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 8745900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 311700000, "tag": "OperatingIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162400000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 234400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 79300000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5269500000, "tag": "Assets", "start": null, "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3483800000, "tag": "Liabilities", "start": null, "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1785600000, "tag": "StockholdersEquity", "start": null, "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 104100000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1537100000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 105600000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 38000000, "tag": "ShareBasedCompensation", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1938700000, "tag": "AssetsCurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1305700000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 122200000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03563955682091037, "free_cash_flow": 155100000.0, "free_cash_flow_margin": 0.017734023942647413, "capex_intensity": 0.009067105729541843, "cfo_to_positive_net_income": 1.4433497536945812, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004344893035593821, "current_ratio": 1.4847974266676878, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 771497, "fiscal_year": "2025", "fiscal_end": "2025-10-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000771497.json", "sha256": "097b8a72edbdee2ea4ba221f97ba2968d1cd264ea47d0a140f90e33b7bbc288b", "retrieved_at": "2026-10-17T22:45:55.685017+00:00", "raw_path": "data/raw/097b8a72edbdee2ea4ba221f97ba2968d1cd264ea47d0a140f90e33b7bbc288b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "earnings": { "annual_history": [ { "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "eps": { "value": 2.59, "tag": "EarningsPerShareDiluted", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8745900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162400000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 234400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-19", "accession": "0000771497-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149725000031/0000771497-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-10-31", "filed": "2024-12-19", "accession": "0000771497-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149724000029/0000771497-24-000029-index.html", "eps": { "value": 1.28, "tag": "EarningsPerShareDiluted", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-19", "accession": "0000771497-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149724000029/0000771497-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8359400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-19", "accession": "0000771497-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149724000029/0000771497-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 81400000, "tag": "NetIncomeLoss", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-19", "accession": "0000771497-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149724000029/0000771497-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-19", "accession": "0000771497-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149724000029/0000771497-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 226700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-19", "accession": "0000771497-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149724000029/0000771497-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-10-31", "filed": "2023-12-18", "accession": "0000771497-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149723000025/0000771497-23-000025-index.html", "eps": { "value": 3.79, "tag": "EarningsPerShareDiluted", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-18", "accession": "0000771497-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149723000025/0000771497-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8096400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-18", "accession": "0000771497-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149723000025/0000771497-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 251300000, "tag": "NetIncomeLoss", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-18", "accession": "0000771497-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149723000025/0000771497-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-18", "accession": "0000771497-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149723000025/0000771497-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 243300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-18", "accession": "0000771497-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149723000025/0000771497-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-31", "filed": "2022-12-21", "accession": "0000771497-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149722000028/0000771497-22-000028-index.html", "eps": { "value": 3.41, "tag": "EarningsPerShareDiluted", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-21", "accession": "0000771497-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149722000028/0000771497-22-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7806600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-21", "accession": "0000771497-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149722000028/0000771497-22-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 230400000, "tag": "NetIncomeLoss", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-21", "accession": "0000771497-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149722000028/0000771497-22-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-21", "accession": "0000771497-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149722000028/0000771497-22-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-21", "accession": "0000771497-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/771497/000077149722000028/0000771497-22-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CLBK", "source_ticker": "CLBK", "name": "COLUMBIA FINANCIAL INC", "group": "Financials", "weight_percent": 0.1, "holding_price": 10.82, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "TDC", "source_ticker": "TDC", "name": "TERADATA", "group": "Information Technology", "weight_percent": 0.1, "holding_price": 31.26, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1663000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 205000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 130000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 305000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 19000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1779000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1549000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 230000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 493000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 431000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 25000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 112000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 837000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 914000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 140000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 25000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 431000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1232711966325917, "free_cash_flow": 286000000.0, "free_cash_flow_margin": 0.1719783523752255, "capex_intensity": 0.011425135297654841, "cfo_to_positive_net_income": 2.3461538461538463, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06734816596512327, "current_ratio": 0.9157549234135668, "cash_runway_years": null, "near_term_maturity_to_cash": 0.05070993914807302 }, "observation_status": "sec-xbrl-unreviewed", "cik": 816761, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 25000000.0, 431000000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000816761.json", "sha256": "cffc82d9502cd61e186cc6466a763e5d81858151a20d693df4383ffe9b75ba67", "retrieved_at": "2026-10-17T22:45:56.219553+00:00", "raw_path": "data/raw/cffc82d9502cd61e186cc6466a763e5d81858151a20d693df4383ffe9b75ba67.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "eps": { "value": 1.35, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1663000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 130000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 305000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012671", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000162828026012671/0001628280-26-012671-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000816761-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676125000027/0000816761-25-000027-index.html", "eps": { "value": 1.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000816761-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676125000027/0000816761-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1750000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000816761-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676125000027/0000816761-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 114000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000816761-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676125000027/0000816761-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000816761-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676125000027/0000816761-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 303000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000816761-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676125000027/0000816761-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000816761-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676124000023/0000816761-24-000023-index.html", "eps": { "value": 0.61, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000816761-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676124000023/0000816761-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1833000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000816761-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676124000023/0000816761-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000816761-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676124000023/0000816761-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000816761-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676124000023/0000816761-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 375000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000816761-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676124000023/0000816761-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000816761-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676123000008/0000816761-23-000008-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000816761-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676123000008/0000816761-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1795000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000816761-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676123000008/0000816761-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000816761-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676123000008/0000816761-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000816761-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676123000008/0000816761-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 419000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000816761-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/816761/000081676123000008/0000816761-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PK", "source_ticker": "PK", "name": "PARK HOTELS RESORTS INC", "group": "Real Estate", "weight_percent": 0.1, "holding_price": 15.72, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2541000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -33000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -283000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 398000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 296000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7700000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4624000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3131000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 232000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 209000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 199000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 45000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1601000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 230000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 725000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 750000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 550000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.012987012987012988, "free_cash_flow": 102000000.0, "free_cash_flow_margin": 0.04014167650531287, "capex_intensity": 0.11648957103502558, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -0.15789473684210525, "share_based_compensation_to_revenue": 0.00747737111373475, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 6.900862068965517 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1617406, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1601000000.0, 230000000.0, 725000000.0, 750000000.0, 550000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001617406.json", "sha256": "06c1e2379871dc5a45e1c1ac1ccb783aef17780d6a7453beee749ce050c4b258", "retrieved_at": "2026-10-17T22:45:56.735300+00:00", "raw_path": "data/raw/06c1e2379871dc5a45e1c1ac1ccb783aef17780d6a7453beee749ce050c4b258.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "eps": { "value": -1.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2541000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -283000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 199000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 398000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001617406-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740626000006/0001617406-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001617406-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740625000006/0001617406-25-000006-index.html", "eps": { "value": 1.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001617406-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740625000006/0001617406-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2599000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001617406-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740625000006/0001617406-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 212000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001617406-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740625000006/0001617406-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 209000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001617406-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740625000006/0001617406-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 429000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001617406-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740625000006/0001617406-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001617406-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740624000018/0001617406-24-000018-index.html", "eps": { "value": 0.44, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001617406-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740624000018/0001617406-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2698000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001617406-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740624000018/0001617406-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 97000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001617406-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740624000018/0001617406-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 215000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001617406-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740624000018/0001617406-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 503000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001617406-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000161740624000018/0001617406-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004127", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000095017023004127/0000950170-23-004127-index.html", "eps": { "value": 0.71, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004127", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000095017023004127/0000950170-23-004127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2501000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004127", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000095017023004127/0000950170-23-004127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004127", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000095017023004127/0000950170-23-004127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 228000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004127", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000095017023004127/0000950170-23-004127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 409000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004127", "source_url": "https://www.sec.gov/Archives/edgar/data/1617406/000095017023004127/0000950170-23-004127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PII", "source_ticker": "PII", "name": "POLARIS INC", "group": "Consumer Discretionary", "weight_percent": 0.1, "holding_price": 53.49, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 7152000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -348700000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -465500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 741000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 182900000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4893700000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4054100000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 828400000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 138000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 131400000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 286500000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 59900000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2206600000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2243300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2400000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.04875559284116331, "free_cash_flow": 558100000.0, "free_cash_flow_margin": 0.07803411633109619, "capex_intensity": 0.025573266219239374, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -2.6537290715372905, "share_based_compensation_to_revenue": 0.008375279642058166, "current_ratio": 0.9836401729594794, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 931015, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000931015.json", "sha256": "441d932436996793f5a31170716fe7519e396f5c570b72b727754552ae4aaacd", "retrieved_at": "2026-10-17T22:45:57.398969+00:00", "raw_path": "data/raw/441d932436996793f5a31170716fe7519e396f5c570b72b727754552ae4aaacd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "eps": { "value": -8.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7152000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -465500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 741000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001628280-26-008033", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828026008033/0001628280-26-008033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001628280-25-006009", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828025006009/0001628280-25-006009-index.html", "eps": { "value": 1.95, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001628280-25-006009", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828025006009/0001628280-25-006009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7175400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001628280-25-006009", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828025006009/0001628280-25-006009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 110800000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001628280-25-006009", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828025006009/0001628280-25-006009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001628280-25-006009", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828025006009/0001628280-25-006009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 268200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001628280-25-006009", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828025006009/0001628280-25-006009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005284", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828024005284/0001628280-24-005284-index.html", "eps": { "value": 8.71, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005284", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828024005284/0001628280-24-005284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8934400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005284", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828024005284/0001628280-24-005284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 502800000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005284", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828024005284/0001628280-24-005284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005284", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828024005284/0001628280-24-005284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 925800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005284", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828024005284/0001628280-24-005284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001628280-23-004043", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828023004043/0001628280-23-004043-index.html", "eps": { "value": 7.44, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001628280-23-004043", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828023004043/0001628280-23-004043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8589000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001628280-23-004043", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828023004043/0001628280-23-004043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 447100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001628280-23-004043", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828023004043/0001628280-23-004043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001628280-23-004043", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828023004043/0001628280-23-004043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 508600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001628280-23-004043", "source_url": "https://www.sec.gov/Archives/edgar/data/931015/000162828023004043/0001628280-23-004043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMRX", "source_ticker": "AMRX", "name": "AMNEAL PHARMACEUTICALS INC CLASS A", "group": "Health Care", "weight_percent": 0.1, "holding_price": 19.25, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3018760000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 394096000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72057000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 339992000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 70063000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3678280000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -70794000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 282029000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2565115000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6761000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 31953000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1911181000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 881633000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 324805000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.13054896712557473, "free_cash_flow": 269929000.0, "free_cash_flow_margin": 0.08941717791411043, "capex_intensity": 0.02320919847884562, "cfo_to_positive_net_income": 4.718375730324604, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010584809656945237, "current_ratio": 2.1677738923112, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1723128, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001723128.json", "sha256": "075c5a61ea16a3687086a44ded16226e03e05d8e3235bb2d57788b8b10d1e3fe", "retrieved_at": "2026-10-17T22:45:57.115585+00:00", "raw_path": "data/raw/075c5a61ea16a3687086a44ded16226e03e05d8e3235bb2d57788b8b10d1e3fe.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "eps": { "value": 0.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3018760000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72057000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 324805000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 339992000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001723128-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312826000011/0001723128-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001723128-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312825000012/0001723128-25-000012-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001723128-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312825000012/0001723128-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2793957000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001723128-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312825000012/0001723128-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 308978000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001723128-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312825000012/0001723128-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 295099000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001723128-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312825000012/0001723128-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001723128-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312824000014/0001723128-24-000014-index.html", "eps": { "value": -0.48, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001723128-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312824000014/0001723128-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2393607000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001723128-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312824000014/0001723128-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -79265000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001723128-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312824000014/0001723128-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 176136000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001723128-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312824000014/0001723128-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 345577000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001723128-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312824000014/0001723128-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001723128-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312823000009/0001723128-23-000009-index.html", "eps": { "value": -0.86, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001723128-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312823000009/0001723128-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2212304000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001723128-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312823000009/0001723128-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -270584000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001723128-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312823000009/0001723128-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 150944000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001723128-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312823000009/0001723128-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001723128-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1723128/000172312823000009/0001723128-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ARCB", "source_ticker": "ARCB", "name": "ARCBEST", "group": "Industrials", "weight_percent": 0.1, "holding_price": 133.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4010158000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 90309000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 60098000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 228953000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 114775000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2452662000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1295721000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 102030000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 135974000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 87882000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 12363000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 170335000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10575000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 626063000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 656888000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22933107, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 75567000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02252006030685075, "free_cash_flow": 114178000.0, "free_cash_flow_margin": 0.02847219486115011, "capex_intensity": 0.028621066800859216, "cfo_to_positive_net_income": 3.809660887217545, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 7.3047803931084685, "share_based_compensation_to_revenue": 0.002637053203389991, "current_ratio": 0.9530741922519517, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 894405, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000894405.json", "sha256": "84141652d5409a0e7b0f86f2c3f0e81cc0cfbe8678d2e0610541e4fbd868aa1a", "retrieved_at": "2026-10-17T22:45:57.828223+00:00", "raw_path": "data/raw/84141652d5409a0e7b0f86f2c3f0e81cc0cfbe8678d2e0610541e4fbd868aa1a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "eps": { "value": 2.62, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4010158000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 60098000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22933107, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 228953000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019699", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000110465926019699/0001104659-26-019699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002037", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837025002037/0001558370-25-002037-index.html", "eps": { "value": 7.3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002037", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837025002037/0001558370-25-002037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4179019000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002037", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837025002037/0001558370-25-002037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 173961000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002037", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837025002037/0001558370-25-002037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23820175, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002037", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837025002037/0001558370-25-002037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 285846000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002037", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837025002037/0001558370-25-002037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001622", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837024001622/0001558370-24-001622-index.html", "eps": { "value": 7.93, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001622", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837024001622/0001558370-24-001622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4427443000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001622", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837024001622/0001558370-24-001622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 195433000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001622", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837024001622/0001558370-24-001622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24634617, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001622", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837024001622/0001558370-24-001622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 322167000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001622", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837024001622/0001558370-24-001622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002053", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837023002053/0001558370-23-002053-index.html", "eps": { "value": 11.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002053", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837023002053/0001558370-23-002053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5324052000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002053", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837023002053/0001558370-23-002053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 298209000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002053", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837023002053/0001558370-23-002053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25504508, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002053", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837023002053/0001558370-23-002053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 470819000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001558370-23-002053", "source_url": "https://www.sec.gov/Archives/edgar/data/894405/000155837023002053/0001558370-23-002053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AGYS", "source_ticker": "AGYS", "name": "AGILYSYS INC", "group": "Information Technology", "weight_percent": 0.1, "holding_price": 113.42, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 319312000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 43015000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38791000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 69997000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 481528000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 326791000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 116894000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 493000, "tag": "InterestExpense", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21818000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 184131000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 125110000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28389000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.13471150473518065, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.8044649532107964, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 87.25152129817444, "share_based_compensation_to_revenue": 0.06832815553439896, "current_ratio": 1.4717528574854128, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 78749, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000078749.json", "sha256": "3cc527a4dfed053c330508eb9e2a7b5c3dafbe32b8367962d4a94969678bd55d", "retrieved_at": "2026-10-17T22:45:57.949111+00:00", "raw_path": "data/raw/3cc527a4dfed053c330508eb9e2a7b5c3dafbe32b8367962d4a94969678bd55d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "eps": { "value": 1.37, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 319312000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38791000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28389000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 69997000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0001193125-26-234423", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000119312526234423/0001193125-26-234423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-23", "accession": "0000950170-25-076527", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017025076527/0000950170-25-076527-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-23", "accession": "0000950170-25-076527", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017025076527/0000950170-25-076527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 275624000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-23", "accession": "0000950170-25-076527", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017025076527/0000950170-25-076527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23225000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-23", "accession": "0000950170-25-076527", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017025076527/0000950170-25-076527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28257000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-23", "accession": "0000950170-25-076527", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017025076527/0000950170-25-076527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55128000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-23", "accession": "0000950170-25-076527", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017025076527/0000950170-25-076527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-22", "accession": "0000950170-24-063222", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017024063222/0000950170-24-063222-index.html", "eps": { "value": 3.17, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-22", "accession": "0000950170-24-063222", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017024063222/0000950170-24-063222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 237464000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-22", "accession": "0000950170-24-063222", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017024063222/0000950170-24-063222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 86195000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-22", "accession": "0000950170-24-063222", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017024063222/0000950170-24-063222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26842000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-22", "accession": "0000950170-24-063222", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017024063222/0000950170-24-063222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48186000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-22", "accession": "0000950170-24-063222", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017024063222/0000950170-24-063222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-19", "accession": "0000950170-23-023196", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017023023196/0000950170-23-023196-index.html", "eps": { "value": 0.49, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-19", "accession": "0000950170-23-023196", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017023023196/0000950170-23-023196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 198065000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-19", "accession": "0000950170-23-023196", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017023023196/0000950170-23-023196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14582000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-19", "accession": "0000950170-23-023196", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017023023196/0000950170-23-023196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25929000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-19", "accession": "0000950170-23-023196", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017023023196/0000950170-23-023196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34463000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-19", "accession": "0000950170-23-023196", "source_url": "https://www.sec.gov/Archives/edgar/data/78749/000095017023023196/0000950170-23-023196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BTU", "source_ticker": "BTU", "name": "PEABODY ENERGY CORP", "group": "Energy", "weight_percent": 0.1, "holding_price": 24.02, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3861500000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -80100000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 333700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 411400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5807200000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2225000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3536400000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 575300000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 43900000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 384500000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13800000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1558800000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 842200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.020743234494367473, "free_cash_flow": -77700000.0, "free_cash_flow_margin": -0.02012171435970478, "capex_intensity": 0.10653890975009711, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -1.8246013667425969, "share_based_compensation_to_revenue": 0.0035737407743105013, "current_ratio": 1.8508667774875327, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1064728, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001064728.json", "sha256": "ff219440be899805e505fda7e0e4486ae88dd9167be9b0bfc11ca3ab2f15e41b", "retrieved_at": "2026-10-17T22:45:58.265992+00:00", "raw_path": "data/raw/ff219440be899805e505fda7e0e4486ae88dd9167be9b0bfc11ca3ab2f15e41b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "eps": { "value": -0.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3861500000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 121800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 333700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001064728-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472826000006/0001064728-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001064728-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472825000018/0001064728-25-000018-index.html", "eps": { "value": 2.7, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001064728-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472825000018/0001064728-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4236700000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001064728-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472825000018/0001064728-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 141900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001064728-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472825000018/0001064728-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 606500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001064728-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472825000018/0001064728-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001064728-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472824000021/0001064728-24-000021-index.html", "eps": { "value": 5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001064728-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472824000021/0001064728-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4946700000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001064728-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472824000021/0001064728-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 154300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001064728-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472824000021/0001064728-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1035500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001064728-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472824000021/0001064728-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001064728-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472823000013/0001064728-23-000013-index.html", "eps": { "value": 8.31, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001064728-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472823000013/0001064728-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4981900000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001064728-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472823000013/0001064728-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 157200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001064728-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472823000013/0001064728-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1173600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001064728-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1064728/000106472823000013/0001064728-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WT", "source_ticker": "WT", "name": "WISDOMTREE", "group": "Financials", "weight_percent": 0.1, "holding_price": 21.61, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 493753000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 174195000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109133000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 147946000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 215000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1512941000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1099269000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 413672000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21619000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 492362000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 282056000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 144939000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 102732000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 880631, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000880631.json", "sha256": "010c181e795f5475c95e567934c06ec06bc731e2a13d962e2489daa4c354f823", "retrieved_at": "2026-10-17T22:45:58.614585+00:00", "raw_path": "data/raw/010c181e795f5475c95e567934c06ec06bc731e2a13d962e2489daa4c354f823.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "eps": { "value": 0.75, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 493753000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109133000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 144939000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 147946000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001214659-26-002458", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465926002458/0001214659-26-002458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001214659-25-003503", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465925003503/0001214659-25-003503-index.html", "eps": { "value": 0.33, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001214659-25-003503", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465925003503/0001214659-25-003503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 427737000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001214659-25-003503", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465925003503/0001214659-25-003503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66693000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001214659-25-003503", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465925003503/0001214659-25-003503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 158844, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001214659-25-003503", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465925003503/0001214659-25-003503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 113461000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001214659-25-003503", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465925003503/0001214659-25-003503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001214659-24-003435", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465924003435/0001214659-24-003435-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001214659-24-003435", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465924003435/0001214659-24-003435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 349035000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001214659-24-003435", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465924003435/0001214659-24-003435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102546000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001214659-24-003435", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465924003435/0001214659-24-003435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 170413, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001214659-24-003435", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465924003435/0001214659-24-003435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 85600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001214659-24-003435", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000121465924003435/0001214659-24-003435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-054126", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000119312523054126/0001193125-23-054126-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-054126", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000119312523054126/0001193125-23-054126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 50684000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-054126", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000119312523054126/0001193125-23-054126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 158914000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-054126", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000119312523054126/0001193125-23-054126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55087000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-054126", "source_url": "https://www.sec.gov/Archives/edgar/data/880631/000119312523054126/0001193125-23-054126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KN", "source_ticker": "KN", "name": "KNOWLES", "group": "Information Technology", "weight_percent": 0.1, "holding_price": 34.57, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 593200000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 70300000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 32100000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1051100000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 775800000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 54200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 114000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 36300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28400000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 291400000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 105900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 65000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11850977747808496, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.054113283884018884, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04787592717464599, "current_ratio": 2.7516525023607175, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1587523, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, 0.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001587523.json", "sha256": "596a0078fc6f8e8946f65c6c098d8c0bd130b860f3e100f03eb993f5da900dd5", "retrieved_at": "2026-10-17T22:45:59.164842+00:00", "raw_path": "data/raw/596a0078fc6f8e8946f65c6c098d8c0bd130b860f3e100f03eb993f5da900dd5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 593200000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001587523-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752326000005/0001587523-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001587523-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752325000010/0001587523-25-000010-index.html", "eps": { "value": -2.64, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001587523-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752325000010/0001587523-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 553500000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001587523-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752325000010/0001587523-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -237800000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001587523-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752325000010/0001587523-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001587523-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752325000010/0001587523-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001587523-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752324000017/0001587523-24-000017-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001587523-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752324000017/0001587523-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 707600000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001587523-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752324000017/0001587523-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72400000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001587523-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752324000017/0001587523-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001587523-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752324000017/0001587523-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001587523-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752323000021/0001587523-23-000021-index.html", "eps": { "value": -4.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001587523-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752323000021/0001587523-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 764700000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001587523-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752323000021/0001587523-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -430100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001587523-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752323000021/0001587523-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001587523-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1587523/000158752323000021/0001587523-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TARS", "source_ticker": "TARS", "name": "TARSUS PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.1, "holding_price": 70.99, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 451360000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -70969000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66418000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -12451000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9859000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 562158000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 218732000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 343426000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 183640000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 72438000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 41720000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 522782000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 135695000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41784014, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.1572336937256292, "free_cash_flow": -22310000.0, "free_cash_flow_margin": -0.0494283941864587, "capex_intensity": 0.021842874867068415, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0924317617866005, "current_ratio": 3.8526253730793325, "cash_runway_years": 14.749016143281665, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1819790, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819790.json", "sha256": "78b1edd9af794f4cd0933220afd4fcb088d3b5fc85cd5e152fc22e4c655ba64b", "retrieved_at": "2026-10-17T22:45:59.026088+00:00", "raw_path": "data/raw/78b1edd9af794f4cd0933220afd4fcb088d3b5fc85cd5e152fc22e4c655ba64b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "eps": { "value": -1.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 451360000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66418000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41784014, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12451000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001819790-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979026000019/0001819790-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001819790-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979025000011/0001819790-25-000011-index.html", "eps": { "value": -3.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001819790-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979025000011/0001819790-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 182953000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001819790-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979025000011/0001819790-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -115554000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001819790-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979025000011/0001819790-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37604538, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001819790-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979025000011/0001819790-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -83027000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001819790-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979025000011/0001819790-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819790-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979024000018/0001819790-24-000018-index.html", "eps": { "value": -4.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819790-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979024000018/0001819790-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17447000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819790-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979024000018/0001819790-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -135893000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819790-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979024000018/0001819790-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29383276, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819790-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979024000018/0001819790-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -117493000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819790-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979024000018/0001819790-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001819790-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979023000007/0001819790-23-000007-index.html", "eps": { "value": -2.52, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001819790-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979023000007/0001819790-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 25816000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001819790-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979023000007/0001819790-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -62091000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001819790-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979023000007/0001819790-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24619700, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001819790-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979023000007/0001819790-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -49030000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001819790-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1819790/000181979023000007/0001819790-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KNTK", "source_ticker": "KNTK", "name": "KINETIK HOLDINGS CLASS A", "group": "Energy", "weight_percent": 0.1, "holding_price": 53.44, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1764389000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 164919000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 178260000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 604120000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 492474000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7095611000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4165229000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -565380000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 3951000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 382645000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 62617000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 302036000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 440501000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62665000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 176005000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 165200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2200000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1453000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09347088425511607, "free_cash_flow": 111646000.0, "free_cash_flow_margin": 0.06327742918370043, "capex_intensity": 0.27911872041822977, "cfo_to_positive_net_income": 3.3889823852799283, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03548933936903937, "current_ratio": 0.6856647317486226, "cash_runway_years": null, "near_term_maturity_to_cash": 41.81219944317894 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1692787, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 165200000.0, 0.0, 2200000000.0, 0.0, 1453000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001692787.json", "sha256": "0eef47d6ae438a6de04efb2c2711377f0e22f45e8a6a68f7479b9cdfe2dce82a", "retrieved_at": "2026-10-17T22:45:59.465465+00:00", "raw_path": "data/raw/0eef47d6ae438a6de04efb2c2711377f0e22f45e8a6a68f7479b9cdfe2dce82a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "eps": { "value": 2.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1764389000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 178260000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62665000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 604120000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001692787-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278726000048/0001692787-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001692787-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278725000007/0001692787-25-000007-index.html", "eps": { "value": 1.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001692787-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278725000007/0001692787-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1482929000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001692787-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278725000007/0001692787-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 60115000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001692787-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278725000007/0001692787-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 637346000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001692787-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278725000007/0001692787-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001692787-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278724000011/0001692787-24-000011-index.html", "eps": { "value": 2.52, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001692787-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278724000011/0001692787-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1256412000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001692787-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278724000011/0001692787-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 146197000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001692787-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278724000011/0001692787-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 584480000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001692787-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278724000011/0001692787-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001692787-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278723000009/0001692787-23-000009-index.html", "eps": { "value": 1.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001692787-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278723000009/0001692787-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1213490000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001692787-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278723000009/0001692787-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 41361000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001692787-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278723000009/0001692787-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 613006000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001692787-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1692787/000169278723000009/0001692787-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UNFI", "source_ticker": "UNFI", "name": "UNITED NATURAL FOODS INC", "group": "Consumer Staples", "weight_percent": 0.1, "holding_price": 48.26, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 31152000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 211000000, "tag": "OperatingIncomeLoss", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 84000000, "tag": "NetIncomeLoss", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 540000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 217000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7109000000, "tag": "Assets", "start": null, "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5487000000, "tag": "Liabilities", "start": null, "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1621000000, "tag": "StockholdersEquity", "start": null, "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 37000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 303000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 61000000, "tag": "ShareBasedCompensation", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3138000000, "tag": "AssetsCurrent", "start": null, "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2438000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 50000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 354000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1217000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.006773240883410375, "free_cash_flow": 323000000.0, "free_cash_flow_margin": 0.010368515665125835, "capex_intensity": 0.0069658448895737034, "cfo_to_positive_net_income": 6.428571428571429, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00195814072932717, "current_ratio": 1.2871205906480723, "cash_runway_years": null, "near_term_maturity_to_cash": 0.10810810810810811 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1020859, "fiscal_year": "2026", "fiscal_end": "2026-08-01", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4000000.0, 4000000.0, 354000000.0, 4000000.0, 1217000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001020859.json", "sha256": "cb97c90acefd11eee9d320262ea0c7aa729b4e35c424851f1fed884552a86380", "retrieved_at": "2026-10-17T22:45:59.998245+00:00", "raw_path": "data/raw/cb97c90acefd11eee9d320262ea0c7aa729b4e35c424851f1fed884552a86380.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "earnings": { "annual_history": [ { "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "eps": { "value": 1.34, "tag": "EarningsPerShareDiluted", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31152000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 84000000, "tag": "NetIncomeLoss", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 540000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-14", "accession": "0001020859-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085926000025/0001020859-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-08-02", "filed": "2025-10-01", "accession": "0001020859-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085925000054/0001020859-25-000054-index.html", "eps": { "value": -1.95, "tag": "EarningsPerShareDiluted", "start": "2024-08-04", "end": "2025-08-02", "filed": "2025-10-01", "accession": "0001020859-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085925000054/0001020859-25-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31784000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-08-04", "end": "2025-08-02", "filed": "2025-10-01", "accession": "0001020859-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085925000054/0001020859-25-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -118000000, "tag": "NetIncomeLoss", "start": "2024-08-04", "end": "2025-08-02", "filed": "2025-10-01", "accession": "0001020859-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085925000054/0001020859-25-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-08-04", "end": "2025-08-02", "filed": "2025-10-01", "accession": "0001020859-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085925000054/0001020859-25-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 470000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-08-04", "end": "2025-08-02", "filed": "2025-10-01", "accession": "0001020859-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085925000054/0001020859-25-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-08-03", "filed": "2024-10-01", "accession": "0001020859-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085924000045/0001020859-24-000045-index.html", "eps": { "value": -1.89, "tag": "EarningsPerShareDiluted", "start": "2023-07-30", "end": "2024-08-03", "filed": "2024-10-01", "accession": "0001020859-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085924000045/0001020859-24-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 30980000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-30", "end": "2024-08-03", "filed": "2024-10-01", "accession": "0001020859-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085924000045/0001020859-24-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -112000000, "tag": "NetIncomeLoss", "start": "2023-07-30", "end": "2024-08-03", "filed": "2024-10-01", "accession": "0001020859-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085924000045/0001020859-24-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-30", "end": "2024-08-03", "filed": "2024-10-01", "accession": "0001020859-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085924000045/0001020859-24-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 253000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-30", "end": "2024-08-03", "filed": "2024-10-01", "accession": "0001020859-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085924000045/0001020859-24-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-07-29", "filed": "2023-09-26", "accession": "0001020859-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085923000048/0001020859-23-000048-index.html", "eps": { "value": 0.4, "tag": "EarningsPerShareDiluted", "start": "2022-07-31", "end": "2023-07-29", "filed": "2023-09-26", "accession": "0001020859-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085923000048/0001020859-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 30272000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-31", "end": "2023-07-29", "filed": "2023-09-26", "accession": "0001020859-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085923000048/0001020859-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24000000, "tag": "NetIncomeLoss", "start": "2022-07-31", "end": "2023-07-29", "filed": "2023-09-26", "accession": "0001020859-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085923000048/0001020859-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-31", "end": "2023-07-29", "filed": "2023-09-26", "accession": "0001020859-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085923000048/0001020859-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 624000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-31", "end": "2023-07-29", "filed": "2023-09-26", "accession": "0001020859-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1020859/000102085923000048/0001020859-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SDRL", "source_ticker": "SDRL", "name": "SEADRILL", "group": "Energy", "weight_percent": 0.1, "holding_price": 46.29, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1089000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 47000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -77000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -28000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3947000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2858000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 339000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 613000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 61000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 238000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 758000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 374000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04315886134067952, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.7704918032786885, "share_based_compensation_to_revenue": 0.018365472910927456, "current_ratio": 2.0267379679144386, "cash_runway_years": 12.107142857142858, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1737706, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001737706.json", "sha256": "c6c883077d7c0c7c976fcfccdf41d9bd7d5d4c6f22edb6e602414ee02ba7def5", "retrieved_at": "2026-10-17T22:46:00.042526+00:00", "raw_path": "data/raw/c6c883077d7c0c7c976fcfccdf41d9bd7d5d4c6f22edb6e602414ee02ba7def5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "eps": null, "revenue": { "value": 1089000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -77000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001737706-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000173770626000010/0001737706-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008662", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000162828025008662/0001628280-25-008662-index.html", "eps": { "value": 6.37, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008662", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000162828025008662/0001628280-25-008662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1009000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008662", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000162828025008662/0001628280-25-008662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 71000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008662", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000162828025008662/0001628280-25-008662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008662", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000162828025008662/0001628280-25-008662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008662", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000162828025008662/0001628280-25-008662-index.html", "eps": { "value": 4.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008662", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000162828025008662/0001628280-25-008662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1154000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008662", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000162828025008662/0001628280-25-008662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 74000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008662", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000162828025008662/0001628280-25-008662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 287000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008662", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000162828025008662/0001628280-25-008662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-02-23", "filed": "2025-02-27", "accession": "0001628280-25-008662", "source_url": "https://www.sec.gov/Archives/edgar/data/1737706/000162828025008662/0001628280-25-008662-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACHC", "source_ticker": "ACHC", "name": "ACADIA HEALTHCARE COMPANY", "group": "Health Care", "weight_percent": 0.1, "holding_price": 31.04, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3312769000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1102772000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 131898000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 571807000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5527448000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3386896000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1948960000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 133242000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2471529000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 28438000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 31708000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 814139000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 525194000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90705000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 50034000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 28438000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 32500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 494688000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 535937000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 875250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 550000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -439909000.0, "free_cash_flow_margin": -0.13279193327394695, "capex_intensity": 0.17260696414389293, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009571449141186723, "current_ratio": 1.5501681283487625, "cash_runway_years": null, "near_term_maturity_to_cash": 0.213431200372255 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1520697, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 28438000.0, 32500000.0, 494688000.0, 535937000.0, 875250000.0 ], "thereafter": 550000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001520697.json", "sha256": "b1d48d703acb9cf3f60aaa852af3b91f4c463c554bf1a3d1bbf0ae55d0e977a3", "retrieved_at": "2026-10-17T22:46:00.502382+00:00", "raw_path": "data/raw/b1d48d703acb9cf3f60aaa852af3b91f4c463c554bf1a3d1bbf0ae55d0e977a3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "eps": { "value": -12.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3312769000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1102772000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90705000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 131898000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078266", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000119312526078266/0001193125-26-078266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029095", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000095017025029095/0000950170-25-029095-index.html", "eps": { "value": 2.78, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029095", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000095017025029095/0000950170-25-029095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3153963000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029095", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000095017025029095/0000950170-25-029095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 255612000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029095", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000095017025029095/0000950170-25-029095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92059000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029095", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000095017025029095/0000950170-25-029095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 129693000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029095", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000095017025029095/0000950170-25-029095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022057", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000095017024022057/0000950170-24-022057-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022057", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000095017024022057/0000950170-24-022057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2928738000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022057", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000095017024022057/0000950170-24-022057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21667000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022057", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000095017024022057/0000950170-24-022057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90949000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022057", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000095017024022057/0000950170-24-022057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 462340000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022057", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000095017024022057/0000950170-24-022057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001564590-23-002737", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000156459023002737/0001564590-23-002737-index.html", "eps": { "value": 2.98, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001564590-23-002737", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000156459023002737/0001564590-23-002737-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2610399000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001564590-23-002737", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000156459023002737/0001564590-23-002737-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 273139000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001564590-23-002737", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000156459023002737/0001564590-23-002737-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91555000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001564590-23-002737", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000156459023002737/0001564590-23-002737-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 380569000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001564590-23-002737", "source_url": "https://www.sec.gov/Archives/edgar/data/1520697/000156459023002737/0001564590-23-002737-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BRZE", "source_ticker": "BRZE", "name": "BRAZE CLASS A", "group": "Information Technology", "weight_percent": 0.1, "holding_price": 30.38, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 738182000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -144757000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -131287000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 71438000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9588000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1113757000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 489601000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 623767000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 124342000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 19328000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 143738000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 567926000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 420414000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107906000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.19609933593612416, "free_cash_flow": 61850000.0, "free_cash_flow_margin": 0.0837869251756342, "capex_intensity": 0.012988666751559913, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.19471891755691687, "current_ratio": 1.35087318690624, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1676238, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001676238.json", "sha256": "e3c3c8b049141f7a94570cbe3bf32507d693abf42b08593a3dae623dfed99723", "retrieved_at": "2026-10-17T22:46:00.538979+00:00", "raw_path": "data/raw/e3c3c8b049141f7a94570cbe3bf32507d693abf42b08593a3dae623dfed99723.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "eps": { "value": -1.22, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 738182000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -131287000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107906000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71438000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001676238-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623826000013/0001676238-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-03-31", "accession": "0001676238-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623825000054/0001676238-25-000054-index.html", "eps": { "value": -1.02, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-31", "accession": "0001676238-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623825000054/0001676238-25-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 593410000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-31", "accession": "0001676238-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623825000054/0001676238-25-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -103743000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-31", "accession": "0001676238-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623825000054/0001676238-25-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102189000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-31", "accession": "0001676238-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623825000054/0001676238-25-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36680000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-31", "accession": "0001676238-25-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623825000054/0001676238-25-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-04-01", "accession": "0001676238-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623824000049/0001676238-24-000049-index.html", "eps": { "value": -1.32, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-01", "accession": "0001676238-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623824000049/0001676238-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 471800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-01", "accession": "0001676238-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623824000049/0001676238-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -129166000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-01", "accession": "0001676238-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623824000049/0001676238-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98096000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-01", "accession": "0001676238-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623824000049/0001676238-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6850000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-01", "accession": "0001676238-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623824000049/0001676238-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-03-31", "accession": "0001676238-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623823000031/0001676238-23-000031-index.html", "eps": { "value": -1.47, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-31", "accession": "0001676238-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623823000031/0001676238-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 355426000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-31", "accession": "0001676238-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623823000031/0001676238-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -138966000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-31", "accession": "0001676238-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623823000031/0001676238-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94569000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-31", "accession": "0001676238-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623823000031/0001676238-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22308000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-31", "accession": "0001676238-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1676238/000167623823000031/0001676238-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EXTR", "source_ticker": "EXTR", "name": "EXTREME NETWORKS", "group": "Information Technology", "weight_percent": 0.1, "holding_price": 22.4, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1283593000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 62695000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42119000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 123182000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 27941000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1177821000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 88590000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 211758000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 144382000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 19341000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 13780000, "tag": "InterestExpense", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 88261000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 549796000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 592673000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134970000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 87000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 145000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04884336390117428, "free_cash_flow": 95241000.0, "free_cash_flow_margin": 0.07419875303152947, "capex_intensity": 0.021767803345764586, "cfo_to_positive_net_income": 2.9246183432655095, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 4.549709724238026, "share_based_compensation_to_revenue": 0.06876089227660169, "current_ratio": 0.927654878828629, "cash_runway_years": null, "near_term_maturity_to_cash": 0.09444743527989498 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1078271, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 20000000.0, 145000000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001078271.json", "sha256": "fb8866659f0db019e532a2db2d09da81fde8f8ef4b1159c0c722204856cde811", "retrieved_at": "2026-10-17T22:46:01.242249+00:00", "raw_path": "data/raw/fb8866659f0db019e532a2db2d09da81fde8f8ef4b1159c0c722204856cde811.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1283593000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42119000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134970000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 123182000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-17", "accession": "0001193125-26-352872", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000119312526352872/0001193125-26-352872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-18", "accession": "0000950170-25-109742", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017025109742/0000950170-25-109742-index.html", "eps": { "value": -0.06, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-18", "accession": "0000950170-25-109742", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017025109742/0000950170-25-109742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1140067000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-18", "accession": "0000950170-25-109742", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017025109742/0000950170-25-109742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7467000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-18", "accession": "0000950170-25-109742", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017025109742/0000950170-25-109742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132331000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-18", "accession": "0000950170-25-109742", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017025109742/0000950170-25-109742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 152031000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-18", "accession": "0000950170-25-109742", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017025109742/0000950170-25-109742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-16", "accession": "0000950170-24-098129", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017024098129/0000950170-24-098129-index.html", "eps": { "value": -0.66, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-16", "accession": "0000950170-24-098129", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017024098129/0000950170-24-098129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1117203000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-16", "accession": "0000950170-24-098129", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017024098129/0000950170-24-098129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -85964000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-16", "accession": "0000950170-24-098129", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017024098129/0000950170-24-098129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129288000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-16", "accession": "0000950170-24-098129", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017024098129/0000950170-24-098129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55486000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-16", "accession": "0000950170-24-098129", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017024098129/0000950170-24-098129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-24", "accession": "0000950170-23-044385", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017023044385/0000950170-23-044385-index.html", "eps": { "value": 0.58, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-24", "accession": "0000950170-23-044385", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017023044385/0000950170-23-044385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1312454000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-24", "accession": "0000950170-23-044385", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017023044385/0000950170-23-044385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 78074000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-24", "accession": "0000950170-23-044385", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017023044385/0000950170-23-044385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133649000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-24", "accession": "0000950170-23-044385", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017023044385/0000950170-23-044385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 249212000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-24", "accession": "0000950170-23-044385", "source_url": "https://www.sec.gov/Archives/edgar/data/1078271/000095017023044385/0000950170-23-044385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KNF", "source_ticker": "KNF", "name": "KNIFE RIVER CORP", "group": "Materials", "weight_percent": 0.1, "holding_price": 49.95, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3146012000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 285874000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 157074000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 278475000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3650113000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2009173000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1640940000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 73821000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1153830000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 11708000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 193740000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11394000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 960922000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 377989000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56895000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 11708000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 16657000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 18234000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 23197000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 215096000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 896250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09086869344427166, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.772890484739677, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.003621728079867464, "current_ratio": 2.542195672360836, "cash_runway_years": null, "near_term_maturity_to_cash": 0.15859985640942278 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1955520, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 11708000.0, 16657000.0, 18234000.0, 23197000.0, 215096000.0 ], "thereafter": 896250000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001955520.json", "sha256": "1eee9340e9d97da53faaab1eaeee3dd4fbd50af358012eafd1418b7b4a19173e", "retrieved_at": "2026-10-17T22:46:01.223871+00:00", "raw_path": "data/raw/1eee9340e9d97da53faaab1eaeee3dd4fbd50af358012eafd1418b7b4a19173e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "eps": { "value": 2.76, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3146012000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 157074000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56895000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 278475000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001955520-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552026000003/0001955520-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001955520-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552025000010/0001955520-25-000010-index.html", "eps": { "value": 3.55, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001955520-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552025000010/0001955520-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2899005000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001955520-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552025000010/0001955520-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 201678000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001955520-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552025000010/0001955520-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56844000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001955520-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552025000010/0001955520-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 322324000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001955520-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552025000010/0001955520-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001955520-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552024000007/0001955520-24-000007-index.html", "eps": { "value": 3.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001955520-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552024000007/0001955520-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2830350000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001955520-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552024000007/0001955520-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 182872000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001955520-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552024000007/0001955520-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56668000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001955520-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552024000007/0001955520-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 335726000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001955520-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552024000007/0001955520-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-02-27", "accession": "0001955520-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552024000007/0001955520-24-000007-index.html", "eps": { "value": 2.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-27", "accession": "0001955520-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552024000007/0001955520-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2534729000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-27", "accession": "0001955520-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552024000007/0001955520-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 116220000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-27", "accession": "0001955520-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552024000007/0001955520-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56566000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-27", "accession": "0001955520-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552024000007/0001955520-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 207444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-27", "accession": "0001955520-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1955520/000195552024000007/0001955520-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ATRC", "source_ticker": "ATRC", "name": "ATRICURE", "group": "Health Care", "weight_percent": 0.1, "holding_price": 57.78, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 534528000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -9447000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11448000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 57334000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9050000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 654179000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 162244000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 491935000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 167428000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 61865000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 44685000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 322517000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 81520000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47750000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.017673536278735632, "free_cash_flow": 48284000.0, "free_cash_flow_margin": 0.09033016044061302, "capex_intensity": 0.01693082495210728, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.08359711745689655, "current_ratio": 3.956292934249264, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1323885, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001323885.json", "sha256": "e4845a89e059ee1451eb7c313d92441765e0dbf3a585e40c0eeab000da06d0a5", "retrieved_at": "2026-10-17T22:46:02.080352+00:00", "raw_path": "data/raw/e4845a89e059ee1451eb7c313d92441765e0dbf3a585e40c0eeab000da06d0a5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 534528000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11448000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47750000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57334000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001323885-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388526000007/0001323885-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001323885-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388525000009/0001323885-25-000009-index.html", "eps": { "value": -0.95, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001323885-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388525000009/0001323885-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 465307000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001323885-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388525000009/0001323885-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44698000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001323885-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388525000009/0001323885-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46965000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001323885-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388525000009/0001323885-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12204000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001323885-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388525000009/0001323885-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001323885-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388524000016/0001323885-24-000016-index.html", "eps": { "value": -0.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001323885-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388524000016/0001323885-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 399245000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001323885-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388524000016/0001323885-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30438000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001323885-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388524000016/0001323885-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46309000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001323885-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388524000016/0001323885-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4484000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001323885-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388524000016/0001323885-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001323885-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388523000015/0001323885-23-000015-index.html", "eps": { "value": -1.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001323885-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388523000015/0001323885-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 330379000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001323885-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388523000015/0001323885-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -46466000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001323885-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388523000015/0001323885-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45740000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001323885-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388523000015/0001323885-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22141000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001323885-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1323885/000132388523000015/0001323885-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DX", "source_ticker": "DX", "name": "DYNEX CAPITAL REIT", "group": "Financials", "weight_percent": 0.1, "holding_price": 11.12, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 319066000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000826675-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667526000017/0000826675-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 120821000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000826675-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667526000017/0000826675-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 17342178000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000826675-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667526000017/0000826675-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14880034000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000826675-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667526000017/0000826675-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 531043000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000826675-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667526000017/0000826675-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12565000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000826675-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667526000017/0000826675-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125067280, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000826675-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667526000017/0000826675-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1169278000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000826675-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667526000017/0000826675-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 826675, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000826675.json", "sha256": "0992689d6c469a10f452e2e86a42ff893481dc96645bdf3cb7731cfb0b80d524", "retrieved_at": "2026-10-17T22:46:02.030303+00:00", "raw_path": "data/raw/0992689d6c469a10f452e2e86a42ff893481dc96645bdf3cb7731cfb0b80d524.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667526000017/0000826675-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000826675-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667526000017/0000826675-26-000017-index.html", "eps": { "value": 2.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000826675-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667526000017/0000826675-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 319066000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000826675-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667526000017/0000826675-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125067280, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000826675-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667526000017/0000826675-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 120821000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000826675-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667526000017/0000826675-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000826675-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667525000021/0000826675-25-000021-index.html", "eps": { "value": 1.49, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000826675-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667525000021/0000826675-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 113898000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000826675-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667525000021/0000826675-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71260358, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000826675-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667525000021/0000826675-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14392000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000826675-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667525000021/0000826675-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000826675-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667524000011/0000826675-24-000011-index.html", "eps": { "value": -0.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000826675-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667524000011/0000826675-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -6130000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000826675-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667524000011/0000826675-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54809462, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000826675-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667524000011/0000826675-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000826675-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667524000011/0000826675-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000826675-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667523000023/0000826675-23-000023-index.html", "eps": { "value": 3.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000826675-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667523000023/0000826675-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 143161000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000826675-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667523000023/0000826675-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42743037, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000826675-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667523000023/0000826675-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 126352000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000826675-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/826675/000082667523000023/0000826675-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMLX", "source_ticker": "AMLX", "name": "AMYLYX PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.1, "holding_price": 27.65, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -153291000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -144735000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -123343000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 138000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 332645000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 27386000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 305259000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 226651000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27645000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 323671000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 22688000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94565567, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -123481000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 14.266175952045135, "cash_runway_years": 1.8375667853060165, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1658551, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001658551.json", "sha256": "61333bff081cd95153f9c3b6a6d7088e53acd3f880438d3dc887c28126ad3c94", "retrieved_at": "2026-10-17T22:46:02.217699+00:00", "raw_path": "data/raw/61333bff081cd95153f9c3b6a6d7088e53acd3f880438d3dc887c28126ad3c94.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "eps": { "value": -1.53, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -144735000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94565567, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -123343000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-086645", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000119312526086645/0001193125-26-086645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031309", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017025031309/0000950170-25-031309-index.html", "eps": { "value": -4.43, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031309", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017025031309/0000950170-25-031309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 87371000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031309", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017025031309/0000950170-25-031309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -301743000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031309", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017025031309/0000950170-25-031309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68142158, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031309", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017025031309/0000950170-25-031309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -167647000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031309", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017025031309/0000950170-25-031309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018447", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017024018447/0000950170-24-018447-index.html", "eps": { "value": 0.7, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018447", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017024018447/0000950170-24-018447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 380786000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018447", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017024018447/0000950170-24-018447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49271000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018447", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017024018447/0000950170-24-018447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69991340, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018447", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017024018447/0000950170-24-018447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11919000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018447", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017024018447/0000950170-24-018447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007609", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017023007609/0000950170-23-007609-index.html", "eps": { "value": -3.39, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007609", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017023007609/0000950170-23-007609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 22230000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007609", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017023007609/0000950170-23-007609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -198375000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007609", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017023007609/0000950170-23-007609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58495587, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007609", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017023007609/0000950170-23-007609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -179871000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007609", "source_url": "https://www.sec.gov/Archives/edgar/data/1658551/000095017023007609/0000950170-23-007609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACHR", "source_ticker": "ACHR", "name": "ARCHER AVIATION CLASS A", "group": "Industrials", "weight_percent": 0.1, "holding_price": 4.27, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 300000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -729300000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -618200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -432900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 78800000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2465900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 263100000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2202800000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1021500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 79500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 800000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 20000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 223500000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2076100000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 104400000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 624307768, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1801800000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 16800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 54100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -2431.0, "free_cash_flow": -511700000.0, "free_cash_flow_margin": -1705.6666666666667, "capex_intensity": 262.6666666666667, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 745.0, "current_ratio": 19.8860153256705, "cash_runway_years": 2.35966735966736, "near_term_maturity_to_cash": 0.000881057268722467 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1824502, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 900000.0, 3100000.0, 3100000.0, 3100000.0, 16800000.0 ], "thereafter": 54100000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001824502.json", "sha256": "ee5709c6320d4e246b5e920f35635385f46f51d2c38f1fc0143e1f14cd82fa71", "retrieved_at": "2026-10-17T22:46:02.708156+00:00", "raw_path": "data/raw/ee5709c6320d4e246b5e920f35635385f46f51d2c38f1fc0143e1f14cd82fa71.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "eps": { "value": -0.99, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 300000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -618200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 624307768, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -432900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001824502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000182450226000019/0001824502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008823", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000162828025008823/0001628280-25-008823-index.html", "eps": { "value": -1.42, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008823", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000162828025008823/0001628280-25-008823-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -536800000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008823", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000162828025008823/0001628280-25-008823-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 376734395, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008823", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000162828025008823/0001628280-25-008823-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -368600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008823", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000162828025008823/0001628280-25-008823-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007963", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000162828024007963/0001628280-24-007963-index.html", "eps": { "value": -1.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007963", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000162828024007963/0001628280-24-007963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -457900000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007963", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000162828024007963/0001628280-24-007963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 270408132, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007963", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000162828024007963/0001628280-24-007963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -271600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007963", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000162828024007963/0001628280-24-007963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008091", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000162828023008091/0001628280-23-008091-index.html", "eps": { "value": -1.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008091", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000162828023008091/0001628280-23-008091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -317300000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008091", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000162828023008091/0001628280-23-008091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 240476894, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008091", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000162828023008091/0001628280-23-008091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -200400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008091", "source_url": "https://www.sec.gov/Archives/edgar/data/1824502/000162828023008091/0001628280-23-008091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AEO", "source_ticker": "AEO", "name": "AMERICAN EAGLE OUTFITTERS", "group": "Consumer Discretionary", "weight_percent": 0.1, "holding_price": 18.05, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5547236000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 226222000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 191983000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 456182000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 260795000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4009680000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1693153000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 238923000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 222180000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 39416000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1314173000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 867563000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 176141000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 56905000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.040781030408657576, "free_cash_flow": 195387000.0, "free_cash_flow_margin": 0.03522240625781921, "capex_intensity": 0.04701350366200392, "cfo_to_positive_net_income": 2.3761583056833158, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007105520659297712, "current_ratio": 1.5147868223979124, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 919012, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000919012.json", "sha256": "f9cc6d7c6953048ba4c8f1444a5307ed1c56b6675e8d860271aef294f2fc04c8", "retrieved_at": "2026-10-17T22:46:03.114042+00:00", "raw_path": "data/raw/f9cc6d7c6953048ba4c8f1444a5307ed1c56b6675e8d860271aef294f2fc04c8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "eps": { "value": 1.09, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5547236000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 191983000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 176141000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 456182000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001193125-26-132097", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000119312526132097/0001193125-26-132097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-03-20", "accession": "0000950170-25-042746", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017025042746/0000950170-25-042746-index.html", "eps": { "value": 1.68, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-20", "accession": "0000950170-25-042746", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017025042746/0000950170-25-042746-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5328652000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-20", "accession": "0000950170-25-042746", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017025042746/0000950170-25-042746-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 329380000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-20", "accession": "0000950170-25-042746", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017025042746/0000950170-25-042746-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 196412000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-20", "accession": "0000950170-25-042746", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017025042746/0000950170-25-042746-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 476798000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-20", "accession": "0000950170-25-042746", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017025042746/0000950170-25-042746-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-03-15", "accession": "0000950170-24-032294", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017024032294/0000950170-24-032294-index.html", "eps": { "value": 0.86, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-15", "accession": "0000950170-24-032294", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017024032294/0000950170-24-032294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5261770000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-15", "accession": "0000950170-24-032294", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017024032294/0000950170-24-032294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 170038000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-15", "accession": "0000950170-24-032294", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017024032294/0000950170-24-032294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 196863000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-15", "accession": "0000950170-24-032294", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017024032294/0000950170-24-032294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 580710000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-15", "accession": "0000950170-24-032294", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017024032294/0000950170-24-032294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-13", "accession": "0000950170-23-007604", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017023007604/0000950170-23-007604-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-13", "accession": "0000950170-23-007604", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017023007604/0000950170-23-007604-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4989833000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-13", "accession": "0000950170-23-007604", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017023007604/0000950170-23-007604-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 125136000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-13", "accession": "0000950170-23-007604", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017023007604/0000950170-23-007604-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 205226000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-13", "accession": "0000950170-23-007604", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017023007604/0000950170-23-007604-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 406296000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-13", "accession": "0000950170-23-007604", "source_url": "https://www.sec.gov/Archives/edgar/data/919012/000095017023007604/0000950170-23-007604-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BKU", "source_ticker": "BKU", "name": "BANKUNITED", "group": "Financials", "weight_percent": 0.1, "holding_price": 42.01, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 21732000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 268353000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 358614000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 35039451000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 31985622000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3053829000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 217784000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 51017000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20470000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74304473, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 44805000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1504008, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001504008.json", "sha256": "13764c06bab52b281aef6769b75122154e855fde8f3edae90a5a4471530c1407", "retrieved_at": "2026-10-17T22:46:03.497749+00:00", "raw_path": "data/raw/13764c06bab52b281aef6769b75122154e855fde8f3edae90a5a4471530c1407.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "eps": { "value": 3.53, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 21732000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 268353000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74304473, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 358614000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504008-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400826000011/0001504008-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001504008-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400825000005/0001504008-25-000005-index.html", "eps": { "value": 3.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001504008-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400825000005/0001504008-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20226000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001504008-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400825000005/0001504008-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 232467000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001504008-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400825000005/0001504008-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73978301, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001504008-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400825000005/0001504008-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 433780000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001504008-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400825000005/0001504008-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001504008-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400824000006/0001504008-24-000006-index.html", "eps": { "value": 2.38, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001504008-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400824000006/0001504008-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 21682000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001504008-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400824000006/0001504008-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 178671000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001504008-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400824000006/0001504008-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73523335, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001504008-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400824000006/0001504008-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 657496000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001504008-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400824000006/0001504008-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001504008-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400823000007/0001504008-23-000007-index.html", "eps": { "value": 3.54, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001504008-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400823000007/0001504008-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 23402000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001504008-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400823000007/0001504008-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 284971000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001504008-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400823000007/0001504008-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78807882, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001504008-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400823000007/0001504008-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1293821000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001504008-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1504008/000150400823000007/0001504008-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CWT", "source_ticker": "CWT", "name": "CALIFORNIA WATER SERVICE GROUP", "group": "Utilities", "weight_percent": 0.1, "holding_price": 46.05, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 963695000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 170369000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 128211000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 302561000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5671165000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 51820000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1471968000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2270000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 130000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 146523000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4981000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 354428000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 418164000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59633000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 4044000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 1433000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 357000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 333000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 20318000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 100297000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 20236000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1337124000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.17678726152984087, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.359867718058513, "total_debt": 1604238000.0, "debt_to_assets": 0.28287626969061913, "net_debt": 1552418000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005168647756811025, "current_ratio": 0.8475813317263083, "cash_runway_years": null, "near_term_maturity_to_cash": 0.006889231956773447 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1035201, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 357000.0, 333000.0, 20318000.0, 100297000.0, 20236000.0 ], "thereafter": 1337124000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001035201.json", "sha256": "6f162e9a7cd6becaaed59dc0b372c005bfccc86b05e8e23c1d17492ac4402421", "retrieved_at": "2026-10-17T22:46:03.869363+00:00", "raw_path": "data/raw/6f162e9a7cd6becaaed59dc0b372c005bfccc86b05e8e23c1d17492ac4402421.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "eps": { "value": 2.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 963695000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 128211000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59633000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 302561000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012444", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000162828026012444/0001628280-26-012444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001035201-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520125000003/0001035201-25-000003-index.html", "eps": { "value": 3.25, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001035201-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520125000003/0001035201-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 905623000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001035201-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520125000003/0001035201-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 190807000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001035201-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520125000003/0001035201-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58647000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001035201-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520125000003/0001035201-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 290867000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001035201-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520125000003/0001035201-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001035201-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520124000004/0001035201-24-000004-index.html", "eps": { "value": 0.91, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001035201-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520124000004/0001035201-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 790334000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001035201-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520124000004/0001035201-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51911000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001035201-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520124000004/0001035201-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56983000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001035201-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520124000004/0001035201-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 217817000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001035201-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520124000004/0001035201-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001035201-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520123000003/0001035201-23-000003-index.html", "eps": { "value": 1.77, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001035201-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520123000003/0001035201-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 772616000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001035201-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520123000003/0001035201-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 96011000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001035201-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520123000003/0001035201-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54363000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001035201-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520123000003/0001035201-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 243772000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001035201-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1035201/000103520123000003/0001035201-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AAMI", "source_ticker": "AAMI", "name": "ACADIAN ASSET MANAGEMENT", "group": "Financials", "weight_percent": 0.1, "holding_price": 92.81, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 563700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 132100000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 80000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -2400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 677000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 593000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36222195, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 200000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1748824, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 0.0, 200000000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001748824.json", "sha256": "a4332a5dc8e3e5abe776a53ce8ed40008977e6b329ad9fcbb7695c3e864636e1", "retrieved_at": "2026-10-17T22:46:04.170948+00:00", "raw_path": "data/raw/a4332a5dc8e3e5abe776a53ce8ed40008977e6b329ad9fcbb7695c3e864636e1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "eps": { "value": 2.21, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 563700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 80000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36222195, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012856", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000162828026012856/0001628280-26-012856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001748824-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882425000016/0001748824-25-000016-index.html", "eps": { "value": 2.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001748824-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882425000016/0001748824-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 505600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001748824-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882425000016/0001748824-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001748824-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882425000016/0001748824-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38328406, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001748824-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882425000016/0001748824-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001748824-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882425000016/0001748824-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001748824-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882424000010/0001748824-24-000010-index.html", "eps": { "value": 1.55, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001748824-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882424000010/0001748824-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 426600000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001748824-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882424000010/0001748824-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65800000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001748824-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882424000010/0001748824-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42537943, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001748824-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882424000010/0001748824-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 68300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001748824-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882424000010/0001748824-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001748824-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882423000010/0001748824-23-000010-index.html", "eps": { "value": 2.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001748824-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882423000010/0001748824-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 417200000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001748824-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882423000010/0001748824-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 100600000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001748824-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882423000010/0001748824-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43156269, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001748824-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882423000010/0001748824-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 116800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001748824-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1748824/000174882423000010/0001748824-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FUL", "source_ticker": "FUL", "name": "HB FULLER", "group": "Materials", "weight_percent": 0.1, "holding_price": 51.57, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3473589000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-12-01", "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 151967000, "tag": "NetIncomeLoss", "start": "2024-12-01", "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 263493000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-01", "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 142275000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-01", "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5182706000, "tag": "Assets", "start": null, "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3179512000, "tag": "Liabilities", "start": null, "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2003218000, "tag": "StockholdersEquity", "start": null, "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 107213000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2016937000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 178320000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-01", "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 22055000, "tag": "ShareBasedCompensation", "start": "2024-12-01", "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1263265000, "tag": "AssetsCurrent", "start": null, "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 743359000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55355000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-01", "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 60713000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-01", "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 47365000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 353615000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 695865000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 9865000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 939686000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 121218000.0, "free_cash_flow_margin": 0.034897047405435706, "capex_intensity": 0.04095907719652498, "cfo_to_positive_net_income": 1.7338830140754242, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006349340696323025, "current_ratio": 1.6994009623882942, "cash_runway_years": null, "near_term_maturity_to_cash": 0.4417841120013431 }, "observation_status": "sec-xbrl-unreviewed", "cik": 39368, "fiscal_year": "2025", "fiscal_end": "2025-11-29", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 47365000.0, 353615000.0, 695865000.0, 9865000.0, 939686000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000039368.json", "sha256": "aeebb77d6656bb49173a59149d59facbdb7e91c9afa4896844064b42158452fd", "retrieved_at": "2026-10-17T22:46:04.435270+00:00", "raw_path": "data/raw/aeebb77d6656bb49173a59149d59facbdb7e91c9afa4896844064b42158452fd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "earnings": { "annual_history": [ { "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "eps": { "value": 2.75, "tag": "EarningsPerShareDiluted", "start": "2024-12-01", "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3473589000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-12-01", "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 151967000, "tag": "NetIncomeLoss", "start": "2024-12-01", "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55355000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-01", "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 263493000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-01", "end": "2025-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-11-30", "filed": "2025-01-23", "accession": "0001437749-25-001699", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774925001699/0001437749-25-001699-index.html", "eps": { "value": 2.3, "tag": "EarningsPerShareDiluted", "start": "2023-12-03", "end": "2024-11-30", "filed": "2025-01-23", "accession": "0001437749-25-001699", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774925001699/0001437749-25-001699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3568736000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-12-03", "end": "2024-11-30", "filed": "2025-01-23", "accession": "0001437749-25-001699", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774925001699/0001437749-25-001699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 130256000, "tag": "NetIncomeLoss", "start": "2023-12-03", "end": "2024-11-30", "filed": "2025-01-23", "accession": "0001437749-25-001699", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774925001699/0001437749-25-001699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56629000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-03", "end": "2024-11-30", "filed": "2025-01-23", "accession": "0001437749-25-001699", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774925001699/0001437749-25-001699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 302437000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-03", "end": "2024-11-30", "filed": "2025-01-23", "accession": "0001437749-25-001699", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774925001699/0001437749-25-001699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "eps": null, "revenue": null, "net_income": { "value": 130256000, "tag": "NetIncomeLoss", "start": "2023-12-03", "end": "2024-11-29", "filed": "2026-01-22", "accession": "0001437749-26-001767", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774926001767/0001437749-26-001767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-12-02", "filed": "2024-01-24", "accession": "0001437749-24-002024", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774924002024/0001437749-24-002024-index.html", "eps": { "value": 2.59, "tag": "EarningsPerShareDiluted", "start": "2022-12-04", "end": "2023-12-02", "filed": "2024-01-24", "accession": "0001437749-24-002024", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774924002024/0001437749-24-002024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3510934000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-12-04", "end": "2023-12-02", "filed": "2024-01-24", "accession": "0001437749-24-002024", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774924002024/0001437749-24-002024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 144906000, "tag": "NetIncomeLoss", "start": "2022-12-04", "end": "2023-12-02", "filed": "2024-01-24", "accession": "0001437749-24-002024", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774924002024/0001437749-24-002024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55958000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-04", "end": "2023-12-02", "filed": "2024-01-24", "accession": "0001437749-24-002024", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774924002024/0001437749-24-002024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 378398000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-04", "end": "2023-12-02", "filed": "2024-01-24", "accession": "0001437749-24-002024", "source_url": "https://www.sec.gov/Archives/edgar/data/39368/000143774924002024/0001437749-24-002024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CALM", "source_ticker": "CALM", "name": "CAL MAINE FOODS", "group": "Consumer Staples", "weight_percent": 0.1, "holding_price": 63.59, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2911632000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 350186000, "tag": "OperatingIncomeLoss", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 316682000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 479753000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 151220000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3107570000, "tag": "Assets", "start": null, "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 467038000, "tag": "Liabilities", "start": null, "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2632732000, "tag": "StockholdersEquity", "start": null, "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 107217000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 124342000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5757000, "tag": "ShareBasedCompensation", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1581542000, "tag": "AssetsCurrent", "start": null, "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 205516000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47781000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.12027138044917764, "free_cash_flow": 328533000.0, "free_cash_flow_margin": 0.11283465767651955, "capex_intensity": 0.05193650845986031, "cfo_to_positive_net_income": 1.5149361188826647, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.001977241629436687, "current_ratio": 7.695468965919928, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 16160, "fiscal_year": "2026", "fiscal_end": "2026-05-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000016160.json", "sha256": "d2d1a3c63d108b1da5c5af95b361cfc14653a0bb971b9e7f5e7d547ce49dfb4a", "retrieved_at": "2026-10-17T22:46:04.855601+00:00", "raw_path": "data/raw/d2d1a3c63d108b1da5c5af95b361cfc14653a0bb971b9e7f5e7d547ce49dfb4a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "earnings": { "annual_history": [ { "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "eps": { "value": 6.63, "tag": "EarningsPerShareDiluted", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2911632000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 316682000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47781000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 479753000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-22", "accession": "0001562762-26-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276226000080/0001562762-26-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-05-31", "filed": "2025-07-22", "accession": "0001562762-25-000170", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276225000170/0001562762-25-000170-index.html", "eps": { "value": 24.95, "tag": "EarningsPerShareDiluted", "start": "2024-06-02", "end": "2025-05-31", "filed": "2025-07-22", "accession": "0001562762-25-000170", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276225000170/0001562762-25-000170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4261885000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-06-02", "end": "2025-05-31", "filed": "2025-07-22", "accession": "0001562762-25-000170", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276225000170/0001562762-25-000170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1220048000, "tag": "NetIncomeLoss", "start": "2024-06-02", "end": "2025-05-31", "filed": "2025-07-22", "accession": "0001562762-25-000170", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276225000170/0001562762-25-000170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48891000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-06-02", "end": "2025-05-31", "filed": "2025-07-22", "accession": "0001562762-25-000170", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276225000170/0001562762-25-000170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1224734000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-02", "end": "2025-05-31", "filed": "2025-07-22", "accession": "0001562762-25-000170", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276225000170/0001562762-25-000170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-01", "filed": "2024-07-23", "accession": "0001562762-24-000177", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276224000177/0001562762-24-000177-index.html", "eps": { "value": 5.69, "tag": "EarningsPerShareDiluted", "start": "2023-06-04", "end": "2024-06-01", "filed": "2024-07-23", "accession": "0001562762-24-000177", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276224000177/0001562762-24-000177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2326443000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-06-04", "end": "2024-06-01", "filed": "2024-07-23", "accession": "0001562762-24-000177", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276224000177/0001562762-24-000177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 277888000, "tag": "NetIncomeLoss", "start": "2023-06-04", "end": "2024-06-01", "filed": "2024-07-23", "accession": "0001562762-24-000177", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276224000177/0001562762-24-000177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48873000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-06-04", "end": "2024-06-01", "filed": "2024-07-23", "accession": "0001562762-24-000177", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276224000177/0001562762-24-000177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 451398000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-06-04", "end": "2024-06-01", "filed": "2024-07-23", "accession": "0001562762-24-000177", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276224000177/0001562762-24-000177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-03", "filed": "2023-07-25", "accession": "0001562762-23-000287", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276223000287/0001562762-23-000287-index.html", "eps": { "value": 15.52, "tag": "EarningsPerShareDiluted", "start": "2022-05-29", "end": "2023-06-03", "filed": "2023-07-25", "accession": "0001562762-23-000287", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276223000287/0001562762-23-000287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3146217000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-05-29", "end": "2023-06-03", "filed": "2023-07-25", "accession": "0001562762-23-000287", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276223000287/0001562762-23-000287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 758024000, "tag": "NetIncomeLoss", "start": "2022-05-29", "end": "2023-06-03", "filed": "2023-07-25", "accession": "0001562762-23-000287", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276223000287/0001562762-23-000287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48834000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-05-29", "end": "2023-06-03", "filed": "2023-07-25", "accession": "0001562762-23-000287", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276223000287/0001562762-23-000287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 863010000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-29", "end": "2023-06-03", "filed": "2023-07-25", "accession": "0001562762-23-000287", "source_url": "https://www.sec.gov/Archives/edgar/data/16160/000156276223000287/0001562762-23-000287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GPI", "source_ticker": "GPI", "name": "GROUP AUTOMOTIVE INC", "group": "Consumer Discretionary", "weight_percent": 0.1, "holding_price": 239.8, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 22571400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 734000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 325200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 694500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 270000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 10349600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2789100000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 32500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3662600000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3403100000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12737232, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 554800000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 260000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 244400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 926000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 318400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1575600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 388300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03251902850509937, "free_cash_flow": 424500000.0, "free_cash_flow_margin": 0.018806985831627637, "capex_intensity": 0.01196204045827906, "cfo_to_positive_net_income": 2.135608856088561, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0012848117529262696, "current_ratio": 1.0762540037025066, "cash_runway_years": null, "near_term_maturity_to_cash": 8.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1031203, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 260000000.0, 244400000.0, 926000000.0, 318400000.0, 1575600000.0 ], "thereafter": 388300000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001031203.json", "sha256": "de40207d780775dd2e5177dedefaed660fc550a18aa1ebdaa17d6da5adf797cd", "retrieved_at": "2026-10-17T22:46:05.178794+00:00", "raw_path": "data/raw/de40207d780775dd2e5177dedefaed660fc550a18aa1ebdaa17d6da5adf797cd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "eps": { "value": 25.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 22571400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 325200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12737232, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 694500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001031203-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120326000064/0001031203-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001031203-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120325000013/0001031203-25-000013-index.html", "eps": { "value": 36.81, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001031203-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120325000013/0001031203-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19934300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001031203-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120325000013/0001031203-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 498100000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001031203-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120325000013/0001031203-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13249884, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001031203-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120325000013/0001031203-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 586300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001031203-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120325000013/0001031203-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001031203-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120324000013/0001031203-24-000013-index.html", "eps": { "value": 42.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001031203-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120324000013/0001031203-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17873700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001031203-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120324000013/0001031203-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 601600000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001031203-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120324000013/0001031203-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13734799, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001031203-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120324000013/0001031203-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 190200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001031203-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120324000013/0001031203-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001031203-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120323000007/0001031203-23-000007-index.html", "eps": { "value": 47.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001031203-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120323000007/0001031203-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 16222100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001031203-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120323000007/0001031203-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 751500000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001031203-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120323000007/0001031203-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15493616, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001031203-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120323000007/0001031203-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 585900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001031203-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1031203/000103120323000007/0001031203-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NTCT", "source_ticker": "NTCT", "name": "NETSCOUT SYSTEMS", "group": "Information Technology", "weight_percent": 0.1, "holding_price": 38.76, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 859482000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 109825000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95531000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 294538000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9112000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2354517000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 705257000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1649260000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 586499000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 56533000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 59948000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 867882000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 470149000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73355000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 60799000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.12778045380822403, "free_cash_flow": 285426000.0, "free_cash_flow_margin": 0.3320907244130767, "capex_intensity": 0.010601734533125767, "cfo_to_positive_net_income": 3.083166720750332, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06974898834414217, "current_ratio": 1.8459722343342218, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1078075, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001078075.json", "sha256": "790f48ac56f3ebf2aaa1ce03861981de952b52b504ca2542d4430ec9454e7b21", "retrieved_at": "2026-10-17T22:46:05.497574+00:00", "raw_path": "data/raw/790f48ac56f3ebf2aaa1ce03861981de952b52b504ca2542d4430ec9454e7b21.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "eps": { "value": 1.3, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 859482000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95531000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73355000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 294538000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001078075-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000107807526000050/0001078075-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-15", "accession": "0001628280-25-025982", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828025025982/0001628280-25-025982-index.html", "eps": { "value": -5.12, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-15", "accession": "0001628280-25-025982", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828025025982/0001628280-25-025982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 822679000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-15", "accession": "0001628280-25-025982", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828025025982/0001628280-25-025982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -366922000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-15", "accession": "0001628280-25-025982", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828025025982/0001628280-25-025982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71627000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-15", "accession": "0001628280-25-025982", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828025025982/0001628280-25-025982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 217670000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-15", "accession": "0001628280-25-025982", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828025025982/0001628280-25-025982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-16", "accession": "0001628280-24-023777", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828024023777/0001628280-24-023777-index.html", "eps": { "value": -2.07, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-16", "accession": "0001628280-24-023777", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828024023777/0001628280-24-023777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 829455000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-16", "accession": "0001628280-24-023777", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828024023777/0001628280-24-023777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -147734000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-16", "accession": "0001628280-24-023777", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828024023777/0001628280-24-023777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71474000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-16", "accession": "0001628280-24-023777", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828024023777/0001628280-24-023777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58811000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-16", "accession": "0001628280-24-023777", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828024023777/0001628280-24-023777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-16", "accession": "0001628280-23-018414", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828023018414/0001628280-23-018414-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-16", "accession": "0001628280-23-018414", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828023018414/0001628280-23-018414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 914530000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-16", "accession": "0001628280-23-018414", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828023018414/0001628280-23-018414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 59648000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-16", "accession": "0001628280-23-018414", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828023018414/0001628280-23-018414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73046000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-16", "accession": "0001628280-23-018414", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828023018414/0001628280-23-018414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 156650000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-16", "accession": "0001628280-23-018414", "source_url": "https://www.sec.gov/Archives/edgar/data/1078075/000162828023018414/0001628280-23-018414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "COCO", "source_ticker": "COCO", "name": "THE VITA COCO COMPANY", "group": "Consumer Staples", "weight_percent": 0.1, "holding_price": 57.67, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 609780000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 82532000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71320000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 47174000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8149000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 461158000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 129616000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 331542000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 196873000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10843000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 421440000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 116432000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59967691, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 11269000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13534717439076388, "free_cash_flow": 39025000.0, "free_cash_flow_margin": 0.06399849125914264, "capex_intensity": 0.013363836137623404, "cfo_to_positive_net_income": 0.6614413909141895, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01778182295254026, "current_ratio": 3.6196234712106636, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1482981, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001482981.json", "sha256": "727a1ea7c0c7bc8b30cb09223199c2b6fbb2c04974e021d409626f429191a9a3", "retrieved_at": "2026-10-17T22:46:05.464003+00:00", "raw_path": "data/raw/727a1ea7c0c7bc8b30cb09223199c2b6fbb2c04974e021d409626f429191a9a3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "eps": { "value": 1.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 609780000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71320000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59967691, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47174000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001482981-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298126000022/0001482981-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001482981-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298125000032/0001482981-25-000032-index.html", "eps": { "value": 0.94, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001482981-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298125000032/0001482981-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 516013000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001482981-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298125000032/0001482981-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55952000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001482981-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298125000032/0001482981-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59286562, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001482981-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298125000032/0001482981-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42899000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001482981-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298125000032/0001482981-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001482981-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298124000012/0001482981-24-000012-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001482981-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298124000012/0001482981-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 493612000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001482981-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298124000012/0001482981-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46629000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001482981-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298124000012/0001482981-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58747338, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001482981-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298124000012/0001482981-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107155000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001482981-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298124000012/0001482981-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001482981-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298123000017/0001482981-23-000017-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001482981-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298123000017/0001482981-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 427787000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001482981-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298123000017/0001482981-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7814000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001482981-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298123000017/0001482981-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56123661, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001482981-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298123000017/0001482981-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10935000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001482981-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1482981/000148298123000017/0001482981-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CURB", "source_ticker": "CURB", "name": "CURBLINE PROPERTIES", "group": "Real Estate", "weight_percent": 0.1, "holding_price": 26.56, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 182893000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39881000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 124601000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2469790000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 556320000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1909193000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 289553000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 12141000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12948000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 150000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 78000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 3.1243198515583863, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07079549244640308, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 2027317, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 100000000.0, 0.0, 150000000.0, 100000000.0 ], "thereafter": 78000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002027317.json", "sha256": "f9c4b3a974fcc1011c12c237c9c40021a91f205d52e441504c13e3a7571eded7", "retrieved_at": "2026-10-17T22:46:05.739854+00:00", "raw_path": "data/raw/f9c4b3a974fcc1011c12c237c9c40021a91f205d52e441504c13e3a7571eded7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "eps": { "value": 0.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 182893000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39881000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124601000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001193125-26-043647", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000119312526043647/0001193125-26-043647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 120881000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10273000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105215000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 54260000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "eps": { "value": 0.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 93660000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31013000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104860000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59241000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "eps": { "value": 0.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 73136000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25730000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104860000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49885000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024834", "source_url": "https://www.sec.gov/Archives/edgar/data/2027317/000095017025024834/0000950170-25-024834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NOG", "source_ticker": "NOG", "name": "NORTHERN OIL AND GAS", "group": "Energy", "weight_percent": 0.1, "holding_price": 25.75, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2475723000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 245847000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38761000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1505288000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5409375000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3283034000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2126341000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 14299000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15363000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 586031000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 539293000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99314382, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 57012000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09930311266648167, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 38.83511777301927, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006205459980781372, "current_ratio": 1.0866653192235018, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1104485, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001104485.json", "sha256": "97105b740bdc8a05e88d90c2e0c5e7a646801f073caca5aeddb8636f426450d3", "retrieved_at": "2026-10-17T22:46:06.450184+00:00", "raw_path": "data/raw/97105b740bdc8a05e88d90c2e0c5e7a646801f073caca5aeddb8636f426450d3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "eps": { "value": 0.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2475723000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38761000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99314382, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1505288000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448526000008/0001104485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001104485-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448525000039/0001104485-25-000039-index.html", "eps": { "value": 5.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001104485-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448525000039/0001104485-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2225728000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001104485-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448525000039/0001104485-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 520308000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001104485-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448525000039/0001104485-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101267625, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001104485-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448525000039/0001104485-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1408663000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001104485-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448525000039/0001104485-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001104485-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448524000045/0001104485-24-000045-index.html", "eps": { "value": 10.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001104485-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448524000045/0001104485-24-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2166259000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001104485-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448524000045/0001104485-24-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 922969000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001104485-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448524000045/0001104485-24-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92060947, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001104485-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448524000045/0001104485-24-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1183321000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001104485-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448524000045/0001104485-24-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001104485-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448523000041/0001104485-23-000041-index.html", "eps": { "value": 8.92, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001104485-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448523000041/0001104485-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1985798000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001104485-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448523000041/0001104485-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 773237000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001104485-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448523000041/0001104485-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86675365, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001104485-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448523000041/0001104485-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 928418000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001104485-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1104485/000110448523000041/0001104485-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MGRC", "source_ticker": "MGRC", "name": "MCGRATH RENT", "group": "Industrials", "weight_percent": 0.09, "holding_price": 113.19, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 944235000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 243623000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 156308000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 255683000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 44380000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2357117000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1120094000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1237023000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 295000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 107069000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11225000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24633000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.25801098243551657, "free_cash_flow": 211303000.0, "free_cash_flow_margin": 0.22378221523243685, "capex_intensity": 0.047001011400763584, "cfo_to_positive_net_income": 1.6357640044015662, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011887930441044867, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 752714, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000752714.json", "sha256": "e50ad4350de21420b78b19e78f0826cb496120074f47775929e420284c80ca62", "retrieved_at": "2026-10-17T22:46:06.959153+00:00", "raw_path": "data/raw/e50ad4350de21420b78b19e78f0826cb496120074f47775929e420284c80ca62.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "eps": { "value": 6.35, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 944235000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 156308000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24633000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 255683000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071463", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000119312526071463/0001193125-26-071463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023116", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017025023116/0000950170-25-023116-index.html", "eps": { "value": 9.43, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023116", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017025023116/0000950170-25-023116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 910942000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023116", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017025023116/0000950170-25-023116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 231727000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023116", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017025023116/0000950170-25-023116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24570000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023116", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017025023116/0000950170-25-023116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 374375000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023116", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017025023116/0000950170-25-023116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017876", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017024017876/0000950170-24-017876-index.html", "eps": { "value": 7.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017876", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017024017876/0000950170-24-017876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 831842000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017876", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017024017876/0000950170-24-017876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 174621000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017876", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017024017876/0000950170-24-017876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24529000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017876", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017024017876/0000950170-24-017876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 95343000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017876", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017024017876/0000950170-24-017876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003738", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017023003738/0000950170-23-003738-index.html", "eps": { "value": 4.7, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003738", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017023003738/0000950170-23-003738-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 155177000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003738", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017023003738/0000950170-23-003738-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115138000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003738", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017023003738/0000950170-23-003738-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24519000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003738", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017023003738/0000950170-23-003738-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 194432000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003738", "source_url": "https://www.sec.gov/Archives/edgar/data/752714/000095017023003738/0000950170-23-003738-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HURN", "source_ticker": "HURN", "name": "HURON CONSULTING GROUP", "group": "Industrials", "weight_percent": 0.09, "holding_price": 175.47, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1699143000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 178570000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 105040000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 193394000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 10437000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1526683000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 528629000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 24508000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 489665000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 20000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 32429000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 46512000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 448584000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 383433000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17991000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 166725000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 431000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10509415628937646, "free_cash_flow": 182957000.0, "free_cash_flow_margin": 0.10767604610088732, "capex_intensity": 0.006142508311542937, "cfo_to_positive_net_income": 1.8411462300076162, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.027373799615453203, "current_ratio": 1.1699149525471204, "cash_runway_years": null, "near_term_maturity_to_cash": 0.8160600620205647 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1289848, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 20000000.0, 20000000.0, 20000000.0, 20000000.0, 431000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001289848.json", "sha256": "9b79cdbf9e40453c48c726926e259a5f0e40e0266d2cba6cb843c5dd6a660170", "retrieved_at": "2026-10-17T22:46:06.884638+00:00", "raw_path": "data/raw/9b79cdbf9e40453c48c726926e259a5f0e40e0266d2cba6cb843c5dd6a660170.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "eps": { "value": 5.84, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1699143000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 105040000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17991000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 193394000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011093", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000162828026011093/0001628280-26-011093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001289848-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984825000032/0001289848-25-000032-index.html", "eps": { "value": 6.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001289848-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984825000032/0001289848-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1521805000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001289848-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984825000032/0001289848-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 116626000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001289848-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984825000032/0001289848-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18613000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001289848-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984825000032/0001289848-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 201319000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001289848-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984825000032/0001289848-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001289848-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984824000036/0001289848-24-000036-index.html", "eps": { "value": 3.19, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001289848-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984824000036/0001289848-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1398755000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001289848-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984824000036/0001289848-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62479000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001289848-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984824000036/0001289848-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19601000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001289848-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984824000036/0001289848-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135262000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001289848-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984824000036/0001289848-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001289848-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984823000010/0001289848-23-000010-index.html", "eps": { "value": 3.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001289848-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984823000010/0001289848-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1158961000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001289848-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984823000010/0001289848-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 75552000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001289848-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984823000010/0001289848-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20746000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001289848-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984823000010/0001289848-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 85400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001289848-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289848/000128984823000010/0001289848-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SHAK", "source_ticker": "SHAK", "name": "SHAKE SHACK INC CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.09, "holding_price": 70.61, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1445306000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 62508000, "tag": "OperatingIncomeLoss", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45725000, "tag": "NetIncomeLoss", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 222355000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 165849000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1896209000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1342460000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 525327000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 360123000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 2159000, "tag": "InterestExpense", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 106600000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19503000, "tag": "ShareBasedCompensation", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 430347000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 244918000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41847000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.04324897288186723, "free_cash_flow": 56506000.0, "free_cash_flow_margin": 0.039096219070563605, "capex_intensity": 0.11475009444366799, "cfo_to_positive_net_income": 4.862875888463641, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 28.95229272811487, "share_based_compensation_to_revenue": 0.013494028254224365, "current_ratio": 1.7571064601213466, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1620533, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001620533.json", "sha256": "36c3d4653b0bfe26c36060ca46612d9d4e77e6e4288167a43353d08e25bf9eff", "retrieved_at": "2026-10-17T22:46:07.116081+00:00", "raw_path": "data/raw/36c3d4653b0bfe26c36060ca46612d9d4e77e6e4288167a43353d08e25bf9eff.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "eps": { "value": 1.09, "tag": "EarningsPerShareDiluted", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1445306000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45725000, "tag": "NetIncomeLoss", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41847000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 222355000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001620533-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053326000018/0001620533-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-25", "filed": "2025-02-21", "accession": "0001620533-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053325000016/0001620533-25-000016-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2023-12-28", "end": "2024-12-25", "filed": "2025-02-21", "accession": "0001620533-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053325000016/0001620533-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1252608000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-28", "end": "2024-12-25", "filed": "2025-02-21", "accession": "0001620533-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053325000016/0001620533-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10207000, "tag": "NetIncomeLoss", "start": "2023-12-28", "end": "2024-12-25", "filed": "2025-02-21", "accession": "0001620533-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053325000016/0001620533-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44203000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-28", "end": "2024-12-25", "filed": "2025-02-21", "accession": "0001620533-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053325000016/0001620533-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 171155000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-28", "end": "2024-12-25", "filed": "2025-02-21", "accession": "0001620533-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053325000016/0001620533-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-27", "filed": "2024-02-29", "accession": "0001620533-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053324000023/0001620533-24-000023-index.html", "eps": { "value": 0.48, "tag": "EarningsPerShareDiluted", "start": "2022-12-29", "end": "2023-12-27", "filed": "2024-02-29", "accession": "0001620533-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053324000023/0001620533-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1087533000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-29", "end": "2023-12-27", "filed": "2024-02-29", "accession": "0001620533-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053324000023/0001620533-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20264000, "tag": "NetIncomeLoss", "start": "2022-12-29", "end": "2023-12-27", "filed": "2024-02-29", "accession": "0001620533-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053324000023/0001620533-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43899000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-29", "end": "2023-12-27", "filed": "2024-02-29", "accession": "0001620533-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053324000023/0001620533-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 132139000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-29", "end": "2023-12-27", "filed": "2024-02-29", "accession": "0001620533-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053324000023/0001620533-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-27", "filed": "2024-02-29", "accession": "0001620533-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1620533/000162053324000023/0001620533-24-000023-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALRM", "source_ticker": "ALRM", "name": "ALARM.COM HOLDINGS", "group": "Information Technology", "weight_percent": 0.09, "holding_price": 57.64, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1011187000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 133638000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 153330000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 16281000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2136591000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1245581000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 848163000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 960584000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 33190000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1272511000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 663140000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58923815, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 41561000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1321595313230886, "free_cash_flow": 137049000.0, "free_cash_flow_margin": 0.1355327946265132, "capex_intensity": 0.016100879461464594, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03282281121098274, "current_ratio": 1.9189175739662816, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1459200, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001459200.json", "sha256": "9a0ee0c7782c4c51ea09db728d9985733180d15888f0f1a8655281031cd114c5", "retrieved_at": "2026-10-17T22:46:07.621997+00:00", "raw_path": "data/raw/9a0ee0c7782c4c51ea09db728d9985733180d15888f0f1a8655281031cd114c5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "eps": { "value": 2.46, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1011187000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 58923815, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 153330000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001459200-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920026000005/0001459200-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001459200-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920025000004/0001459200-25-000004-index.html", "eps": { "value": 2.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001459200-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920025000004/0001459200-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 939827000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001459200-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920025000004/0001459200-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 57993019, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001459200-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920025000004/0001459200-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 206413000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001459200-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920025000004/0001459200-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001459200-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920024000008/0001459200-24-000008-index.html", "eps": { "value": 1.53, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001459200-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920024000008/0001459200-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 881682000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001459200-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920024000008/0001459200-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 54625434, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001459200-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920024000008/0001459200-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135965000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001459200-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920024000008/0001459200-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001459200-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920023000006/0001459200-23-000006-index.html", "eps": { "value": 1.07, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001459200-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920023000006/0001459200-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 842559000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001459200-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920023000006/0001459200-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 54932757, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001459200-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920023000006/0001459200-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56901000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001459200-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1459200/000145920023000006/0001459200-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CWK", "source_ticker": "CWK", "name": "CUSHMAN AND WAKEFIELD LTD", "group": "Real Estate", "weight_percent": 0.09, "holding_price": 11.61, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 10288200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 452500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 88200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 340400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 47400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7676600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5720800000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1955300000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 784200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2624900000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 119600000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 104200000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 58200000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2843100000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2591800000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 234700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.04398242646915884, "free_cash_flow": 293000000.0, "free_cash_flow_margin": 0.028479228630858652, "capex_intensity": 0.004607219921852219, "cfo_to_positive_net_income": 3.8594104308390023, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005656966233160319, "current_ratio": 1.0969596419476813, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1628369, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001628369.json", "sha256": "1cda509d70b311c842eb817502bd01fa077dfcc1bd4d786b6c00029c65dba65c", "retrieved_at": "2026-10-17T22:46:08.243544+00:00", "raw_path": "data/raw/1cda509d70b311c842eb817502bd01fa077dfcc1bd4d786b6c00029c65dba65c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "eps": { "value": 0.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10288200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 88200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 234700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 340400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628369-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836926000008/0001628369-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628369-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836925000005/0001628369-25-000005-index.html", "eps": { "value": 0.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628369-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836925000005/0001628369-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9446500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628369-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836925000005/0001628369-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 131300000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628369-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836925000005/0001628369-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 232800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628369-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836925000005/0001628369-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 208000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628369-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836925000005/0001628369-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628369-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836924000005/0001628369-24-000005-index.html", "eps": { "value": -0.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628369-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836924000005/0001628369-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9493700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628369-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836924000005/0001628369-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35400000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628369-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836924000005/0001628369-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 226900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628369-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836924000005/0001628369-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 152200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628369-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836924000005/0001628369-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628369-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836923000005/0001628369-23-000005-index.html", "eps": { "value": 0.86, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628369-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836923000005/0001628369-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10105700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628369-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836923000005/0001628369-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 196400000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628369-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836923000005/0001628369-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 228000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628369-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836923000005/0001628369-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628369-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1628369/000162836923000005/0001628369-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DRH", "source_ticker": "DRH", "name": "DIAMONDROCK HOSPITALITY", "group": "Real Estate", "weight_percent": 0.09, "holding_price": 13.28, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1120491000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101433000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 243650000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3003701000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1546616000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1447885000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 68084000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7423000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 208264530, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 37111000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 600000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.40207821912001, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006624774317687513, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1298946, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 500000000.0, 600000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001298946.json", "sha256": "ce1fd98bdb580d64f6d4311e7d7aa60f7c5aa6164028aeec95952ae8c3d0ddee", "retrieved_at": "2026-10-17T22:46:08.588115+00:00", "raw_path": "data/raw/ce1fd98bdb580d64f6d4311e7d7aa60f7c5aa6164028aeec95952ae8c3d0ddee.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "eps": { "value": 0.44, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1120491000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101433000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 208264530, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 243650000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001298946-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894626000013/0001298946-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001298946-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894625000015/0001298946-25-000015-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001298946-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894625000015/0001298946-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1129883000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001298946-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894625000015/0001298946-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48047000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001298946-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894625000015/0001298946-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 211240170, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001298946-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894625000015/0001298946-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 224409000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001298946-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894625000015/0001298946-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001298946-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894624000011/0001298946-24-000011-index.html", "eps": { "value": 0.36, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001298946-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894624000011/0001298946-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1074867000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001298946-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894624000011/0001298946-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 86340000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001298946-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894624000011/0001298946-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 212304117, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001298946-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894624000011/0001298946-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 237564000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001298946-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894624000011/0001298946-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001298946-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894623000015/0001298946-23-000015-index.html", "eps": { "value": 0.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001298946-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894623000015/0001298946-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1001503000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001298946-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894623000015/0001298946-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109328000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001298946-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894623000015/0001298946-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 213188987, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001298946-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894623000015/0001298946-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 206239000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001298946-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1298946/000129894623000015/0001298946-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DNOW", "source_ticker": "DNOW", "name": "DNOW", "group": "Industrials", "weight_percent": 0.09, "holding_price": 15.02, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2820000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -93000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -89000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 155000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 21000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3924000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1686000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2233000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 164000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 52000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2278000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 974000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117880198, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 37000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.03297872340425532, "free_cash_flow": 134000000.0, "free_cash_flow_margin": 0.0475177304964539, "capex_intensity": 0.007446808510638298, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01028368794326241, "current_ratio": 2.3388090349075976, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1599617, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001599617.json", "sha256": "39acec88efc413b77502dc3ebec77084a800dbb5834deea467e10d17157bb05f", "retrieved_at": "2026-10-17T22:46:08.643649+00:00", "raw_path": "data/raw/39acec88efc413b77502dc3ebec77084a800dbb5834deea467e10d17157bb05f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2820000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -89000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117880198, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 155000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072828", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000119312526072828/0001193125-26-072828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-021784", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017025021784/0000950170-25-021784-index.html", "eps": { "value": 0.74, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-021784", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017025021784/0000950170-25-021784-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2373000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-021784", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017025021784/0000950170-25-021784-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 81000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-021784", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017025021784/0000950170-25-021784-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107148410, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-021784", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017025021784/0000950170-25-021784-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 298000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-021784", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017025021784/0000950170-25-021784-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015744", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017024015744/0000950170-24-015744-index.html", "eps": { "value": 2.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015744", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017024015744/0000950170-24-015744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2321000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015744", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017024015744/0000950170-24-015744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 247000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015744", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017024015744/0000950170-24-015744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 108422755, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015744", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017024015744/0000950170-24-015744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 188000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015744", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017024015744/0000950170-24-015744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-002996", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017023002996/0000950170-23-002996-index.html", "eps": { "value": 1.13, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-002996", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017023002996/0000950170-23-002996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2136000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-002996", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017023002996/0000950170-23-002996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 128000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-002996", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017023002996/0000950170-23-002996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111224389, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-002996", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017023002996/0000950170-23-002996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 0, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-002996", "source_url": "https://www.sec.gov/Archives/edgar/data/1599617/000095017023002996/0000950170-23-002996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VECO", "source_ticker": "VECO", "name": "VEECO INSTRUMENTS", "group": "Information Technology", "weight_percent": 0.09, "holding_price": 45.16, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 664294000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 35707000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35390000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 69493000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 16200000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1325795000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 440286000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 885509000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 163466000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 226009000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 20020000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37047000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 845336000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 178056000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60594000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.05375180266568718, "free_cash_flow": 53293000.0, "free_cash_flow_margin": 0.08022502084920231, "capex_intensity": 0.024386792594845053, "cfo_to_positive_net_income": 1.9636337948573044, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05576898180624844, "current_ratio": 4.747585029428944, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 103145, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000103145.json", "sha256": "3df127f86f7238e65efe9710917423244aa5ccc094baef70abe3c45c5b45392c", "retrieved_at": "2026-10-17T22:46:09.256423+00:00", "raw_path": "data/raw/3df127f86f7238e65efe9710917423244aa5ccc094baef70abe3c45c5b45392c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "eps": { "value": 0.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 664294000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35390000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60594000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 69493000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019711", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000110465926019711/0001104659-26-019711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001558370-25-001001", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837025001001/0001558370-25-001001-index.html", "eps": { "value": 1.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001558370-25-001001", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837025001001/0001558370-25-001001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 717301000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001558370-25-001001", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837025001001/0001558370-25-001001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73714000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001558370-25-001001", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837025001001/0001558370-25-001001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61596000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001558370-25-001001", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837025001001/0001558370-25-001001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63815000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001558370-25-001001", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837025001001/0001558370-25-001001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001558370-24-001289", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837024001289/0001558370-24-001289-index.html", "eps": { "value": -0.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001558370-24-001289", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837024001289/0001558370-24-001289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 666435000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001558370-24-001289", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837024001289/0001558370-24-001289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30368000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001558370-24-001289", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837024001289/0001558370-24-001289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53769000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001558370-24-001289", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837024001289/0001558370-24-001289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61674000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001558370-24-001289", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837024001289/0001558370-24-001289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001744", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837023001744/0001558370-23-001744-index.html", "eps": { "value": 2.71, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001744", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837023001744/0001558370-23-001744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 646137000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001744", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837023001744/0001558370-23-001744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 166942000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001744", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837023001744/0001558370-23-001744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65607000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001744", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837023001744/0001558370-23-001744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 108483000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001744", "source_url": "https://www.sec.gov/Archives/edgar/data/103145/000155837023001744/0001558370-23-001744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMC", "source_ticker": "AMC", "name": "AMC ENTERTAINMENT HOLDINGS CLASS A", "group": "Communication", "weight_percent": 0.09, "holding_price": 3.02, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4848900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -17400000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -632400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -119800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8017800000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 9912600000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -1894800000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 428500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 4018600000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 19900000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 313400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16900000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 730500000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1772300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 472899000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 19900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 545200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 19500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3172200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 267400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0035884427395904226, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.003485326568912537, "current_ratio": 0.41217626812616376, "cash_runway_years": 3.5767946577629384, "near_term_maturity_to_cash": 0.04644107351225204 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1411579, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 19900000.0, 545200000.0, 19500000.0, 3172200000.0, 267400000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001411579.json", "sha256": "a232f3e420d7d828acc13c9e8b7e59bd205446e052fd62e49a9a3bff0ecae494", "retrieved_at": "2026-10-17T22:46:09.513112+00:00", "raw_path": "data/raw/a232f3e420d7d828acc13c9e8b7e59bd205446e052fd62e49a9a3bff0ecae494.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "eps": { "value": -1.34, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4848900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -632400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 472899000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -119800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001411579-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157926000016/0001411579-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001411579-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157925000042/0001411579-25-000042-index.html", "eps": { "value": -1.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001411579-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157925000042/0001411579-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4637200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001411579-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157925000042/0001411579-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -352600000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001411579-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157925000042/0001411579-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 332920000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001411579-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157925000042/0001411579-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001411579-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157925000042/0001411579-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001411579-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157924000021/0001411579-24-000021-index.html", "eps": { "value": -2.37, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001411579-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157924000021/0001411579-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4812600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001411579-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157924000021/0001411579-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -396600000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001411579-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157924000021/0001411579-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 167644000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001411579-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157924000021/0001411579-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -215200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001411579-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157924000021/0001411579-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001411579-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157923000038/0001411579-23-000038-index.html", "eps": { "value": -0.93, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001411579-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157923000038/0001411579-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3911400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001411579-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157923000038/0001411579-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -973600000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001411579-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157923000038/0001411579-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1047689000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001411579-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157923000038/0001411579-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -628500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001411579-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1411579/000141157923000038/0001411579-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PFS", "source_ticker": "PFS", "name": "PROVIDENT FINANCIAL SERVICES INC", "group": "Financials", "weight_percent": 0.09, "holding_price": 22.2, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 73109000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 291160000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 442264000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11539000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 24980710000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 22147498000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2833212000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 209057000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130507070, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1178970, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001178970.json", "sha256": "daae8cb014eebea235fc02044789ba28614721b21a873adfb70a8e392a25323c", "retrieved_at": "2026-10-17T22:46:10.015390+00:00", "raw_path": "data/raw/daae8cb014eebea235fc02044789ba28614721b21a873adfb70a8e392a25323c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "eps": { "value": 2.23, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 73109000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 291160000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130507070, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 442264000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012814", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828026012814/0001628280-26-012814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008991", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828025008991/0001628280-25-008991-index.html", "eps": { "value": 1.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008991", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828025008991/0001628280-25-008991-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 68288000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008991", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828025008991/0001628280-25-008991-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115525000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008991", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828025008991/0001628280-25-008991-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 109712732, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008991", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828025008991/0001628280-25-008991-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 426381000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008991", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828025008991/0001628280-25-008991-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007678", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828024007678/0001628280-24-007678-index.html", "eps": { "value": 1.71, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007678", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828024007678/0001628280-24-007678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 57525000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007678", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828024007678/0001628280-24-007678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 128398000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007678", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828024007678/0001628280-24-007678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74873256, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007678", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828024007678/0001628280-24-007678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 173396000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007678", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828024007678/0001628280-24-007678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005795", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828023005795/0001628280-23-005795-index.html", "eps": { "value": 2.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005795", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828023005795/0001628280-23-005795-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 54987000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005795", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828023005795/0001628280-23-005795-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 175648000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005795", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828023005795/0001628280-23-005795-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74782370, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005795", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828023005795/0001628280-23-005795-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 200310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005795", "source_url": "https://www.sec.gov/Archives/edgar/data/1178970/000162828023005795/0001628280-23-005795-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EWTX", "source_ticker": "EWTX", "name": "EDGEWISE THERAPEUTICS", "group": "Health Care", "weight_percent": 0.09, "holding_price": 38.2, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -191406000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -167795000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -143816000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 256000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 552603000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 30346000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 522257000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 61148000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34752000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 543385000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 27370000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102930744, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 187362000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -144072000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 19.853306540007306, "cash_runway_years": 0.425182177226456, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1710072, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001710072.json", "sha256": "fdc3d3606ed30ad01dab6d3f276a5ede516c6d4ccc5eead9b5d5ab2ae15cce14", "retrieved_at": "2026-10-17T22:46:09.700120+00:00", "raw_path": "data/raw/fdc3d3606ed30ad01dab6d3f276a5ede516c6d4ccc5eead9b5d5ab2ae15cce14.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "eps": { "value": -1.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -167795000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102930744, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -143816000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020112", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000110465926020112/0001104659-26-020112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002006", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000155837025002006/0001558370-25-002006-index.html", "eps": { "value": -1.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002006", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000155837025002006/0001558370-25-002006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -133813000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002006", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000155837025002006/0001558370-25-002006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92414626, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002006", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000155837025002006/0001558370-25-002006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -109028000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002006", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000155837025002006/0001558370-25-002006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001467", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000155837024001467/0001558370-24-001467-index.html", "eps": { "value": -1.57, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001467", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000155837024001467/0001558370-24-001467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -100163000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001467", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000155837024001467/0001558370-24-001467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63723600, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001467", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000155837024001467/0001558370-24-001467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -91948000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001467", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000155837024001467/0001558370-24-001467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001895", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000155837023001895/0001558370-23-001895-index.html", "eps": { "value": -1.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001895", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000155837023001895/0001558370-23-001895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -67640000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001895", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000155837023001895/0001558370-23-001895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53593753, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001895", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000155837023001895/0001558370-23-001895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -52635000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001895", "source_url": "https://www.sec.gov/Archives/edgar/data/1710072/000155837023001895/0001558370-23-001895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CXT", "source_ticker": "CXT", "name": "CRANE NXT", "group": "Information Technology", "weight_percent": 0.09, "holding_price": 54.27, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1656700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 246700000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 145100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 241500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 43200000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3116400000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1859600000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1253000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 233800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 135100000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 106600000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12700000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 852900000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 569100000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.14891048469849702, "free_cash_flow": 198300000.0, "free_cash_flow_margin": 0.11969578076899862, "capex_intensity": 0.026075934085833283, "cfo_to_positive_net_income": 1.664369400413508, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007665841733566729, "current_ratio": 1.4986821296784396, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 25445, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000025445.json", "sha256": "b67962e6bd8cbde8717896d54be0ab148bfa8ded855aadffd489d82dbb173e3d", "retrieved_at": "2026-10-17T22:46:10.655936+00:00", "raw_path": "data/raw/b67962e6bd8cbde8717896d54be0ab148bfa8ded855aadffd489d82dbb173e3d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "eps": { "value": 2.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1656700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 145100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 241500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000025445-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000002544526000009/0000025445-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828025006754/0001628280-25-006754-index.html", "eps": { "value": 3.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828025006754/0001628280-25-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1486800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828025006754/0001628280-25-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 184100000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828025006754/0001628280-25-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828025006754/0001628280-25-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 214100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828025006754/0001628280-25-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006375", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828024006375/0001628280-24-006375-index.html", "eps": { "value": 3.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006375", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828024006375/0001628280-24-006375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1391300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006375", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828024006375/0001628280-24-006375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 188300000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006375", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828024006375/0001628280-24-006375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006375", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828024006375/0001628280-24-006375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 276300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006375", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828024006375/0001628280-24-006375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828023005873/0001628280-23-005873-index.html", "eps": { "value": 7.01, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828023005873/0001628280-23-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3374900000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828023005873/0001628280-23-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 401100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828023005873/0001628280-23-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828023005873/0001628280-23-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -151600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/25445/000162828023005873/0001628280-23-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WDFC", "source_ticker": "WDFC", "name": "WD-40", "group": "Consumer Staples", "weight_percent": 0.09, "holding_price": 201.08, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 619985000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 103793000, "tag": "OperatingIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90994000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 87925000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4528000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 475809000, "tag": "Assets", "start": null, "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 207657000, "tag": "Liabilities", "start": null, "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 268152000, "tag": "StockholdersEquity", "start": null, "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 58130000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 86195000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 800000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8191000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7306000, "tag": "ShareBasedCompensation", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 284956000, "tag": "AssetsCurrent", "start": null, "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 102257000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13567000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 12314000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.16741211480922927, "free_cash_flow": 83397000.0, "free_cash_flow_margin": 0.13451454470672677, "capex_intensity": 0.007303402501673427, "cfo_to_positive_net_income": 0.9662725014836143, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011784156068291975, "current_ratio": 2.786664971591187, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 105132, "fiscal_year": "2025", "fiscal_end": "2025-08-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000105132.json", "sha256": "fd6d09174aefda792a3bb40370e26c7671e7b239d92ae39c45e6964249107e71", "retrieved_at": "2026-10-17T22:46:10.865502+00:00", "raw_path": "data/raw/fd6d09174aefda792a3bb40370e26c7671e7b239d92ae39c45e6964249107e71.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "earnings": { "annual_history": [ { "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "eps": { "value": 6.69, "tag": "EarningsPerShareDiluted", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 619985000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90994000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13567000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 87925000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-27", "accession": "0000105132-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513225000067/0000105132-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-08-31", "filed": "2024-10-21", "accession": "0000105132-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513224000064/0000105132-24-000064-index.html", "eps": { "value": 5.11, "tag": "EarningsPerShareDiluted", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-21", "accession": "0000105132-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513224000064/0000105132-24-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 590557000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-21", "accession": "0000105132-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513224000064/0000105132-24-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 69644000, "tag": "NetIncomeLoss", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-21", "accession": "0000105132-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513224000064/0000105132-24-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13580000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-21", "accession": "0000105132-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513224000064/0000105132-24-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 92034000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-21", "accession": "0000105132-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513224000064/0000105132-24-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-08-31", "filed": "2023-10-23", "accession": "0000105132-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513223000059/0000105132-23-000059-index.html", "eps": { "value": 4.83, "tag": "EarningsPerShareDiluted", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-23", "accession": "0000105132-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513223000059/0000105132-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 537255000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-23", "accession": "0000105132-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513223000059/0000105132-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65993000, "tag": "NetIncomeLoss", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-23", "accession": "0000105132-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513223000059/0000105132-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13604000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-23", "accession": "0000105132-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513223000059/0000105132-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 98391000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-23", "accession": "0000105132-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513223000059/0000105132-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-08-31", "filed": "2022-10-24", "accession": "0000105132-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513222000038/0000105132-22-000038-index.html", "eps": { "value": 4.9, "tag": "EarningsPerShareDiluted", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-24", "accession": "0000105132-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513222000038/0000105132-22-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 518820000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-24", "accession": "0000105132-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513222000038/0000105132-22-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67329000, "tag": "NetIncomeLoss", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-24", "accession": "0000105132-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513222000038/0000105132-22-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13696000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-24", "accession": "0000105132-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513222000038/0000105132-22-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2604000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-24", "accession": "0000105132-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/105132/000010513222000038/0000105132-22-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NEOG", "source_ticker": "NEOG", "name": "NEOGEN", "group": "Health Care", "weight_percent": 0.09, "holding_price": 12.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 870400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -21600000, "tag": "OperatingIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7900000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 83200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3346000000, "tag": "Assets", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1253100000, "tag": "Liabilities", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2092900000, "tag": "StockholdersEquity", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 185500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 793700000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 24100000, "tag": "InterestExpense", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 116300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13400000, "tag": "ShareBasedCompensation", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 604600000, "tag": "AssetsCurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 158200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 217500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_2": { "value": 16900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 22500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 414100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 346500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.024816176470588234, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -0.8962655601659751, "share_based_compensation_to_revenue": 0.015395220588235295, "current_ratio": 3.8217446270543616, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 711377, "fiscal_year": "2026", "fiscal_end": "2026-05-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, 16900000.0, 22500000.0, 414100000.0, 346500000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000711377.json", "sha256": "43a8aa76989a5e9d9d91df083bcfbfa885ce0a35d2ff1aed1a4729d4e7d2f459", "retrieved_at": "2026-10-17T22:46:11.186168+00:00", "raw_path": "data/raw/43a8aa76989a5e9d9d91df083bcfbfa885ce0a35d2ff1aed1a4729d4e7d2f459.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "earnings": { "annual_history": [ { "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "eps": { "value": -0.04, "tag": "EarningsPerShareDiluted", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 870400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7900000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 217500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-326092", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000119312526326092/0001193125-26-326092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-05-31", "filed": "2025-07-30", "accession": "0000950170-25-100064", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017025100064/0000950170-25-100064-index.html", "eps": { "value": -5.03, "tag": "EarningsPerShareDiluted", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-30", "accession": "0000950170-25-100064", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017025100064/0000950170-25-100064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 894661000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-30", "accession": "0000950170-25-100064", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017025100064/0000950170-25-100064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1092044000, "tag": "NetIncomeLoss", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-30", "accession": "0000950170-25-100064", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017025100064/0000950170-25-100064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 216894861, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-30", "accession": "0000950170-25-100064", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017025100064/0000950170-25-100064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58244000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-30", "accession": "0000950170-25-100064", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017025100064/0000950170-25-100064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-05-31", "filed": "2024-07-30", "accession": "0000950170-24-087670", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017024087670/0000950170-24-087670-index.html", "eps": { "value": -0.04, "tag": "EarningsPerShareDiluted", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-30", "accession": "0000950170-24-087670", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017024087670/0000950170-24-087670-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 924222000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-30", "accession": "0000950170-24-087670", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017024087670/0000950170-24-087670-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9421000, "tag": "NetIncomeLoss", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-30", "accession": "0000950170-24-087670", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017024087670/0000950170-24-087670-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 216481878, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-30", "accession": "0000950170-24-087670", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017024087670/0000950170-24-087670-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35264000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-30", "accession": "0000950170-24-087670", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017024087670/0000950170-24-087670-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-05-31", "filed": "2023-08-15", "accession": "0000950170-23-042861", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017023042861/0000950170-23-042861-index.html", "eps": { "value": -0.12, "tag": "EarningsPerShareDiluted", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-15", "accession": "0000950170-23-042861", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017023042861/0000950170-23-042861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 822447000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-15", "accession": "0000950170-23-042861", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017023042861/0000950170-23-042861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22870000, "tag": "NetIncomeLoss", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-15", "accession": "0000950170-23-042861", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017023042861/0000950170-23-042861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 188881000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-15", "accession": "0000950170-23-042861", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017023042861/0000950170-23-042861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41028000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-15", "accession": "0000950170-23-042861", "source_url": "https://www.sec.gov/Archives/edgar/data/711377/000095017023042861/0000950170-23-042861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRVA", "source_ticker": "PRVA", "name": "PRIVIA HEALTH GROUP INC", "group": "Health Care", "weight_percent": 0.09, "holding_price": 22.62, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2122842000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 34235000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22919000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 163404000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1369378000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 578435000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 737217000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 479685000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9907000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 71068000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 911001000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 568520000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128889836, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.016126965643227333, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 7.129630437628169, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.033477762358197174, "current_ratio": 1.6024080067543798, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1759655, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001759655.json", "sha256": "3d55748ec8c53649c687e758ca6f12ca9f5a430b8cc3b37591c26465903370ab", "retrieved_at": "2026-10-17T22:46:11.210598+00:00", "raw_path": "data/raw/3d55748ec8c53649c687e758ca6f12ca9f5a430b8cc3b37591c26465903370ab.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2122842000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22919000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128889836, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 163404000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001759655-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965526000010/0001759655-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001759655-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965525000018/0001759655-25-000018-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001759655-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965525000018/0001759655-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1736390000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001759655-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965525000018/0001759655-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14385000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001759655-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965525000018/0001759655-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125614171, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001759655-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965525000018/0001759655-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109282000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001759655-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965525000018/0001759655-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001759655-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965524000022/0001759655-24-000022-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001759655-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965524000022/0001759655-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1657737000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001759655-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965524000022/0001759655-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23079000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001759655-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965524000022/0001759655-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 124686067, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001759655-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965524000022/0001759655-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80785000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001759655-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965524000022/0001759655-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001759655-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965523000026/0001759655-23-000026-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001759655-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965523000026/0001759655-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1356660000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001759655-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965523000026/0001759655-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8585000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001759655-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965523000026/0001759655-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110695266, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001759655-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965523000026/0001759655-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47196000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001759655-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759655/000175965523000026/0001759655-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BCC", "source_ticker": "BCC", "name": "BOISE CASCADE", "group": "Industrials", "weight_percent": 0.09, "holding_price": 75.48, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 6404595000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 183329000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 132836000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 254148000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 241431000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3241943000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2074878000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 477215000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 445405000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 158221000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12119000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1654418000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 493076000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37619000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 183108000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 450000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.028624604678359835, "free_cash_flow": 12717000.0, "free_cash_flow_margin": 0.00198560564719549, "capex_intensity": 0.03769652882032353, "cfo_to_positive_net_income": 1.9132464091059653, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0018922351842700436, "current_ratio": 3.3553001971298544, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1328581, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 450000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001328581.json", "sha256": "614f80c3dd52b26e2aff7c9edef4ebecb89478425cd075a6b82a2ab8f27ca1c0", "retrieved_at": "2026-10-17T22:46:12.140554+00:00", "raw_path": "data/raw/614f80c3dd52b26e2aff7c9edef4ebecb89478425cd075a6b82a2ab8f27ca1c0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "eps": { "value": 3.53, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6404595000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 132836000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37619000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 254148000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001328581-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858126000006/0001328581-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001328581-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858125000010/0001328581-25-000010-index.html", "eps": { "value": 9.57, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001328581-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858125000010/0001328581-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6724294000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001328581-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858125000010/0001328581-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 376354000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001328581-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858125000010/0001328581-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39318000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001328581-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858125000010/0001328581-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 438320000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001328581-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858125000010/0001328581-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001328581-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858124000018/0001328581-24-000018-index.html", "eps": { "value": 12.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001328581-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858124000018/0001328581-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6838245000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001328581-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858124000018/0001328581-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 39901000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001328581-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858124000018/0001328581-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 687458000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001328581-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858124000018/0001328581-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001328581-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858123000020/0001328581-23-000020-index.html", "eps": { "value": 21.56, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001328581-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858123000020/0001328581-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8387307000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001328581-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858123000020/0001328581-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 39772000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001328581-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858123000020/0001328581-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1041219000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001328581-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1328581/000132858123000020/0001328581-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LBRT", "source_ticker": "LBRT", "name": "LIBERTY ENERGY CLASS A", "group": "Energy", "weight_percent": 0.09, "holding_price": 16.7, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4006116000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 72708000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 147872000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 609598000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3558305000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1479416000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 27554000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 241510000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5097000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 500332000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 41922000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 877970000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 720353000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 165365000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 24882000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5097000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5560000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5560000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 463000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 230000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.018149249797060295, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 4.122470785544254, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01046449977983663, "current_ratio": 1.218805224660687, "cash_runway_years": null, "near_term_maturity_to_cash": 0.18498221673804166 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1694028, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5097000.0, 5560000.0, 5560000.0, 463000.0, 230000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001694028.json", "sha256": "dfe12783b48b21e6de5924294b21ce18cade90be7401ee18b1f4de44c88976db", "retrieved_at": "2026-10-17T22:46:11.949047+00:00", "raw_path": "data/raw/dfe12783b48b21e6de5924294b21ce18cade90be7401ee18b1f4de44c88976db.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4006116000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 147872000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 165365000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 609598000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-02", "accession": "0001694028-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402826000006/0001694028-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001694028-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402825000056/0001694028-25-000056-index.html", "eps": { "value": 1.87, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001694028-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402825000056/0001694028-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4315161000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001694028-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402825000056/0001694028-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 316010000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001694028-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402825000056/0001694028-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 169398000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001694028-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402825000056/0001694028-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 829374000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001694028-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402825000056/0001694028-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001694028-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402824000006/0001694028-24-000006-index.html", "eps": { "value": 3.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001694028-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402824000006/0001694028-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4747928000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001694028-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402824000006/0001694028-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 556317000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001694028-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402824000006/0001694028-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 176360000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001694028-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402824000006/0001694028-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1014583000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001694028-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402824000006/0001694028-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001694028-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402823000010/0001694028-23-000010-index.html", "eps": { "value": 2.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001694028-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402823000010/0001694028-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4149228000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001694028-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402823000010/0001694028-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 399602000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001694028-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402823000010/0001694028-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 189349000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001694028-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402823000010/0001694028-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 530364000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001694028-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1694028/000169402823000010/0001694028-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMBA", "source_ticker": "AMBA", "name": "AMBARELLA", "group": "Information Technology", "weight_percent": 0.09, "holding_price": 63.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 390702000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -82527000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -75865000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 73519000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 798600000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 203811000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 594789000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 191019000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25592000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 98040000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 410275000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 177944000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42704312, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.21122748283858286, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.250932936099636, "current_ratio": 2.3056411005709663, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1280263, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001280263.json", "sha256": "1ec9a6f069a7cb041f1651cfd792fbf4ff885c154527bf2e35e3515e5d332655", "retrieved_at": "2026-10-17T22:46:12.409430+00:00", "raw_path": "data/raw/1ec9a6f069a7cb041f1651cfd792fbf4ff885c154527bf2e35e3515e5d332655.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "eps": { "value": -1.78, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 390702000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -75865000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42704312, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73519000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-23", "accession": "0001193125-26-119321", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000119312526119321/0001193125-26-119321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-03-28", "accession": "0000950170-25-046499", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017025046499/0000950170-25-046499-index.html", "eps": { "value": -2.84, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-28", "accession": "0000950170-25-046499", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017025046499/0000950170-25-046499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 284865000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-28", "accession": "0000950170-25-046499", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017025046499/0000950170-25-046499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -117126000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-28", "accession": "0000950170-25-046499", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017025046499/0000950170-25-046499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41303287, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-28", "accession": "0000950170-25-046499", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017025046499/0000950170-25-046499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33836000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-28", "accession": "0000950170-25-046499", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017025046499/0000950170-25-046499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-03-29", "accession": "0000950170-24-038555", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017024038555/0000950170-24-038555-index.html", "eps": { "value": -4.25, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-29", "accession": "0000950170-24-038555", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017024038555/0000950170-24-038555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 226474000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-29", "accession": "0000950170-24-038555", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017024038555/0000950170-24-038555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -169417000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-29", "accession": "0000950170-24-038555", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017024038555/0000950170-24-038555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39878872, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-29", "accession": "0000950170-24-038555", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017024038555/0000950170-24-038555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19024000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-29", "accession": "0000950170-24-038555", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017024038555/0000950170-24-038555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-03-31", "accession": "0000950170-23-011305", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017023011305/0000950170-23-011305-index.html", "eps": { "value": -1.7, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-31", "accession": "0000950170-23-011305", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017023011305/0000950170-23-011305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 337606000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-31", "accession": "0000950170-23-011305", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017023011305/0000950170-23-011305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65386000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-31", "accession": "0000950170-23-011305", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017023011305/0000950170-23-011305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38363638, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-31", "accession": "0000950170-23-011305", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017023011305/0000950170-23-011305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44093000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-31", "accession": "0000950170-23-011305", "source_url": "https://www.sec.gov/Archives/edgar/data/1280263/000095017023011305/0000950170-23-011305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DGII", "source_ticker": "DGII", "name": "DIGI INTERNATIONAL", "group": "Information Technology", "weight_percent": 0.09, "holding_price": 71.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 430221000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 56290000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40804000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 107959000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 922646000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 286569000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 636077000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 21902000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 159152000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 6319000, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 33975000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15363000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 130699000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 107810000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37739000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 6886000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13083973120791406, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.645794529948044, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 8.908055072005064, "share_based_compensation_to_revenue": 0.03570955392693523, "current_ratio": 1.2123086912160281, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 854775, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000854775.json", "sha256": "7db50f368db9cbc09f7560352908e9bdae2f9ff7e901e23ca7e1b60d04a6863d", "retrieved_at": "2026-10-17T22:46:12.784227+00:00", "raw_path": "data/raw/7db50f368db9cbc09f7560352908e9bdae2f9ff7e901e23ca7e1b60d04a6863d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "eps": { "value": 1.08, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 430221000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40804000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37739000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107959000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000854775-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/0000854775-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-22", "accession": "0000854775-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477524000033/0000854775-24-000033-index.html", "eps": { "value": 0.61, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-22", "accession": "0000854775-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477524000033/0000854775-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 424046000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-22", "accession": "0000854775-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477524000033/0000854775-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22505000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-22", "accession": "0000854775-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477524000033/0000854775-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36984000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-22", "accession": "0000854775-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477524000033/0000854775-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83092000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-22", "accession": "0000854775-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477524000033/0000854775-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000854775-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477523000015/0000854775-23-000015-index.html", "eps": { "value": 0.67, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000854775-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477523000015/0000854775-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 444849000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000854775-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477523000015/0000854775-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24770000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000854775-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477523000015/0000854775-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36869000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000854775-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477523000015/0000854775-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36751000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000854775-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477523000015/0000854775-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-23", "accession": "0000854775-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477522000028/0000854775-22-000028-index.html", "eps": { "value": 0.54, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0000854775-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477522000028/0000854775-22-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 388225000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0000854775-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477522000028/0000854775-22-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19383000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0000854775-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477522000028/0000854775-22-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35995000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0000854775-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477522000028/0000854775-22-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37740000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0000854775-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/854775/000085477522000028/0000854775-22-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MGEE", "source_ticker": "MGEE", "name": "MGE ENERGY", "group": "Utilities", "weight_percent": 0.09, "holding_price": 71.28, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": 170653000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 135889000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 263234000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 343220000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3155420000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1303936000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 5666000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 792205000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 21633000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 94527000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 228548000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 296709000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36571000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3750000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 21633000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 54888000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 25753000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 55926000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 6110000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 653805000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -79986000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.9371251536180265, "total_debt": 908365000.0, "debt_to_assets": 0.28787451432772815, "net_debt": 902699000.0, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 0.7702766009794108, "cash_runway_years": null, "near_term_maturity_to_cash": 3.8180374161666077 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1161728, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 21633000.0, 54888000.0, 25753000.0, 55926000.0, 6110000.0 ], "thereafter": 653805000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001161728.json", "sha256": "125a8fef5f433d9ff6aa6a872c54d86eb8b3a1a6dd1479a685e2417f95635e26", "retrieved_at": "2026-10-17T22:46:13.288170+00:00", "raw_path": "data/raw/125a8fef5f433d9ff6aa6a872c54d86eb8b3a1a6dd1479a685e2417f95635e26.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "eps": { "value": 3.72, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 135889000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36571000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 263234000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067036", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000119312526067036/0001193125-26-067036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026262", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000095017025026262/0000950170-25-026262-index.html", "eps": { "value": 3.33, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026262", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000095017025026262/0000950170-25-026262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 120569000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026262", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000095017025026262/0000950170-25-026262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36239000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026262", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000095017025026262/0000950170-25-026262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 277784000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026262", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000095017025026262/0000950170-25-026262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017706", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000095017024017706/0000950170-24-017706-index.html", "eps": { "value": 3.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017706", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000095017024017706/0000950170-24-017706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 117699000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017706", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000095017024017706/0000950170-24-017706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36186000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017706", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000095017024017706/0000950170-24-017706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 237561000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017706", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000095017024017706/0000950170-24-017706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003632", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000095017023003632/0000950170-23-003632-index.html", "eps": { "value": 3.07, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003632", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000095017023003632/0000950170-23-003632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 110952000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003632", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000095017023003632/0000950170-23-003632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36174000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003632", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000095017023003632/0000950170-23-003632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 153735000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003632", "source_url": "https://www.sec.gov/Archives/edgar/data/1161728/000095017023003632/0000950170-23-003632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DNLI", "source_ticker": "DNLI", "name": "DENALI THERAPEUTICS", "group": "Health Care", "weight_percent": 0.09, "holding_price": 18.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -555342000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -512540000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -412600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9502000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1144854000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 131093000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1013761000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 205326000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 11183000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 99633000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 900658000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 98351000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172649097, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -422102000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 9.157588636617827, "cash_runway_years": 0.4976393601551139, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1714899, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001714899.json", "sha256": "ed49dcb6d43f19d029bffef3b462b7e1aaeca52861675a4b29abb3bb2fffcc85", "retrieved_at": "2026-10-17T22:46:13.092784+00:00", "raw_path": "data/raw/ed49dcb6d43f19d029bffef3b462b7e1aaeca52861675a4b29abb3bb2fffcc85.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "eps": { "value": -2.97, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -512540000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172649097, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -412600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714899-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489926000021/0001714899-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001714899-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489925000066/0001714899-25-000066-index.html", "eps": { "value": -2.57, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001714899-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489925000066/0001714899-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001714899-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489925000066/0001714899-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -422773000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001714899-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489925000066/0001714899-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 164473772, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001714899-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489925000066/0001714899-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -347694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001714899-25-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489925000066/0001714899-25-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001714899-24-000086", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489924000086/0001714899-24-000086-index.html", "eps": { "value": -1.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001714899-24-000086", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489924000086/0001714899-24-000086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 330531000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001714899-24-000086", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489924000086/0001714899-24-000086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -145224000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001714899-24-000086", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489924000086/0001714899-24-000086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 137370897, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001714899-24-000086", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489924000086/0001714899-24-000086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -357991000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001714899-24-000086", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489924000086/0001714899-24-000086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001714899-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489923000049/0001714899-23-000049-index.html", "eps": { "value": -2.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001714899-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489923000049/0001714899-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 105065000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001714899-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489923000049/0001714899-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -325991000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001714899-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489923000049/0001714899-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125530703, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001714899-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489923000049/0001714899-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -244716000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001714899-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1714899/000171489923000049/0001714899-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AAP", "source_ticker": "AAP", "name": "ADVANCE AUTO PARTS INC", "group": "Consumer Discretionary", "weight_percent": 0.09, "holding_price": 43.92, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 8601000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -43000000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44000000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -46000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 252000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 11826000000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 9628000000, "tag": "Liabilities", "start": null, "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2198000000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 3123000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3412000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 272000000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 36000000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 7290000000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 4176000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 350000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 300000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1475000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1325000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.004999418672247413, "free_cash_flow": -298000000.0, "free_cash_flow_margin": -0.03464713405417975, "capex_intensity": 0.029298918730380187, "cfo_to_positive_net_income": -1.0454545454545454, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004185559818625741, "current_ratio": 1.7456896551724137, "cash_runway_years": 67.8913043478261, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1158449, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 350000000.0, 300000000.0, 0.0, 1475000000.0 ], "thereafter": 1325000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001158449.json", "sha256": "6874525bf56289fd02085e2c1d57fd2ff73ee6a6c6fa6e887d065a3cbd488652", "retrieved_at": "2026-10-17T22:46:13.705790+00:00", "raw_path": "data/raw/6874525bf56289fd02085e2c1d57fd2ff73ee6a6c6fa6e887d065a3cbd488652.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "eps": { "value": 0.73, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8601000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44000000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -46000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-13", "accession": "0001193125-26-051305", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000119312526051305/0001193125-26-051305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001158449-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000115844925000064/0001158449-25-000064-index.html", "eps": { "value": -5.61, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001158449-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000115844925000064/0001158449-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9094327000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001158449-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000115844925000064/0001158449-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -335788000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001158449-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000115844925000064/0001158449-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59902000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001158449-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000115844925000064/0001158449-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 84633000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001158449-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000115844925000064/0001158449-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-03-12", "accession": "0001158449-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000115844924000048/0001158449-24-000048-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-12", "accession": "0001158449-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000115844924000048/0001158449-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11287607000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-12", "accession": "0001158449-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000115844924000048/0001158449-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29735000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-12", "accession": "0001158449-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000115844924000048/0001158449-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59608000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-12", "accession": "0001158449-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000115844924000048/0001158449-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 287375000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-12", "accession": "0001158449-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000115844924000048/0001158449-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-10-07", "filed": "2024-03-12", "accession": "0001158449-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1158449/000115844924000048/0001158449-24-000048-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FIVN", "source_ticker": "FIVN", "name": "FIVE9", "group": "Information Technology", "weight_percent": 0.09, "holding_price": 35.1, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1149088000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 28850000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39416000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 226207000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 24963000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1790070000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1004253000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 785817000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 232084000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 61764000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 148068000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 959724000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 213010000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88002000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 50000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02510686735915787, "free_cash_flow": 201244000.0, "free_cash_flow_margin": 0.17513367122448412, "capex_intensity": 0.021724184744771505, "cfo_to_positive_net_income": 5.73896387253907, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.128856971789802, "current_ratio": 4.5055349514107315, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1288847, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001288847.json", "sha256": "56f011d2449e85ab3aeddd40ee7c0e1dd0165598c53027bf0341f2da7c60e337", "retrieved_at": "2026-10-17T22:46:14.043761+00:00", "raw_path": "data/raw/56f011d2449e85ab3aeddd40ee7c0e1dd0165598c53027bf0341f2da7c60e337.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "eps": { "value": 0.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1149088000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39416000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88002000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 226207000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001288847-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884726000023/0001288847-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001288847-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884725000028/0001288847-25-000028-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001288847-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884725000028/0001288847-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1041938000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001288847-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884725000028/0001288847-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12795000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001288847-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884725000028/0001288847-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74503000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001288847-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884725000028/0001288847-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 143168000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001288847-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884725000028/0001288847-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001288847-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884724000012/0001288847-24-000012-index.html", "eps": { "value": -1.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001288847-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884724000012/0001288847-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 910488000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001288847-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884724000012/0001288847-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -81764000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001288847-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884724000012/0001288847-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72048000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001288847-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884724000012/0001288847-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 128838000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001288847-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884724000012/0001288847-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001288847-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884723000029/0001288847-23-000029-index.html", "eps": { "value": -1.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001288847-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884723000029/0001288847-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 778846000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001288847-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884723000029/0001288847-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -94650000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001288847-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884723000029/0001288847-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69920000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001288847-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884723000029/0001288847-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88865000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001288847-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1288847/000128884723000029/0001288847-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NAVN", "source_ticker": "NAVN", "name": "NAVAN CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.09, "holding_price": 25.2, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 702265000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -196877000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -398030000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 33671000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 917000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1708761000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 500700000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1208061000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 583516000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 60247000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 182089000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1306987000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 320936000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97795703, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.2803457384320734, "free_cash_flow": 32754000.0, "free_cash_flow_margin": 0.04664051319658533, "capex_intensity": 0.0013057748855489024, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.25928816045225095, "current_ratio": 4.0724225390732105, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1639723, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json", "sha256": "e70d106c3bc6ad60ac005b50ab4426cc10bb4c31b99502422b1790cbb0c21191", "retrieved_at": "2026-10-17T22:46:13.956514+00:00", "raw_path": "data/raw/e70d106c3bc6ad60ac005b50ab4426cc10bb4c31b99502422b1790cbb0c21191.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "eps": { "value": -4.07, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 702265000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -398030000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97795703, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33671000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "eps": { "value": -4, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 536837000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -181078000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45271666, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50406000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "eps": { "value": -7.44, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 402256000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -331552000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44583919, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -166363000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2026-04-02", "accession": "0001628280-26-023250", "source_url": "https://www.sec.gov/Archives/edgar/data/1639723/000162828026023250/0001628280-26-023250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CBZ", "source_ticker": "CBZ", "name": "CBIZ", "group": "Industrials", "weight_percent": 0.09, "holding_price": 54.73, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2757991000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 234010000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115444000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 192485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 16959000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4409528000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2647461000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1762067000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18290000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1389552000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 66372000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 98270000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26004000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 899249000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 735594000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63240000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 160076000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08484799261491426, "free_cash_flow": 175526000.0, "free_cash_flow_margin": 0.06364270224232059, "capex_intensity": 0.00614904109549306, "cfo_to_positive_net_income": 1.6673452063338068, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009428602196308835, "current_ratio": 1.222480063730808, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 944148, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000944148.json", "sha256": "ab7d892dbc3a4ac8409176e6a72a8df4ff4e6fc63b603a5c1853d2dfca09f305", "retrieved_at": "2026-10-17T22:46:14.569384+00:00", "raw_path": "data/raw/ab7d892dbc3a4ac8409176e6a72a8df4ff4e6fc63b603a5c1853d2dfca09f305.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "eps": { "value": 1.83, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2757991000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115444000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63240000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 192485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000944148-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000094414826000038/0000944148-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008893", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828025008893/0001628280-25-008893-index.html", "eps": { "value": 0.78, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008893", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828025008893/0001628280-25-008893-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1813472000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008893", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828025008893/0001628280-25-008893-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41038000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008893", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828025008893/0001628280-25-008893-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52661000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008893", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828025008893/0001628280-25-008893-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 123692000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008893", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828025008893/0001628280-25-008893-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006641", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828024006641/0001628280-24-006641-index.html", "eps": { "value": 2.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006641", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828024006641/0001628280-24-006641-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1591194000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006641", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828024006641/0001628280-24-006641-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 120968000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006641", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828024006641/0001628280-24-006641-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50557000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006641", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828024006641/0001628280-24-006641-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 153507000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006641", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828024006641/0001628280-24-006641-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005024", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828023005024/0001628280-23-005024-index.html", "eps": { "value": 2.01, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005024", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828023005024/0001628280-23-005024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1411979000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005024", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828023005024/0001628280-23-005024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 105354000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005024", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828023005024/0001628280-23-005024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52388000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005024", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828023005024/0001628280-23-005024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 126132000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005024", "source_url": "https://www.sec.gov/Archives/edgar/data/944148/000162828023005024/0001628280-23-005024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BELFB", "source_ticker": "BELFB", "name": "BEL FUSE CLASS B", "group": "Information Technology", "weight_percent": 0.09, "holding_price": 219.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 675455000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 110996000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61536000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 80612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12002000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 935200000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 416526000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 425513000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 57800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 197500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 26592000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6813000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 384761000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 127445000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 197500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.16432774944296807, "free_cash_flow": 68610000.0, "free_cash_flow_margin": 0.10157597471334137, "capex_intensity": 0.017768763278086623, "cfo_to_positive_net_income": 1.3099973998959957, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010086534262089998, "current_ratio": 3.0190356624426222, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 729580, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 197500000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000729580.json", "sha256": "aba8d5995c0bd37fe01d557fca40006dc3844cbb18f6db48b88b0cc2f92a9695", "retrieved_at": "2026-10-17T22:46:15.081940+00:00", "raw_path": "data/raw/aba8d5995c0bd37fe01d557fca40006dc3844cbb18f6db48b88b0cc2f92a9695.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "eps": null, "revenue": { "value": 675455000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61536000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 80612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005652", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774925005652/0001437749-25-005652-index.html", "eps": null, "revenue": { "value": 534792000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005652", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774925005652/0001437749-25-005652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40960000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005652", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774925005652/0001437749-25-005652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 74064000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005652", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774925005652/0001437749-25-005652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001437749-24-007265", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774924007265/0001437749-24-007265-index.html", "eps": null, "revenue": { "value": 639813000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001437749-24-007265", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774924007265/0001437749-24-007265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73831000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001437749-24-007265", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774924007265/0001437749-24-007265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 108349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001437749-24-007265", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774924007265/0001437749-24-007265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006172", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774923006172/0001437749-23-006172-index.html", "eps": null, "revenue": { "value": 654233000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006172", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774923006172/0001437749-23-006172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52689000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006172", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774923006172/0001437749-23-006172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 40257000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006172", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774923006172/0001437749-23-006172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NBTB", "source_ticker": "NBTB", "name": "NBT BANCORP", "group": "Financials", "weight_percent": 0.09, "holding_price": 50.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 182952000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 169235000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 235218000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 15995121000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14098905000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1896216000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 148069000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5281000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50875000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 10185000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 790359, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000790359.json", "sha256": "a3ca4cd88104e5391c71e3c365067d886a7b9ad4c319f0f8b81ee87fbb579d9d", "retrieved_at": "2026-10-17T22:46:15.412940+00:00", "raw_path": "data/raw/a3ca4cd88104e5391c71e3c365067d886a7b9ad4c319f0f8b81ee87fbb579d9d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "eps": { "value": 3.33, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 182952000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 169235000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50875000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 235218000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007179", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036126007179/0001140361-26-007179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001140361-25-006528", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036125006528/0001140361-25-006528-index.html", "eps": { "value": 2.97, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001140361-25-006528", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036125006528/0001140361-25-006528-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 165710000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001140361-25-006528", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036125006528/0001140361-25-006528-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 140641000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001140361-25-006528", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036125006528/0001140361-25-006528-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47433000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001140361-25-006528", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036125006528/0001140361-25-006528-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 188567000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001140361-25-006528", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036125006528/0001140361-25-006528-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001140361-24-010464", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036124010464/0001140361-24-010464-index.html", "eps": { "value": 2.65, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001140361-24-010464", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036124010464/0001140361-24-010464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 144742000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001140361-24-010464", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036124010464/0001140361-24-010464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118782000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001140361-24-010464", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036124010464/0001140361-24-010464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44770000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001140361-24-010464", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036124010464/0001140361-24-010464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 157457000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001140361-24-010464", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036124010464/0001140361-24-010464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001140361-23-009417", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036123009417/0001140361-23-009417-index.html", "eps": { "value": 3.52, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001140361-23-009417", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036123009417/0001140361-23-009417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 150665000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001140361-23-009417", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036123009417/0001140361-23-009417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 151995000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001140361-23-009417", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036123009417/0001140361-23-009417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43181000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001140361-23-009417", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036123009417/0001140361-23-009417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183223000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001140361-23-009417", "source_url": "https://www.sec.gov/Archives/edgar/data/790359/000114036123009417/0001140361-23-009417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MCY", "source_ticker": "MCY", "name": "MERCURY GENERAL", "group": "Financials", "weight_percent": 0.09, "holding_price": 101.79, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5992468000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 541094000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1087188000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9560669000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7143394000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55389000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 575000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 64996, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 575000000.0, 0.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000064996.json", "sha256": "9464702efb7c677b40c4d1549de6679e90c5d0daeabe4562744cff6d5711fe4e", "retrieved_at": "2026-10-17T22:46:15.693203+00:00", "raw_path": "data/raw/9464702efb7c677b40c4d1549de6679e90c5d0daeabe4562744cff6d5711fe4e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "eps": { "value": 9.77, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5992468000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 541094000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55389000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1087188000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000064996-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499626000005/0000064996-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000064996-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499625000013/0000064996-25-000013-index.html", "eps": { "value": 8.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000064996-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499625000013/0000064996-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5475633000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000064996-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499625000013/0000064996-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 467953000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000064996-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499625000013/0000064996-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55377000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000064996-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499625000013/0000064996-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1037117000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0000064996-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499625000013/0000064996-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000064996-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499624000002/0000064996-24-000002-index.html", "eps": { "value": 1.74, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000064996-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499624000002/0000064996-24-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4629631000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000064996-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499624000002/0000064996-24-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 96336000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000064996-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499624000002/0000064996-24-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55371000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000064996-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499624000002/0000064996-24-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 452988000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000064996-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499624000002/0000064996-24-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000064996-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499623000004/0000064996-23-000004-index.html", "eps": { "value": -9.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000064996-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499623000004/0000064996-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3643066000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000064996-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499623000004/0000064996-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -512672000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000064996-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499623000004/0000064996-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55371000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000064996-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499623000004/0000064996-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 352589000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000064996-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/64996/000006499623000004/0000064996-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LGN", "source_ticker": "LGN", "name": "LEGENCE CLASS A", "group": "Industrials", "weight_percent": 0.09, "holding_price": 45.3, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2550491000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 61582000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59780000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 256873000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 37940000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2679396000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1890601000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 392197000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 230166000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 67550000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1110346000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 708156000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 12963000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 18592000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 19722000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 7978000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 7978000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 757884000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02414515479568444, "free_cash_flow": 218933000.0, "free_cash_flow_margin": 0.08583955011015526, "capex_intensity": 0.014875567096688441, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02648509639908551, "current_ratio": 1.5679398324662928, "cash_runway_years": null, "near_term_maturity_to_cash": 0.056320221057845204 }, "observation_status": "sec-xbrl-unreviewed", "cik": 2052568, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 12963000.0, 18592000.0, 19722000.0, 7978000.0, 7978000.0 ], "thereafter": 757884000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002052568.json", "sha256": "f741ad9dfa2c51c165cbba35c18103515af81b37868a97945ecc6e216dd10535", "retrieved_at": "2026-10-17T22:46:15.475793+00:00", "raw_path": "data/raw/f741ad9dfa2c51c165cbba35c18103515af81b37868a97945ecc6e216dd10535.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "eps": null, "revenue": { "value": 2550491000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59780000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 256873000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "eps": null, "revenue": { "value": 2098602000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28555000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 29268000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "eps": null, "revenue": { "value": 1615062000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -46026000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 33917000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-30", "accession": "0002052568-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2052568/000205256826000008/0002052568-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BHE", "source_ticker": "BHE", "name": "BENCHMARK ELECTRONICS INC", "group": "Information Technology", "weight_percent": 0.09, "holding_price": 73.22, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2748742000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 76049000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24852000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 123964000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 35613000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2071715000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 971912000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1099803000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 322064000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 20158000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 47630000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17198000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1448141000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 635577000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 26848000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02766683813904688, "free_cash_flow": 88351000.0, "free_cash_flow_margin": 0.03214234002318151, "capex_intensity": 0.012956108648974694, "cfo_to_positive_net_income": 4.988089489779495, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 3.7726460958428416, "share_based_compensation_to_revenue": 0.00625668032867399, "current_ratio": 2.2784666531356548, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 863436, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000863436.json", "sha256": "a6a3b7a3f63104f5e58d78fc9b3116e5556afd9d67e43307f790593473a97a4c", "retrieved_at": "2026-10-17T22:46:16.323312+00:00", "raw_path": "data/raw/a6a3b7a3f63104f5e58d78fc9b3116e5556afd9d67e43307f790593473a97a4c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "eps": { "value": 0.68, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2748742000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24852000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 123964000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064849", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000119312526064849/0001193125-26-064849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000950170-25-025644", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017025025644/0000950170-25-025644-index.html", "eps": { "value": 1.72, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000950170-25-025644", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017025025644/0000950170-25-025644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2760847000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000950170-25-025644", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017025025644/0000950170-25-025644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63327000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000950170-25-025644", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017025025644/0000950170-25-025644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36759000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000950170-25-025644", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017025025644/0000950170-25-025644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 189225000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000950170-25-025644", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017025025644/0000950170-25-025644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020565", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017024020565/0000950170-24-020565-index.html", "eps": { "value": 1.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020565", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017024020565/0000950170-24-020565-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2967556000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020565", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017024020565/0000950170-24-020565-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64315000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020565", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017024020565/0000950170-24-020565-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35973000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020565", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017024020565/0000950170-24-020565-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 174294000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020565", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017024020565/0000950170-24-020565-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004399", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017023004399/0000950170-23-004399-index.html", "eps": { "value": 1.91, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004399", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017023004399/0000950170-23-004399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3011506000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004399", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017023004399/0000950170-23-004399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68229000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004399", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017023004399/0000950170-23-004399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35718000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004399", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017023004399/0000950170-23-004399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -177467000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004399", "source_url": "https://www.sec.gov/Archives/edgar/data/863436/000095017023004399/0000950170-23-004399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KBH", "source_ticker": "KBH", "name": "KB HOME", "group": "Consumer Discretionary", "weight_percent": 0.09, "holding_price": 43.65, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 6236214000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 428789000, "tag": "NetIncomeLoss", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 335682000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 48400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6680252000, "tag": "Assets", "start": null, "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3900858000, "tag": "StockholdersEquity", "start": null, "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 46238000, "tag": "ShareBasedCompensation", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69254000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 541303000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 301000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 660400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 350000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 390000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 287282000.0, "free_cash_flow_margin": 0.04606673215511847, "capex_intensity": 0.0077611191662120636, "cfo_to_positive_net_income": 0.7828605677850877, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007414434462961021, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 795266, "fiscal_year": "2025", "fiscal_end": "2025-11-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 800000.0, 301000000.0, 800000.0, 660400000.0, 350000000.0 ], "thereafter": 390000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000795266.json", "sha256": "97b2408cb06c65bba811409f034bf83a419c5be8a986aba35cfadfaf3147b238", "retrieved_at": "2026-10-17T22:46:16.712757+00:00", "raw_path": "data/raw/97b2408cb06c65bba811409f034bf83a419c5be8a986aba35cfadfaf3147b238.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "eps": { "value": 6.15, "tag": "EarningsPerShareDiluted", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6236214000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 428789000, "tag": "NetIncomeLoss", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69254000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 335682000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-23", "accession": "0000795266-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526626000017/0000795266-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-11-30", "filed": "2025-01-24", "accession": "0000795266-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526625000014/0000795266-25-000014-index.html", "eps": { "value": 8.45, "tag": "EarningsPerShareDiluted", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-24", "accession": "0000795266-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526625000014/0000795266-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6930086000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-24", "accession": "0000795266-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526625000014/0000795266-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 655018000, "tag": "NetIncomeLoss", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-24", "accession": "0000795266-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526625000014/0000795266-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76955000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-24", "accession": "0000795266-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526625000014/0000795266-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 362722000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-24", "accession": "0000795266-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526625000014/0000795266-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-11-30", "filed": "2024-01-19", "accession": "0000795266-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526624000008/0000795266-24-000008-index.html", "eps": { "value": 7.03, "tag": "EarningsPerShareDiluted", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-19", "accession": "0000795266-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526624000008/0000795266-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6410629000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-19", "accession": "0000795266-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526624000008/0000795266-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 590177000, "tag": "NetIncomeLoss", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-19", "accession": "0000795266-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526624000008/0000795266-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83380000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-19", "accession": "0000795266-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526624000008/0000795266-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1082699000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-19", "accession": "0000795266-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526624000008/0000795266-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-11-30", "filed": "2023-01-20", "accession": "0000795266-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526623000009/0000795266-23-000009-index.html", "eps": { "value": 9.09, "tag": "EarningsPerShareDiluted", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-20", "accession": "0000795266-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526623000009/0000795266-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6903776000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-20", "accession": "0000795266-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526623000009/0000795266-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 816666000, "tag": "NetIncomeLoss", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-20", "accession": "0000795266-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526623000009/0000795266-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89348000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-20", "accession": "0000795266-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526623000009/0000795266-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183418000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-20", "accession": "0000795266-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/795266/000079526623000009/0000795266-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STNE", "source_ticker": "STNE", "name": "STONECO CLASS A", "group": "Financials", "weight_percent": 0.09, "holding_price": 11.38, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "JOE", "source_ticker": "JOE", "name": "ST JOE", "group": "Real Estate", "weight_percent": 0.09, "holding_price": 67.75, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 513246000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 146231000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115627000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 190696000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4058000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1518426000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 742801000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 766290000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 129614000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 47471000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1232000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57959936, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 40269000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 9844000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 68108000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 36987000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 7479000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 8083000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 265507000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.28491405680706716, "free_cash_flow": 186638000.0, "free_cash_flow_margin": 0.3636423859124085, "capex_intensity": 0.007906539943808622, "cfo_to_positive_net_income": 1.6492341754088577, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0024004083811661465, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.07594858580091657 }, "observation_status": "sec-xbrl-unreviewed", "cik": 745308, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 9844000.0, 68108000.0, 36987000.0, 7479000.0, 8083000.0 ], "thereafter": 265507000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000745308.json", "sha256": "e0a333cf44fb84e6b2c0b36e6ed3d5476c8c589a444d521b1715120a1e7cedc7", "retrieved_at": "2026-10-17T22:46:17.210828+00:00", "raw_path": "data/raw/e0a333cf44fb84e6b2c0b36e6ed3d5476c8c589a444d521b1715120a1e7cedc7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "eps": { "value": 1.99, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 513246000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115627000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57959936, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 190696000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019676", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000110465926019676/0001104659-26-019676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001558370-25-001603", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837025001603/0001558370-25-001603-index.html", "eps": { "value": 1.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001558370-25-001603", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837025001603/0001558370-25-001603-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 402737000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001558370-25-001603", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837025001603/0001558370-25-001603-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74189000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001558370-25-001603", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837025001603/0001558370-25-001603-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58346726, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001558370-25-001603", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837025001603/0001558370-25-001603-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107993000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001558370-25-001603", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837025001603/0001558370-25-001603-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001435", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837024001435/0001558370-24-001435-index.html", "eps": { "value": 1.33, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001435", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837024001435/0001558370-24-001435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 389285000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001435", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837024001435/0001558370-24-001435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 77712000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001435", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837024001435/0001558370-24-001435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58324254, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001435", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837024001435/0001558370-24-001435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 103849000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001435", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837024001435/0001558370-24-001435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001760", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837023001760/0001558370-23-001760-index.html", "eps": { "value": 1.21, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001760", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837023001760/0001558370-23-001760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 252321000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001760", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837023001760/0001558370-23-001760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70927000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001760", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837023001760/0001558370-23-001760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58721338, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001760", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837023001760/0001558370-23-001760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48221000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001760", "source_url": "https://www.sec.gov/Archives/edgar/data/745308/000155837023001760/0001558370-23-001760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AKR", "source_ticker": "AKR", "name": "ACADIA REALTY TRUST REIT", "group": "Real Estate", "weight_percent": 0.09, "holding_price": 18.53, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 410757000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 49426000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16896000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 166982000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4837152000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2207721000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2225647000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 38818000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 95311000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 157457000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11621000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128663021, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 277506000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 292287000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 309638000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 845235000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 98292000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 326850000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1065000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1203290509960877, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 9.882930871212121, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.5185760300489974, "share_based_compensation_to_revenue": 0.02829166636235049, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 7.529676953990417 }, "observation_status": "sec-xbrl-unreviewed", "cik": 899629, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 292287000.0, 309638000.0, 845235000.0, 98292000.0, 326850000.0 ], "thereafter": 1065000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000899629.json", "sha256": "c151cbca058ee4a7b3412109cff5a2dfdf428c38f6288d507fc973c8f3efecfc", "retrieved_at": "2026-10-17T22:46:17.508551+00:00", "raw_path": "data/raw/c151cbca058ee4a7b3412109cff5a2dfdf428c38f6288d507fc973c8f3efecfc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "eps": { "value": 0.1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 410757000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16896000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128663021, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 166982000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051677", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000119312526051677/0001193125-26-051677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021145", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000095017025021145/0000950170-25-021145-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021145", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000095017025021145/0000950170-25-021145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": { "value": 108257862, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021145", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000095017025021145/0000950170-25-021145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 140448000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021145", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000095017025021145/0000950170-25-021145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016567", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000095017024016567/0000950170-24-016567-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016567", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000095017024016567/0000950170-24-016567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 338692000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016567", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000095017024016567/0000950170-24-016567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 95283752, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016567", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000095017024016567/0000950170-24-016567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 155758000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016567", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000095017024016567/0000950170-24-016567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005499", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000095017023005499/0000950170-23-005499-index.html", "eps": { "value": -0.4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005499", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000095017023005499/0000950170-23-005499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 326290000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005499", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000095017023005499/0000950170-23-005499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 94643466, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005499", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000095017023005499/0000950170-23-005499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 133211000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005499", "source_url": "https://www.sec.gov/Archives/edgar/data/899629/000095017023005499/0000950170-23-005499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TMDX", "source_ticker": "TMDX", "name": "TRANSMEDICS GROUP", "group": "Health Care", "weight_percent": 0.09, "holding_price": 76.52, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 605494000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 108583000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 190291000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 192840000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 59251000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1068373000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 595273000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 473100000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 10000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 27185000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 36861000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 637783000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 89305000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40540694, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.1793296052479463, "free_cash_flow": 133589000.0, "free_cash_flow_margin": 0.2206281152249238, "capex_intensity": 0.09785563523337969, "cfo_to_positive_net_income": 1.0133952735547136, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.060877564434990275, "current_ratio": 7.141627008566149, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1756262, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001756262.json", "sha256": "8096066125323b72557bd9d582cfab4bcdec59b814cee4e082ede5ade1a800ab", "retrieved_at": "2026-10-17T22:46:17.483874+00:00", "raw_path": "data/raw/8096066125323b72557bd9d582cfab4bcdec59b814cee4e082ede5ade1a800ab.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "eps": { "value": 4.87, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 605494000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 190291000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40540694, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 192840000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067032", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000119312526067032/0001193125-26-067032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029104", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017025029104/0000950170-25-029104-index.html", "eps": { "value": 1.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029104", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017025029104/0000950170-25-029104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 441540000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029104", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017025029104/0000950170-25-029104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35464000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029104", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017025029104/0000950170-25-029104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35216837, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029104", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017025029104/0000950170-25-029104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48803000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029104", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017025029104/0000950170-25-029104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021155", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017024021155/0000950170-24-021155-index.html", "eps": { "value": -0.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021155", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017024021155/0000950170-24-021155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 241623000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021155", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017024021155/0000950170-24-021155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25028000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021155", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017024021155/0000950170-24-021155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32517372, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021155", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017024021155/0000950170-24-021155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13028000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021155", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017024021155/0000950170-24-021155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004652", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017023004652/0000950170-23-004652-index.html", "eps": { "value": -1.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004652", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017023004652/0000950170-23-004652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 93459000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004652", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017023004652/0000950170-23-004652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36231000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004652", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017023004652/0000950170-23-004652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29556633, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004652", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017023004652/0000950170-23-004652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45817000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004652", "source_url": "https://www.sec.gov/Archives/edgar/data/1756262/000095017023004652/0000950170-23-004652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GPOR", "source_ticker": "GPOR", "name": "GULFPORT ENERGY", "group": "Energy", "weight_percent": 0.09, "holding_price": 163.75, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1422583000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 600424000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 427810000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 803193000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3029540000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1194822000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1834718000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1813000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 788187000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 54277000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 304162000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12156000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 248851000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 364797000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18440000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.4220660587115128, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.8774526074659312, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 11.062217882344271, "share_based_compensation_to_revenue": 0.008545019868787973, "current_ratio": 0.6821629563839615, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 874499, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000874499.json", "sha256": "7a83327ab85cbe204792b6c8b22f453e47d47d12f8b78e01f2a5b069c56848cd", "retrieved_at": "2026-10-17T22:46:18.067146+00:00", "raw_path": "data/raw/7a83327ab85cbe204792b6c8b22f453e47d47d12f8b78e01f2a5b069c56848cd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "eps": { "value": 21.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1422583000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 427810000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18440000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 803193000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011487", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828026011487/0001628280-26-011487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008043", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828025008043/0001628280-25-008043-index.html", "eps": { "value": -14.72, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008043", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828025008043/0001628280-25-008043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 958131000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008043", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828025008043/0001628280-25-008043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -261386000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008043", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828025008043/0001628280-25-008043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18050000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008043", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828025008043/0001628280-25-008043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 650033000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008043", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828025008043/0001628280-25-008043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007527", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828024007527/0001628280-24-007527-index.html", "eps": { "value": 66.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007527", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828024007527/0001628280-24-007527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1791702000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007527", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828024007527/0001628280-24-007527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1470916000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007527", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828024007527/0001628280-24-007527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18902000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007527", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828024007527/0001628280-24-007527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 723181000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007527", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828024007527/0001628280-24-007527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005790", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828023005790/0001628280-23-005790-index.html", "eps": { "value": 20.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005790", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828023005790/0001628280-23-005790-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1331112000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005790", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828023005790/0001628280-23-005790-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 494701000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005790", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828023005790/0001628280-23-005790-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20347000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005790", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828023005790/0001628280-23-005790-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 739077000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005790", "source_url": "https://www.sec.gov/Archives/edgar/data/874499/000162828023005790/0001628280-23-005790-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HWKN", "source_ticker": "HWKN", "name": "HAWKINS INC", "group": "Materials", "weight_percent": 0.09, "holding_price": 131.82, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1083696000, "tag": "Revenues", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 121293000, "tag": "OperatingIncomeLoss", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 81548000, "tag": "NetIncomeLoss", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 144327000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 58239000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 986290000, "tag": "Assets", "start": null, "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 452281000, "tag": "Liabilities", "start": null, "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 534009000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 3914000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 244000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 52542000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8573000, "tag": "ShareBasedCompensation", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 231465000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 104844000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20861860, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3040000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11192530008415644, "free_cash_flow": 86088000.0, "free_cash_flow_margin": 0.0794392523364486, "capex_intensity": 0.053741086061035566, "cfo_to_positive_net_income": 1.7698410751949771, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007910890138931951, "current_ratio": 2.20770859562779, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 46250, "fiscal_year": "2026", "fiscal_end": "2026-03-29", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000046250.json", "sha256": "55321ad6e7915adb7da85da45e14714e1bb15101c89670ef166c31900051437f", "retrieved_at": "2026-10-17T22:46:18.488451+00:00", "raw_path": "data/raw/55321ad6e7915adb7da85da45e14714e1bb15101c89670ef166c31900051437f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "eps": { "value": 3.91, "tag": "EarningsPerShareDiluted", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1083696000, "tag": "Revenues", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 81548000, "tag": "NetIncomeLoss", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20861860, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 144327000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-05-13", "accession": "0000046250-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625026000018/0000046250-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-30", "filed": "2025-05-14", "accession": "0000046250-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625025000025/0000046250-25-000025-index.html", "eps": { "value": 4.03, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-30", "filed": "2025-05-14", "accession": "0000046250-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625025000025/0000046250-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 974431000, "tag": "Revenues", "start": "2024-04-01", "end": "2025-03-30", "filed": "2025-05-14", "accession": "0000046250-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625025000025/0000046250-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 84345000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-30", "filed": "2025-05-14", "accession": "0000046250-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625025000025/0000046250-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20936502, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-30", "filed": "2025-05-14", "accession": "0000046250-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625025000025/0000046250-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111096000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-30", "filed": "2025-05-14", "accession": "0000046250-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625025000025/0000046250-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-15", "accession": "0000046250-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625024000013/0000046250-24-000013-index.html", "eps": { "value": 3.59, "tag": "EarningsPerShareDiluted", "start": "2023-04-03", "end": "2024-03-31", "filed": "2024-05-15", "accession": "0000046250-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625024000013/0000046250-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 919162000, "tag": "Revenues", "start": "2023-04-03", "end": "2024-03-31", "filed": "2024-05-15", "accession": "0000046250-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625024000013/0000046250-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 75363000, "tag": "NetIncomeLoss", "start": "2023-04-03", "end": "2024-03-31", "filed": "2024-05-15", "accession": "0000046250-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625024000013/0000046250-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21014326, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-03", "end": "2024-03-31", "filed": "2024-05-15", "accession": "0000046250-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625024000013/0000046250-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 159499000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-03", "end": "2024-03-31", "filed": "2024-05-15", "accession": "0000046250-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625024000013/0000046250-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-02", "filed": "2023-05-17", "accession": "0000046250-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625023000015/0000046250-23-000015-index.html", "eps": { "value": 2.86, "tag": "EarningsPerShareDiluted", "start": "2022-04-04", "end": "2023-04-02", "filed": "2023-05-17", "accession": "0000046250-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625023000015/0000046250-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 935098000, "tag": "Revenues", "start": "2022-04-04", "end": "2023-04-02", "filed": "2023-05-17", "accession": "0000046250-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625023000015/0000046250-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 60041000, "tag": "NetIncomeLoss", "start": "2022-04-04", "end": "2023-04-02", "filed": "2023-05-17", "accession": "0000046250-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625023000015/0000046250-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21014905, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-04", "end": "2023-04-02", "filed": "2023-05-17", "accession": "0000046250-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625023000015/0000046250-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-04", "end": "2023-04-02", "filed": "2023-05-17", "accession": "0000046250-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46250/000004625023000015/0000046250-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FBK", "source_ticker": "FBK", "name": "FB FINANCIAL", "group": "Financials", "weight_percent": 0.09, "holding_price": 51.48, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 122622000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 155863000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8849000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 16300292000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14352034000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1948165000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1155895000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12054000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17308000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50070121, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 897000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 155914000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1649749, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001649749.json", "sha256": "0eafab6e9068739cd96ab70a0ff259f964a82075583e6bd2c68bba7406d12f89", "retrieved_at": "2026-10-17T22:46:18.776099+00:00", "raw_path": "data/raw/0eafab6e9068739cd96ab70a0ff259f964a82075583e6bd2c68bba7406d12f89.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "eps": { "value": 2.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 122622000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50070121, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 155863000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001649749-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974926000012/0001649749-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001649749-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974925000035/0001649749-25-000035-index.html", "eps": { "value": 2.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001649749-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974925000035/0001649749-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 116035000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001649749-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974925000035/0001649749-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46872625, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001649749-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974925000035/0001649749-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 138800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001649749-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974925000035/0001649749-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001649749-24-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974924000063/0001649749-24-000063-index.html", "eps": { "value": 2.57, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001649749-24-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974924000063/0001649749-24-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 120224000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001649749-24-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974924000063/0001649749-24-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46822792, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001649749-24-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974924000063/0001649749-24-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 211072000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001649749-24-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974924000063/0001649749-24-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001649749-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974923000047/0001649749-23-000047-index.html", "eps": { "value": 2.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001649749-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974923000047/0001649749-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 124555000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001649749-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974923000047/0001649749-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47239791, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001649749-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974923000047/0001649749-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 789326000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001649749-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1649749/000164974923000047/0001649749-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "COHU", "source_ticker": "COHU", "name": "COHU", "group": "Information Technology", "weight_percent": 0.09, "holding_price": 54.9, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 452956000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -69769000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74273000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 31692000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20958000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1242982000, "tag": "Assets", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 785539000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 227053000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 285026000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 11051000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 2054000, "tag": "InterestExpense", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 50685000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23042000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 749990000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 109078000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46723000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 8586000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 11051000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1249000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1319000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 629000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 289716000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.154030413550102, "free_cash_flow": 10734000.0, "free_cash_flow_margin": 0.023697665998463426, "capex_intensity": 0.046269394819805895, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -33.96738072054528, "share_based_compensation_to_revenue": 0.05087028320631585, "current_ratio": 6.875721960431984, "cash_runway_years": null, "near_term_maturity_to_cash": 0.04867145556323854 }, "observation_status": "sec-xbrl-unreviewed", "cik": 21535, "fiscal_year": "2025", "fiscal_end": "2025-12-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 11051000.0, 1249000.0, 1319000.0, 1125000.0, 629000.0 ], "thereafter": 289716000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000021535.json", "sha256": "4e32308702cfd7998ed593e3f0e275669e2d01c2b748d1dc86e011d09a5ad360", "retrieved_at": "2026-10-17T22:46:19.023867+00:00", "raw_path": "data/raw/4e32308702cfd7998ed593e3f0e275669e2d01c2b748d1dc86e011d09a5ad360.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "earnings": { "annual_history": [ { "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "eps": { "value": -1.59, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 452956000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74273000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46723000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31692000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001437749-26-004339", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774926004339/0001437749-26-004339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001437749-25-004612", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774925004612/0001437749-25-004612-index.html", "eps": { "value": -1.49, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001437749-25-004612", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774925004612/0001437749-25-004612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 401779000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001437749-25-004612", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774925004612/0001437749-25-004612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69818000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001437749-25-004612", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774925004612/0001437749-25-004612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46908000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001437749-25-004612", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774925004612/0001437749-25-004612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2778000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001437749-25-004612", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774925004612/0001437749-25-004612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-16", "accession": "0001437749-24-004596", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774924004596/0001437749-24-004596-index.html", "eps": { "value": 0.59, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-16", "accession": "0001437749-24-004596", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774924004596/0001437749-24-004596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 636322000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-16", "accession": "0001437749-24-004596", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774924004596/0001437749-24-004596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28156000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-16", "accession": "0001437749-24-004596", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774924004596/0001437749-24-004596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48025000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-16", "accession": "0001437749-24-004596", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774924004596/0001437749-24-004596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 101470000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-16", "accession": "0001437749-24-004596", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774924004596/0001437749-24-004596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001437749-23-003782", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774923003782/0001437749-23-003782-index.html", "eps": { "value": 1.98, "tag": "EarningsPerShareDiluted", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001437749-23-003782", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774923003782/0001437749-23-003782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 812775000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001437749-23-003782", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774923003782/0001437749-23-003782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 96847000, "tag": "NetIncomeLoss", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001437749-23-003782", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774923003782/0001437749-23-003782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48799000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001437749-23-003782", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774923003782/0001437749-23-003782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 112861000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001437749-23-003782", "source_url": "https://www.sec.gov/Archives/edgar/data/21535/000143774923003782/0001437749-23-003782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PLUS", "source_ticker": "PLUS", "name": "EPLUS", "group": "Information Technology", "weight_percent": 0.09, "holding_price": 94.97, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2442549000, "tag": "Revenues", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 166145000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 132636000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -116231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4429000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1800952000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 731982000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1068970000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 410769000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 0, "tag": "InterestAndDebtExpense", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 27615000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12134000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1427734000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 638143000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26371000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3606000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 30629000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.068021153311561, "free_cash_flow": -120660000.0, "free_cash_flow_margin": -0.0493992136902883, "capex_intensity": 0.0018132696621439325, "cfo_to_positive_net_income": -0.8763156307488164, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004967761138057005, "current_ratio": 2.2373261165600815, "cash_runway_years": 3.5340743863513175, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1022408, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001022408.json", "sha256": "aaacbdaf484bae0429f9ce366e1c9a1b89143134e1a131f27b78a3d19d6cbdbe", "retrieved_at": "2026-10-17T22:46:20.218414+00:00", "raw_path": "data/raw/aaacbdaf484bae0429f9ce366e1c9a1b89143134e1a131f27b78a3d19d6cbdbe.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "eps": { "value": 5.03, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2442549000, "tag": "Revenues", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 132636000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26371000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -116231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001140361-26-023171", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036126023171/0001140361-26-023171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001140361-25-020204", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036125020204/0001140361-25-020204-index.html", "eps": { "value": 4.05, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001140361-25-020204", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036125020204/0001140361-25-020204-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2068789000, "tag": "Revenues", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001140361-25-020204", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036125020204/0001140361-25-020204-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 107978000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001140361-25-020204", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036125020204/0001140361-25-020204-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26666000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001140361-25-020204", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036125020204/0001140361-25-020204-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 302145000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001140361-25-020204", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036125020204/0001140361-25-020204-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-23", "accession": "0001140361-24-027200", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036124027200/0001140361-24-027200-index.html", "eps": { "value": 4.33, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-23", "accession": "0001140361-24-027200", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036124027200/0001140361-24-027200-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2225302000, "tag": "Revenues", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-23", "accession": "0001140361-24-027200", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036124027200/0001140361-24-027200-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115776000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-23", "accession": "0001140361-24-027200", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036124027200/0001140361-24-027200-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26717000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-23", "accession": "0001140361-24-027200", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036124027200/0001140361-24-027200-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 248449000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-23", "accession": "0001140361-24-027200", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036124027200/0001140361-24-027200-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001140361-23-026454", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036123026454/0001140361-23-026454-index.html", "eps": { "value": 4.48, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001140361-23-026454", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036123026454/0001140361-23-026454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2067718000, "tag": "Revenues", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001140361-23-026454", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036123026454/0001140361-23-026454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 119356000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001140361-23-026454", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036123026454/0001140361-23-026454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26654000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001140361-23-026454", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036123026454/0001140361-23-026454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15425000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001140361-23-026454", "source_url": "https://www.sec.gov/Archives/edgar/data/1022408/000114036123026454/0001140361-23-026454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FRME", "source_ticker": "FRME", "name": "FIRST MERCHANTS", "group": "Financials", "weight_percent": 0.09, "holding_price": 39.48, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 226001000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000712534-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253426000022/0000712534-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 283646000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000712534-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253426000022/0000712534-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 19025101000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000712534-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253426000022/0000712534-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 16558434000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000712534-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253426000022/0000712534-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2466667000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000712534-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253426000022/0000712534-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7333000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000712534-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253426000022/0000712534-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57726209, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000712534-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253426000022/0000712534-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 46890000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000712534-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253426000022/0000712534-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 712534, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000712534.json", "sha256": "e1b8ebac6d5aa1ab4ee23c7a696cbf9996ecf7c69bd3acda73302e9d5f5b623e", "retrieved_at": "2026-10-17T22:46:19.770623+00:00", "raw_path": "data/raw/e1b8ebac6d5aa1ab4ee23c7a696cbf9996ecf7c69bd3acda73302e9d5f5b623e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253426000022/0000712534-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000712534-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253426000022/0000712534-26-000022-index.html", "eps": { "value": 3.88, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000712534-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253426000022/0000712534-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 226001000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000712534-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253426000022/0000712534-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57726209, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000712534-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253426000022/0000712534-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 283646000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000712534-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253426000022/0000712534-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000712534-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253425000058/0000712534-25-000058-index.html", "eps": { "value": 3.41, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000712534-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253425000058/0000712534-25-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 201402000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000712534-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253425000058/0000712534-25-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58532565, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000712534-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253425000058/0000712534-25-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 266210000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000712534-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253425000058/0000712534-25-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000712534-24-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253424000071/0000712534-24-000071-index.html", "eps": { "value": 3.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000712534-24-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253424000071/0000712534-24-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 223786000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000712534-24-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253424000071/0000712534-24-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59488520, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000712534-24-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253424000071/0000712534-24-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 258833000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000712534-24-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253424000071/0000712534-24-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000712534-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253423000067/0000712534-23-000067-index.html", "eps": { "value": 3.81, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000712534-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253423000067/0000712534-23-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 222089000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000712534-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253423000067/0000712534-23-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57950257, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000712534-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253423000067/0000712534-23-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 268045000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000712534-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/712534/000071253423000067/0000712534-23-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WRBY", "source_ticker": "WRBY", "name": "WARBY PARKER CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.09, "holding_price": 24.59, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 871905000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -5336000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1641000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 110785000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 67048000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 720919000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 353189000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 367730000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 286358000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 50280000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34536000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 352438000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 150130000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.006119932790843039, "free_cash_flow": 43737000.0, "free_cash_flow_margin": 0.05016257505118103, "capex_intensity": 0.0768982859371147, "cfo_to_positive_net_income": 67.51066422912858, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03960981987716552, "current_ratio": 2.3475521214947044, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1504776, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001504776.json", "sha256": "2284bf740abbb63b5ddcf89442b4980b37b58a81a21b2332980d429dcf32e5af", "retrieved_at": "2026-10-17T22:46:19.817709+00:00", "raw_path": "data/raw/2284bf740abbb63b5ddcf89442b4980b37b58a81a21b2332980d429dcf32e5af.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "eps": { "value": 0.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 871905000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1641000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 110785000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001504776-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477626000006/0001504776-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001504776-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477625000010/0001504776-25-000010-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001504776-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477625000010/0001504776-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 771315000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001504776-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477625000010/0001504776-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20390000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001504776-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477625000010/0001504776-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120385000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001504776-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477625000010/0001504776-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 98744000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001504776-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477625000010/0001504776-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001504776-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477624000006/0001504776-24-000006-index.html", "eps": { "value": -0.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001504776-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477624000006/0001504776-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 669765000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001504776-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477624000006/0001504776-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -63197000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001504776-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477624000006/0001504776-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117389012, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001504776-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477624000006/0001504776-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60991000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001504776-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477624000006/0001504776-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001504776-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477623000006/0001504776-23-000006-index.html", "eps": { "value": -0.96, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001504776-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477623000006/0001504776-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 598112000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001504776-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477623000006/0001504776-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -110393000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001504776-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477623000006/0001504776-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114942019, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001504776-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477623000006/0001504776-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10370000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001504776-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1504776/000150477623000006/0001504776-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UE", "source_ticker": "UE", "name": "URBAN EDGE PROPERTIES", "group": "Real Estate", "weight_percent": 0.09, "holding_price": 19.36, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 471935000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 93535000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 182719000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3311871000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1935399000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 48881000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 78232000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 139452000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11823000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125907000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -419000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 126998000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 272360000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 135165000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 360269000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 378147000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 346449000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.9534826535521463, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.025052178795808743, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 2.5981056034041856 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1611547, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 126998000.0, 272360000.0, 135165000.0, 360269000.0, 378147000.0 ], "thereafter": 346449000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001611547.json", "sha256": "50fb9f595d791fe6a566091ae0fff628fe5059799d89e7d1546a80d7563f27c0", "retrieved_at": "2026-10-17T22:46:20.250762+00:00", "raw_path": "data/raw/50fb9f595d791fe6a566091ae0fff628fe5059799d89e7d1546a80d7563f27c0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "eps": { "value": 0.74, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 471935000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 93535000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125907000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 182719000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001611547-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154726000022/0001611547-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001611547-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154725000018/0001611547-25-000018-index.html", "eps": { "value": 0.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001611547-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154725000018/0001611547-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 444966000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001611547-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154725000018/0001611547-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72563000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001611547-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154725000018/0001611547-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121432000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001611547-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154725000018/0001611547-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 153177000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001611547-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154725000018/0001611547-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001611547-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154724000012/0001611547-24-000012-index.html", "eps": { "value": 2.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001611547-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154724000012/0001611547-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 416922000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001611547-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154724000012/0001611547-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 248497000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001611547-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154724000012/0001611547-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117597000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001611547-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154724000012/0001611547-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 163015000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001611547-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154724000012/0001611547-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001611547-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154723000008/0001611547-23-000008-index.html", "eps": { "value": 0.39, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001611547-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154723000008/0001611547-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 397938000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001611547-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154723000008/0001611547-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46170000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001611547-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154723000008/0001611547-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121640000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001611547-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154723000008/0001611547-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 139618000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001611547-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1611547/000161154723000008/0001611547-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACAD", "source_ticker": "ACAD", "name": "ACADIA PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.09, "holding_price": 19.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1071505000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 104811000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 391000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 109836000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4690000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1564195000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 336805000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1227390000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 177695000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 52135000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1062113000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 277114000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 169919000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 49883000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09781662241426778, "free_cash_flow": 105146000.0, "free_cash_flow_margin": 0.09812926677896977, "capex_intensity": 0.004377021105827784, "cfo_to_positive_net_income": 0.2809104859335038, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04865586254847154, "current_ratio": 3.8327655766218958, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1070494, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001070494.json", "sha256": "b715477790e2bc4da8926097c8339e6eadd0d719aa545289c22b84a7adf5e2d1", "retrieved_at": "2026-10-17T22:46:20.838242+00:00", "raw_path": "data/raw/b715477790e2bc4da8926097c8339e6eadd0d719aa545289c22b84a7adf5e2d1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "eps": { "value": 2.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1071505000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 391000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 169919000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109836000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072519", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000119312526072519/0001193125-26-072519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029253", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017025029253/0000950170-25-029253-index.html", "eps": { "value": 1.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029253", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017025029253/0000950170-25-029253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 957797000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029253", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017025029253/0000950170-25-029253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 226451000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029253", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017025029253/0000950170-25-029253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 166362000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029253", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017025029253/0000950170-25-029253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 157719000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029253", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017025029253/0000950170-25-029253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021473", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017024021473/0000950170-24-021473-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021473", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017024021473/0000950170-24-021473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 726437000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021473", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017024021473/0000950170-24-021473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61286000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021473", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017024021473/0000950170-24-021473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 163819, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021473", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017024021473/0000950170-24-021473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16702000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021473", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017024021473/0000950170-24-021473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004757", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017023004757/0000950170-23-004757-index.html", "eps": { "value": -1.34, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004757", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017023004757/0000950170-23-004757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 517235000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004757", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017023004757/0000950170-23-004757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -215975000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004757", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017023004757/0000950170-23-004757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 161683, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004757", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017023004757/0000950170-23-004757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -114035000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004757", "source_url": "https://www.sec.gov/Archives/edgar/data/1070494/000095017023004757/0000950170-23-004757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MANE", "source_ticker": "MANE", "name": "VERADERMICS", "group": "Health Care", "weight_percent": 0.09, "holding_price": 115.07, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "operating_income": { "value": -72347000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69995000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -71602000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 24000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 152619000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 9156000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -121014000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 21766000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1440000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 152494000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 9152000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 744991, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -71626000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 16.66236888111888, "cash_runway_years": 0.30398592218094467, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1827635, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001827635.json", "sha256": "f5f14cffc1c8ee765dec65add662a2bf589c3fbfa5f3bebf07c435fd2e301dc7", "retrieved_at": "2026-10-17T22:46:20.826736+00:00", "raw_path": "data/raw/f5f14cffc1c8ee765dec65add662a2bf589c3fbfa5f3bebf07c435fd2e301dc7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "eps": { "value": -111.91, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -69995000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 744991, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -71602000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "eps": { "value": -37.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -26488000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 736933, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23688000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-30", "accession": "0001827635-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1827635/000182763526000013/0001827635-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "POWI", "source_ticker": "POWI", "name": "POWER INTEGRATIONS", "group": "Information Technology", "weight_percent": 0.09, "holding_price": 44.97, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 443504000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 10194000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22093000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 111518000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 24396000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 772207000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 99362000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 672845000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 58755000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 39690000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 458329000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 70361000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56324000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 98098000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02298513654893755, "free_cash_flow": 87122000.0, "free_cash_flow_margin": 0.19644016739420614, "capex_intensity": 0.05500739564919369, "cfo_to_positive_net_income": 5.047662155433848, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.08949186478588694, "current_ratio": 6.513963701482355, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 833640, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000833640.json", "sha256": "845626c61757889b7582d72562f897e908292e33a299e1a24ab4b0a40f400cc7", "retrieved_at": "2026-10-17T22:46:21.353495+00:00", "raw_path": "data/raw/845626c61757889b7582d72562f897e908292e33a299e1a24ab4b0a40f400cc7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "eps": { "value": 0.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 443504000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22093000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56324000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111518000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0000833640-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364026000037/0000833640-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000833640-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364025000043/0000833640-25-000043-index.html", "eps": { "value": 0.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000833640-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364025000043/0000833640-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 418973000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000833640-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364025000043/0000833640-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32234000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000833640-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364025000043/0000833640-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57130000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000833640-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364025000043/0000833640-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81181000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000833640-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364025000043/0000833640-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000833640-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364024000030/0000833640-24-000030-index.html", "eps": { "value": 0.97, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000833640-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364024000030/0000833640-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 444538000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000833640-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364024000030/0000833640-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55735000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000833640-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364024000030/0000833640-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57622000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000833640-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364024000030/0000833640-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65759000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000833640-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364024000030/0000833640-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-07", "accession": "0000833640-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364023000025/0000833640-23-000025-index.html", "eps": { "value": 2.93, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0000833640-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364023000025/0000833640-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 651138000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0000833640-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364023000025/0000833640-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 170851000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0000833640-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364023000025/0000833640-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58371000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0000833640-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364023000025/0000833640-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 215343000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0000833640-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/833640/000083364023000025/0000833640-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UCTT", "source_ticker": "UCTT", "name": "ULTRA CLEAN HOLDINGS INC", "group": "Information Technology", "weight_percent": 0.09, "holding_price": 55.83, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2054000000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -107400000, "tag": "OperatingIncomeLoss", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -181200000, "tag": "NetIncomeLoss", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 65600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 50300000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1729000000, "tag": "Assets", "start": null, "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 944900000, "tag": "Liabilities", "start": null, "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 711000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 311800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19200000, "tag": "ShareBasedCompensation", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 959700000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 300700000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2200000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 3400000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 12100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 12100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 457200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.05228821811100292, "free_cash_flow": 15300000.0, "free_cash_flow_margin": 0.00744888023369036, "capex_intensity": 0.024488802336903603, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00934761441090555, "current_ratio": 3.1915530428999004, "cash_runway_years": null, "near_term_maturity_to_cash": 0.03880692751763951 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1275014, "fiscal_year": "2025", "fiscal_end": "2025-12-26", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 12100000.0, 12100000.0, 457200000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001275014.json", "sha256": "3979fe8f54d0f3583ca3cb73d173f726c862fc3587c75996a9d80d5ae10c4c43", "retrieved_at": "2026-10-17T22:46:21.793986+00:00", "raw_path": "data/raw/3979fe8f54d0f3583ca3cb73d173f726c862fc3587c75996a9d80d5ae10c4c43.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "earnings": { "annual_history": [ { "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "eps": { "value": -4, "tag": "EarningsPerShareDiluted", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2054000000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -181200000, "tag": "NetIncomeLoss", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-23", "accession": "0001628280-26-010744", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/0001628280-26-010744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-27", "filed": "2025-02-25", "accession": "0001628280-25-007865", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828025007865/0001628280-25-007865-index.html", "eps": { "value": 0.52, "tag": "EarningsPerShareDiluted", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-25", "accession": "0001628280-25-007865", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828025007865/0001628280-25-007865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2097600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-25", "accession": "0001628280-25-007865", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828025007865/0001628280-25-007865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23700000, "tag": "NetIncomeLoss", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-25", "accession": "0001628280-25-007865", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828025007865/0001628280-25-007865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-25", "accession": "0001628280-25-007865", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828025007865/0001628280-25-007865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-25", "accession": "0001628280-25-007865", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828025007865/0001628280-25-007865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-29", "filed": "2024-03-06", "accession": "0000950170-24-027213", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017024027213/0000950170-24-027213-index.html", "eps": { "value": -0.7, "tag": "EarningsPerShareDiluted", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-06", "accession": "0000950170-24-027213", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017024027213/0000950170-24-027213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1734500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-06", "accession": "0000950170-24-027213", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017024027213/0000950170-24-027213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31100000, "tag": "NetIncomeLoss", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-06", "accession": "0000950170-24-027213", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017024027213/0000950170-24-027213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44.7, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-06", "accession": "0000950170-24-027213", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017024027213/0000950170-24-027213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-06", "accession": "0000950170-24-027213", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017024027213/0000950170-24-027213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-30", "filed": "2023-02-28", "accession": "0000950170-23-005148", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017023005148/0000950170-23-005148-index.html", "eps": { "value": 0.88, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-28", "accession": "0000950170-23-005148", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017023005148/0000950170-23-005148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2374300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-28", "accession": "0000950170-23-005148", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017023005148/0000950170-23-005148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40400000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-28", "accession": "0000950170-23-005148", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017023005148/0000950170-23-005148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45.7, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-28", "accession": "0000950170-23-005148", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017023005148/0000950170-23-005148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-28", "accession": "0000950170-23-005148", "source_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017023005148/0000950170-23-005148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KSS", "source_ticker": "KSS", "name": "KOHLS CORP", "group": "Consumer Discretionary", "weight_percent": 0.09, "holding_price": 22.41, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 15527000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 624000000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 272000000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1380000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 13362000000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4048000000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 674000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1436000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34000000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3691000000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2531000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.040188059509241966, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 5.073529411764706, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0021897340117215175, "current_ratio": 1.4583168708020546, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 885639, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000885639.json", "sha256": "e9ecbf0133f7538197f4563ec5f3c16a4e927aa5dee05ae41ee2d42cfbacc762", "retrieved_at": "2026-10-17T22:46:22.061057+00:00", "raw_path": "data/raw/e9ecbf0133f7538197f4563ec5f3c16a4e927aa5dee05ae41ee2d42cfbacc762.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "eps": { "value": 2.38, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15527000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 272000000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1380000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115982", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000119312526115982/0001193125-26-115982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-03-20", "accession": "0000950170-25-042662", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017025042662/0000950170-25-042662-index.html", "eps": { "value": 0.98, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-20", "accession": "0000950170-25-042662", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017025042662/0000950170-25-042662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 16221000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-20", "accession": "0000950170-25-042662", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017025042662/0000950170-25-042662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109000000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-20", "accession": "0000950170-25-042662", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017025042662/0000950170-25-042662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 112000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-20", "accession": "0000950170-25-042662", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017025042662/0000950170-25-042662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 648000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-20", "accession": "0000950170-25-042662", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017025042662/0000950170-25-042662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-03-21", "accession": "0000950170-24-034691", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017024034691/0000950170-24-034691-index.html", "eps": { "value": 2.85, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-21", "accession": "0000950170-24-034691", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017024034691/0000950170-24-034691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17476000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-21", "accession": "0000950170-24-034691", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017024034691/0000950170-24-034691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 317000000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-21", "accession": "0000950170-24-034691", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017024034691/0000950170-24-034691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-21", "accession": "0000950170-24-034691", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017024034691/0000950170-24-034691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1168000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-21", "accession": "0000950170-24-034691", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017024034691/0000950170-24-034691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-16", "accession": "0000950170-23-008444", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017023008444/0000950170-23-008444-index.html", "eps": { "value": -0.15, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0000950170-23-008444", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017023008444/0000950170-23-008444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18098000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0000950170-23-008444", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017023008444/0000950170-23-008444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19000000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0000950170-23-008444", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017023008444/0000950170-23-008444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0000950170-23-008444", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017023008444/0000950170-23-008444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 282000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0000950170-23-008444", "source_url": "https://www.sec.gov/Archives/edgar/data/885639/000095017023008444/0000950170-23-008444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FCPT", "source_ticker": "FCPT", "name": "FOUR CORNERS PROPERTY INC TRUST", "group": "Real Estate", "weight_percent": 0.08, "holding_price": 21.8, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 31484000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112364000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 192281000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2920726000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1290887000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 12144000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 51873000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 59597000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8854000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102948617, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 225234000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 150000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 250000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 140000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 325000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 75000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 275000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.7112331351678474, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.2812222081057045, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 12.351778656126482 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1650132, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 150000000.0, 250000000.0, 140000000.0, 325000000.0, 75000000.0 ], "thereafter": 275000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001650132.json", "sha256": "5c380f73360358ffc76aff9aed3f7e357e401eacac45cb21ee19071d2b68f733", "retrieved_at": "2026-10-17T22:46:22.260034+00:00", "raw_path": "data/raw/5c380f73360358ffc76aff9aed3f7e357e401eacac45cb21ee19071d2b68f733.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "eps": { "value": 1.09, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31484000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112364000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102948617, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 192281000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048898", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000119312526048898/0001193125-26-048898-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-020029", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000095017025020029/0000950170-25-020029-index.html", "eps": { "value": 1.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-020029", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000095017025020029/0000950170-25-020029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 30939000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-020029", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000095017025020029/0000950170-25-020029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 100473000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-020029", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000095017025020029/0000950170-25-020029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94064498, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-020029", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000095017025020029/0000950170-25-020029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 144105000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-020029", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000095017025020029/0000950170-25-020029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001650132-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000165013224000045/0001650132-24-000045-index.html", "eps": { "value": 1.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001650132-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000165013224000045/0001650132-24-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 30725000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001650132-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000165013224000045/0001650132-24-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95340000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001650132-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000165013224000045/0001650132-24-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88747028, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001650132-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000165013224000045/0001650132-24-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 165105000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001650132-24-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000165013224000045/0001650132-24-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001650132-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000165013223000038/0001650132-23-000038-index.html", "eps": { "value": 1.2, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001650132-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000165013223000038/0001650132-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 29583000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001650132-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000165013223000038/0001650132-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 97772000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001650132-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000165013223000038/0001650132-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81807065, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001650132-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000165013223000038/0001650132-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 142000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001650132-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1650132/000165013223000038/0001650132-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ROG", "source_ticker": "ROG", "name": "ROGERS", "group": "Information Technology", "weight_percent": 0.08, "holding_price": 137.78, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 810800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -45000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 101200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 30100000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1429900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1195700000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 197000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10900000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 500000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 126100000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 52400000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0555007400098668, "free_cash_flow": 71100000.0, "free_cash_flow_margin": 0.08769116921558955, "capex_intensity": 0.037123828317710904, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.013443512580167736, "current_ratio": 3.965107057890563, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 84748, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000084748.json", "sha256": "a5c0b164f4a5776c91c209a9441400974b61365c58182e8be0145762435edb76", "retrieved_at": "2026-10-17T22:46:22.581561+00:00", "raw_path": "data/raw/a5c0b164f4a5776c91c209a9441400974b61365c58182e8be0145762435edb76.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "eps": { "value": -3.4, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 810800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 101200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000084748-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474826000007/0000084748-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000084748-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474825000026/0000084748-25-000026-index.html", "eps": { "value": 1.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000084748-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474825000026/0000084748-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 830100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000084748-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474825000026/0000084748-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26100000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000084748-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474825000026/0000084748-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000084748-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474825000026/0000084748-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 127100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000084748-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474825000026/0000084748-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000084748-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474824000018/0000084748-24-000018-index.html", "eps": { "value": 3.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000084748-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474824000018/0000084748-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 908400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000084748-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474824000018/0000084748-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56600000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000084748-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474824000018/0000084748-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000084748-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474824000018/0000084748-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 131400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000084748-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474824000018/0000084748-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000084748-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474823000019/0000084748-23-000019-index.html", "eps": { "value": 6.15, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000084748-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474823000019/0000084748-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 971171000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000084748-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474823000019/0000084748-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 116629000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000084748-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474823000019/0000084748-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18953000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000084748-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474823000019/0000084748-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 129461000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000084748-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/84748/000008474823000019/0000084748-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FBNC", "source_ticker": "FBNC", "name": "FIRST BANCORP", "group": "Financials", "weight_percent": 0.08, "holding_price": 60.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 67623000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111048000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 203131000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4245000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 12668339000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11014171000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1654168000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3763000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41453247, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 991000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 753000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 77324000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 811589, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 0.0, 753000.0, 0.0, 0.0 ], "thereafter": 77324000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000811589.json", "sha256": "ca849a2536e6d3283daac6f8afafcdefe09b53cc66a7d465863fc066e49e2264", "retrieved_at": "2026-10-17T22:46:23.050585+00:00", "raw_path": "data/raw/ca849a2536e6d3283daac6f8afafcdefe09b53cc66a7d465863fc066e49e2264.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "eps": { "value": 2.68, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 67623000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111048000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41453247, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 203131000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000811589-26-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158926000051/0000811589-26-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000811589-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158925000008/0000811589-25-000008-index.html", "eps": { "value": 1.84, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000811589-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158925000008/0000811589-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 70123000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000811589-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158925000008/0000811589-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76215000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000811589-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158925000008/0000811589-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41327216, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000811589-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158925000008/0000811589-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 174781000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000811589-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158925000008/0000811589-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000811589-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158924000010/0000811589-24-000010-index.html", "eps": { "value": 2.53, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000811589-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158924000010/0000811589-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 32816000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000811589-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158924000010/0000811589-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 104131000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000811589-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158924000010/0000811589-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41164834, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000811589-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158924000010/0000811589-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 131396000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000811589-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158924000010/0000811589-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000811589-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158923000011/0000811589-23-000011-index.html", "eps": { "value": 4.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000811589-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158923000011/0000811589-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 146936000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000811589-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158923000011/0000811589-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35674730, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000811589-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158923000011/0000811589-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 230654000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000811589-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/811589/000081158923000011/0000811589-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AVPT", "source_ticker": "AVPT", "name": "AVEPOINT CLASS A", "group": "Information Technology", "weight_percent": 0.08, "holding_price": 14.87, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 419497000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 33035000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34799000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 85257000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3683000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 789181000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 310482000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 481060000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 39315000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 625312000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 273692000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 229293000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 49750000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07874907329492226, "free_cash_flow": 81574000.0, "free_cash_flow_margin": 0.1944566945651578, "capex_intensity": 0.008779562189956066, "cfo_to_positive_net_income": 2.4499841949481307, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09371938297532521, "current_ratio": 2.284728819256683, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1777921, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001777921.json", "sha256": "0f026fc239f4abc0335ecf8e030353ac2cd1e50398f83026bf8180dedb3f99f7", "retrieved_at": "2026-10-17T22:46:23.321153+00:00", "raw_path": "data/raw/0f026fc239f4abc0335ecf8e030353ac2cd1e50398f83026bf8180dedb3f99f7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "eps": { "value": 0.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 419497000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34799000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 229293000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 85257000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005907", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774926005907/0001437749-26-005907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005526", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774925005526/0001437749-25-005526-index.html", "eps": null, "revenue": { "value": 330482000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005526", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774925005526/0001437749-25-005526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 183721000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005526", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774925005526/0001437749-25-005526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88894000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005526", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774925005526/0001437749-25-005526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006145", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774924006145/0001437749-24-006145-index.html", "eps": null, "revenue": { "value": 271825000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006145", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774924006145/0001437749-24-006145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21725000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006145", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774924006145/0001437749-24-006145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 182257000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006145", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774924006145/0001437749-24-006145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006145", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774924006145/0001437749-24-006145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008808", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774923008808/0001437749-23-008808-index.html", "eps": null, "revenue": { "value": 232339000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008808", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774923008808/0001437749-23-008808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41630000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008808", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774923008808/0001437749-23-008808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 181957000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008808", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774923008808/0001437749-23-008808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -774000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008808", "source_url": "https://www.sec.gov/Archives/edgar/data/1777921/000143774923008808/0001437749-23-008808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BOH", "source_ticker": "BOH", "name": "BANK OF HAWAII", "group": "Financials", "weight_percent": 0.08, "holding_price": 67.19, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 121925000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 205902000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 218338000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 34055000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 24176364000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 22325152000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1851212000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 946520000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 18800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16243000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39934431, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 5147000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 5001000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 46195, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 50000000.0, 400000000.0, 100000000.0, 0.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000046195.json", "sha256": "9da9c2e404659c4c4daf97a9289a15c319dfe91bb4a607edcb489d3aaac160d6", "retrieved_at": "2026-10-17T22:46:23.729650+00:00", "raw_path": "data/raw/9da9c2e404659c4c4daf97a9289a15c319dfe91bb4a607edcb489d3aaac160d6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "eps": { "value": 4.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 121925000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 205902000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39934431, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 218338000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000046195-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000004619526000015/0000046195-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031193", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000095017025031193/0000950170-25-031193-index.html", "eps": { "value": 3.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031193", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000095017025031193/0000950170-25-031193-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 122093000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031193", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000095017025031193/0000950170-25-031193-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 149994000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031193", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000095017025031193/0000950170-25-031193-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39700388, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031193", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000095017025031193/0000950170-25-031193-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 178448000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031193", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000095017025031193/0000950170-25-031193-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023196", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000095017024023196/0000950170-24-023196-index.html", "eps": { "value": 4.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023196", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000095017024023196/0000950170-24-023196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 171202000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023196", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000095017024023196/0000950170-24-023196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39428912, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023196", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000095017024023196/0000950170-24-023196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 150221000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023196", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000095017024023196/0000950170-24-023196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001564590-23-002876", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000156459023002876/0001564590-23-002876-index.html", "eps": { "value": 5.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001564590-23-002876", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000156459023002876/0001564590-23-002876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 225804000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001564590-23-002876", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000156459023002876/0001564590-23-002876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39788002, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001564590-23-002876", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000156459023002876/0001564590-23-002876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 332960000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001564590-23-002876", "source_url": "https://www.sec.gov/Archives/edgar/data/46195/000156459023002876/0001564590-23-002876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TRMK", "source_ticker": "TRMK", "name": "TRUSTMARK", "group": "Financials", "weight_percent": 0.08, "holding_price": 44.87, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 224135000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064009", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000119312526064009/0001193125-26-064009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 243902000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064009", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000119312526064009/0001193125-26-064009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11949000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064009", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000119312526064009/0001193125-26-064009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 18925211000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064009", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000119312526064009/0001193125-26-064009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 16803534000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064009", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000119312526064009/0001193125-26-064009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2121677000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064009", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000119312526064009/0001193125-26-064009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6213000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064009", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000119312526064009/0001193125-26-064009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60542000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064009", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000119312526064009/0001193125-26-064009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 80036000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064009", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000119312526064009/0001193125-26-064009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 36146, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000036146.json", "sha256": "82ae7758c841ff2a3b675e76a5bda5682d2b46dce1c0583aad4d3f059e9688d8", "retrieved_at": "2026-10-17T22:46:24.315980+00:00", "raw_path": "data/raw/82ae7758c841ff2a3b675e76a5bda5682d2b46dce1c0583aad4d3f059e9688d8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/36146/000119312526064009/0001193125-26-064009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064009", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000119312526064009/0001193125-26-064009-index.html", "eps": { "value": 3.7, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064009", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000119312526064009/0001193125-26-064009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 224135000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064009", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000119312526064009/0001193125-26-064009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60542000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064009", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000119312526064009/0001193125-26-064009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 243902000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064009", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000119312526064009/0001193125-26-064009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023184", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000095017025023184/0000950170-25-023184-index.html", "eps": { "value": 3.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023184", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000095017025023184/0000950170-25-023184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 223009000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023184", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000095017025023184/0000950170-25-023184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61384000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023184", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000095017025023184/0000950170-25-023184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 116929000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023184", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000095017025023184/0000950170-25-023184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015988", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000095017024015988/0000950170-24-015988-index.html", "eps": { "value": 2.7, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015988", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000095017024015988/0000950170-24-015988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 165489000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015988", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000095017024015988/0000950170-24-015988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61231000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015988", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000095017024015988/0000950170-24-015988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 196887000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015988", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000095017024015988/0000950170-24-015988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003087", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000095017023003087/0000950170-23-003087-index.html", "eps": { "value": 1.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003087", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000095017023003087/0000950170-23-003087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 71887000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003087", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000095017023003087/0000950170-23-003087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61432000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003087", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000095017023003087/0000950170-23-003087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 296516000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003087", "source_url": "https://www.sec.gov/Archives/edgar/data/36146/000095017023003087/0000950170-23-003087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NWL", "source_ticker": "NWL", "name": "NEWELL BRANDS INC", "group": "Consumer Discretionary", "weight_percent": 0.08, "holding_price": 5.77, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 7204000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 39000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -285000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 264000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 10715000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8324000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2391000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 203000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 4543000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 311000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 68000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2708000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2525000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 418200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 130000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1252000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 750000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1586000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.005413659078289839, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009439200444197668, "current_ratio": 1.0724752475247525, "cash_runway_years": null, "near_term_maturity_to_cash": 0.6403940886699507 }, "observation_status": "sec-xbrl-unreviewed", "cik": 814453, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 130000000.0, 500000000.0, 1252000000.0, 500000000.0, 750000000.0 ], "thereafter": 1586000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000814453.json", "sha256": "52086fea7c3c51bcc937f5831c76fc694b3d28207e93afb537d80e85bb5694d2", "retrieved_at": "2026-10-17T22:46:24.448620+00:00", "raw_path": "data/raw/52086fea7c3c51bcc937f5831c76fc694b3d28207e93afb537d80e85bb5694d2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "eps": { "value": -0.68, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7204000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -285000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 418200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 264000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000814453-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445326000008/0000814453-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000814453-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445325000008/0000814453-25-000008-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000814453-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445325000008/0000814453-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7582000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000814453-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445325000008/0000814453-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -216000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000814453-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445325000008/0000814453-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 415500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000814453-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445325000008/0000814453-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 496000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000814453-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445325000008/0000814453-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000814453-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445324000017/0000814453-24-000017-index.html", "eps": { "value": -0.94, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000814453-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445324000017/0000814453-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8133000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000814453-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445324000017/0000814453-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -388000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000814453-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445324000017/0000814453-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 414100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000814453-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445324000017/0000814453-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 930000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000814453-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445324000017/0000814453-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000814453-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445323000026/0000814453-23-000026-index.html", "eps": { "value": 0.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000814453-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445323000026/0000814453-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9459000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000814453-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445323000026/0000814453-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 197000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000814453-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445323000026/0000814453-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 417400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000814453-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445323000026/0000814453-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -272000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000814453-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/814453/000081445323000026/0000814453-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ADMA", "source_ticker": "ADMA", "name": "ADMA BIOLOGICS", "group": "Health Care", "weight_percent": 0.08, "holding_price": 10.73, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 510173000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 191443000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 146930000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 50396000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 22575000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 624242000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 146922000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 477320000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 87630000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 69330000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2813000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20026000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 466512000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 69541000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 244904640, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 31940000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.37525114029946705, "free_cash_flow": 27821000.0, "free_cash_flow_margin": 0.05453248211881068, "capex_intensity": 0.044249695691461526, "cfo_to_positive_net_income": 0.3429932620975975, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.039253351314162056, "current_ratio": 6.708445377547059, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1368514, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001368514.json", "sha256": "d00bc92a8147a62a081ef2cfa49f79fbbc714d75b120ba39f3c7bd9cafbdb9cb", "retrieved_at": "2026-10-17T22:46:24.763876+00:00", "raw_path": "data/raw/d00bc92a8147a62a081ef2cfa49f79fbbc714d75b120ba39f3c7bd9cafbdb9cb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "eps": { "value": 0.6, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 510173000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 146930000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 244904640, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50396000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001140361-26-006815", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036126006815/0001140361-26-006815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001140361-25-009257", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036125009257/0001140361-25-009257-index.html", "eps": { "value": 0.81, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001140361-25-009257", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036125009257/0001140361-25-009257-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 426454000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001140361-25-009257", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036125009257/0001140361-25-009257-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 197673000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001140361-25-009257", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036125009257/0001140361-25-009257-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 243342466, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001140361-25-009257", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036125009257/0001140361-25-009257-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 118672000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001140361-25-009257", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036125009257/0001140361-25-009257-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-010147", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036124010147/0001140361-24-010147-index.html", "eps": { "value": -0.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-010147", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036124010147/0001140361-24-010147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 258215000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-010147", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036124010147/0001140361-24-010147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28239000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-010147", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036124010147/0001140361-24-010147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 223977315, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-010147", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036124010147/0001140361-24-010147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-010147", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036124010147/0001140361-24-010147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001140361-23-013467", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036123013467/0001140361-23-013467-index.html", "eps": { "value": -0.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001140361-23-013467", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036123013467/0001140361-23-013467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 154079692, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001140361-23-013467", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036123013467/0001140361-23-013467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65903950, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001140361-23-013467", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036123013467/0001140361-23-013467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 197874895, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001140361-23-013467", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036123013467/0001140361-23-013467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59508257, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001140361-23-013467", "source_url": "https://www.sec.gov/Archives/edgar/data/1368514/000114036123013467/0001140361-23-013467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NTB", "source_ticker": "NTB", "name": "BANK OF NT BUTTERFIELD & SON LTD", "group": "Financials", "weight_percent": 0.08, "holding_price": 58.28, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "BUSE", "source_ticker": "BUSE", "name": "FIRST BUSEY", "group": "Financials", "weight_percent": 0.08, "holding_price": 29.26, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 719584000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 135262000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 192571000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 19618000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 18104736000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 15635754000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2468982000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 294052000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12926000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17120000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85133626, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 69859000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 314489, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000314489.json", "sha256": "723d90fde047cbe1628a796a123666b0ae5cb83eb315a3c804b594a9b0e049f0", "retrieved_at": "2026-10-17T22:46:25.734356+00:00", "raw_path": "data/raw/723d90fde047cbe1628a796a123666b0ae5cb83eb315a3c804b594a9b0e049f0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "eps": { "value": 1.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 719584000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 135262000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85133626, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 192571000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000314489-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448926000013/0000314489-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000314489-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448925000041/0000314489-25-000041-index.html", "eps": { "value": 1.98, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000314489-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448925000041/0000314489-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 462293000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000314489-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448925000041/0000314489-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 113691000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000314489-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448925000041/0000314489-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57543001, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000314489-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448925000041/0000314489-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 178267000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000314489-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448925000041/0000314489-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000314489-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448924000054/0000314489-24-000054-index.html", "eps": { "value": 2.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000314489-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448924000054/0000314489-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 122565000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000314489-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448924000054/0000314489-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56256148, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000314489-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448924000054/0000314489-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 173390000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000314489-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448924000054/0000314489-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000314489-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448923000010/0000314489-23-000010-index.html", "eps": { "value": 2.29, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000314489-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448923000010/0000314489-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 128311000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000314489-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448923000010/0000314489-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56137164, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000314489-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448923000010/0000314489-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 165787000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000314489-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/314489/000031448923000010/0000314489-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NGVT", "source_ticker": "NGVT", "name": "INGEVITY", "group": "Materials", "weight_percent": 0.08, "holding_price": 70.54, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1167600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 418700000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -167100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 331200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1651100000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1621400000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 29700000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 78100000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 47100000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 78300000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 106400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 454200000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 341300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36222000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 56300000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.35859883521754027, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 5.347381864623244, "share_based_compensation_to_revenue": null, "current_ratio": 1.3307940228537942, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1653477, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001653477.json", "sha256": "d2d2883c7c10642256a33ede8776f4eb2069a8e3b1a03ec35eaec4abb8a49b04", "retrieved_at": "2026-10-17T22:46:25.960364+00:00", "raw_path": "data/raw/d2d2883c7c10642256a33ede8776f4eb2069a8e3b1a03ec35eaec4abb8a49b04.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "eps": { "value": -4.61, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1167600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -167100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36222000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 331200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001653477-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347726000014/0001653477-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001653477-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347725000015/0001653477-25-000015-index.html", "eps": { "value": -11.85, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001653477-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347725000015/0001653477-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1406400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001653477-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347725000015/0001653477-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -430300000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001653477-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347725000015/0001653477-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36323000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001653477-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347725000015/0001653477-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 128600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001653477-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347725000015/0001653477-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001653477-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347724000009/0001653477-24-000009-index.html", "eps": { "value": -0.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001653477-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347724000009/0001653477-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1692100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001653477-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347724000009/0001653477-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5400000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001653477-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347724000009/0001653477-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36496000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001653477-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347724000009/0001653477-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 205100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001653477-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347724000009/0001653477-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001653477-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347723000010/0001653477-23-000010-index.html", "eps": { "value": 5.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001653477-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347723000010/0001653477-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1668300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001653477-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347723000010/0001653477-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 211600000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001653477-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347723000010/0001653477-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38471000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001653477-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347723000010/0001653477-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 313100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001653477-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1653477/000165347723000010/0001653477-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KALU", "source_ticker": "KALU", "name": "KAISER ALUMINIUM", "group": "Materials", "weight_percent": 0.08, "holding_price": 148.42, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3373000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 188800000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 111400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2564800000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1738700000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 826100000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 7000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1059600000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 122500000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18500000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1261500000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 427200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16622000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.05597391046546101, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.9902222222222222, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005484731692855026, "current_ratio": 2.952949438202247, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 811596, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000811596.json", "sha256": "953b654ab471b76b1b302898e3f250d00dfd0e0862355d61389d116dd3015102", "retrieved_at": "2026-10-17T22:46:26.278203+00:00", "raw_path": "data/raw/953b654ab471b76b1b302898e3f250d00dfd0e0862355d61389d116dd3015102.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "eps": { "value": 6.77, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3373000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16622000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059575", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000119312526059575/0001193125-26-059575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024313", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017025024313/0000950170-25-024313-index.html", "eps": { "value": 2.87, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024313", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017025024313/0000950170-25-024313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3024000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024313", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017025024313/0000950170-25-024313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46800000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024313", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017025024313/0000950170-25-024313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16319000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024313", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017025024313/0000950170-25-024313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 167100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024313", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017025024313/0000950170-25-024313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-018958", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017024018958/0000950170-24-018958-index.html", "eps": { "value": 2.92, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-018958", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017024018958/0000950170-24-018958-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3087000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-018958", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017024018958/0000950170-24-018958-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47200000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-018958", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017024018958/0000950170-24-018958-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16131000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-018958", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017024018958/0000950170-24-018958-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 211900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-018958", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017024018958/0000950170-24-018958-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004215", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017023004215/0000950170-23-004215-index.html", "eps": { "value": -1.86, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004215", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017023004215/0000950170-23-004215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3427900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004215", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017023004215/0000950170-23-004215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29600000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004215", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017023004215/0000950170-23-004215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15906000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004215", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017023004215/0000950170-23-004215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -63100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004215", "source_url": "https://www.sec.gov/Archives/edgar/data/811596/000095017023004215/0000950170-23-004215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VC", "source_ticker": "VC", "name": "VISTEON", "group": "Consumer Discretionary", "weight_percent": 0.08, "holding_price": 88.67, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3768000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 201000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 410000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3386000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1568000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 771000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 283000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 13000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 109000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 45000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1785000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 992000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 57000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.0398009950248754, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01194267515923567, "current_ratio": 1.7993951612903225, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1111335, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001111335.json", "sha256": "016792d6301124e2ee1d56035cd73418da927cb6489de55cafe9db11dd4f6e90", "retrieved_at": "2026-10-17T22:46:26.631012+00:00", "raw_path": "data/raw/016792d6301124e2ee1d56035cd73418da927cb6489de55cafe9db11dd4f6e90.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "eps": { "value": 7.28, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3768000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 201000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 410000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-09-30", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-06-30", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-03-31", "filed": "2026-02-19", "accession": "0001111335-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1111335/000111133526000006/0001111335-26-000006-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BEAM", "source_ticker": "BEAM", "name": "BEAM THERAPEUTICS", "group": "Health Care", "weight_percent": 0.08, "holding_price": 24.73, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 139743000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -383693000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -79992000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -345102000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14946000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1481177000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 242819000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1238358000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 294944000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 22294000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 94244000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1268688000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 96935000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98905577, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -2.74570461490021, "free_cash_flow": -360048000.0, "free_cash_flow_margin": -2.5765011485369573, "capex_intensity": 0.10695347888624117, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.6744094516362179, "current_ratio": 13.088028060040234, "cash_runway_years": 0.8546574635904747, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1745999, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001745999.json", "sha256": "22697b805ad194da1723941908c22c4342832e8b2d689a6be81f25b0c98a8922", "retrieved_at": "2026-10-17T22:46:27.027642+00:00", "raw_path": "data/raw/22697b805ad194da1723941908c22c4342832e8b2d689a6be81f25b0c98a8922.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "eps": { "value": -0.81, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 139743000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -79992000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98905577, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -345102000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065194", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000119312526065194/0001193125-26-065194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026076", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017025026076/0000950170-25-026076-index.html", "eps": { "value": -4.58, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026076", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017025026076/0000950170-25-026076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 63518000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026076", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017025026076/0000950170-25-026076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -376742000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026076", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017025026076/0000950170-25-026076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82313008, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026076", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017025026076/0000950170-25-026076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -347246000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026076", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017025026076/0000950170-25-026076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020622", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017024020622/0000950170-24-020622-index.html", "eps": { "value": -1.72, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020622", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017024020622/0000950170-24-020622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 377709000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020622", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017024020622/0000950170-24-020622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -132527000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020622", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017024020622/0000950170-24-020622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77151771, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020622", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017024020622/0000950170-24-020622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -149195000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020622", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017024020622/0000950170-24-020622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004866", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017023004866/0000950170-23-004866-index.html", "eps": { "value": -4.13, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004866", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017023004866/0000950170-23-004866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 60920000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004866", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017023004866/0000950170-23-004866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -289088000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004866", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017023004866/0000950170-23-004866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70015305, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004866", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017023004866/0000950170-23-004866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22527000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004866", "source_url": "https://www.sec.gov/Archives/edgar/data/1745999/000095017023004866/0000950170-23-004866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LQDA", "source_ticker": "LQDA", "name": "LIQUIDIA", "group": "Health Care", "weight_percent": 0.08, "holding_price": 34.78, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 158320000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -51376000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -68924000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -35686000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4336000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 327934000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 283186000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 44748000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 190680000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1528000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29472000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 273401000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 135768000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86059101, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.3245073269327943, "free_cash_flow": -40022000.0, "free_cash_flow_margin": -0.25279181404749873, "capex_intensity": 0.02738756947953512, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.18615462354724607, "current_ratio": 2.013736668434388, "cash_runway_years": 5.343271871322087, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1819576, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819576.json", "sha256": "8f1d77561a1f9b9fff559416f61f924ce9608a44172ffb889dcc4a7b29d54a6f", "retrieved_at": "2026-10-17T22:46:27.136974+00:00", "raw_path": "data/raw/8f1d77561a1f9b9fff559416f61f924ce9608a44172ffb889dcc4a7b29d54a6f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "eps": { "value": -0.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 158320000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -68924000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86059101, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35686000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023804", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000110465926023804/0001104659-26-023804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003237", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837025003237/0001558370-25-003237-index.html", "eps": { "value": -1.66, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003237", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837025003237/0001558370-25-003237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 13996000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003237", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837025003237/0001558370-25-003237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130394000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003237", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837025003237/0001558370-25-003237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78707503, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003237", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837025003237/0001558370-25-003237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -93422000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003237", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837025003237/0001558370-25-003237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003051", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837024003051/0001558370-24-003051-index.html", "eps": { "value": -1.21, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003051", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837024003051/0001558370-24-003051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17488000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003051", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837024003051/0001558370-24-003051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78502000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003051", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837024003051/0001558370-24-003051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64993476, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003051", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837024003051/0001558370-24-003051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -41564000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003051", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837024003051/0001558370-24-003051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001558370-23-004191", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837023004191/0001558370-23-004191-index.html", "eps": { "value": -0.67, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001558370-23-004191", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837023004191/0001558370-23-004191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15935000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001558370-23-004191", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837023004191/0001558370-23-004191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41015000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001558370-23-004191", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837023004191/0001558370-23-004191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60958862, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001558370-23-004191", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837023004191/0001558370-23-004191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28588000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001558370-23-004191", "source_url": "https://www.sec.gov/Archives/edgar/data/1819576/000155837023004191/0001558370-23-004191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RRR", "source_ticker": "RRR", "name": "RED ROCK RESORTS ORS CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.08, "holding_price": 50.48, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2011483000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 597427000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 188066000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 609513000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4167073000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3834789000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 208330000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 142471000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3378501000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 17247000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 201876000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 197405000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 32134000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 286765000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 363182000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102595000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 79031000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 17247000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 17247000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 708043000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 17247000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 46007000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2619731000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2970082272631685, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 3.2409526442844534, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 2.959376052626365, "share_based_compensation_to_revenue": 0.015975277941697744, "current_ratio": 0.7895903431337457, "cash_runway_years": null, "near_term_maturity_to_cash": 0.12105621494900716 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1653653, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 17247000.0, 17247000.0, 708043000.0, 17247000.0, 46007000.0 ], "thereafter": 2619731000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001653653.json", "sha256": "88a64759523a34c8a94bd49d645017f8ef54c2cff383db79ecc834283a869e40", "retrieved_at": "2026-10-17T22:46:27.658756+00:00", "raw_path": "data/raw/88a64759523a34c8a94bd49d645017f8ef54c2cff383db79ecc834283a869e40.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "eps": { "value": 3.12, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2011483000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 188066000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102595000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 609513000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001653653-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365326000004/0001653653-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001653653-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365325000004/0001653653-25-000004-index.html", "eps": { "value": 2.53, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001653653-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365325000004/0001653653-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1939011000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001653653-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365325000004/0001653653-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 154051000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001653653-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365325000004/0001653653-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103666000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001653653-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365325000004/0001653653-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 548263000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001653653-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365325000004/0001653653-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001653653-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365324000004/0001653653-24-000004-index.html", "eps": { "value": 2.94, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001653653-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365324000004/0001653653-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1724086000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001653653-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365324000004/0001653653-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 176004000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001653653-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365324000004/0001653653-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103217000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001653653-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365324000004/0001653653-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 494337000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001653653-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365324000004/0001653653-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001653653-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365323000004/0001653653-23-000004-index.html", "eps": { "value": 3.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001653653-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365323000004/0001653653-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1663786000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001653653-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365323000004/0001653653-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 205457000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001653653-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365323000004/0001653653-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104663000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001653653-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365323000004/0001653653-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 542224000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001653653-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1653653/000165365323000004/0001653653-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MIAX", "source_ticker": "MIAX", "name": "MIAMI INTERNATIONAL HOLDINGS", "group": "Financials", "weight_percent": 0.08, "holding_price": 30.87, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1364073000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 91968000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -70029000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 167833000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 22790000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1259425000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 378408000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 433648000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1508000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 29379000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 57566000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 855214000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 337260000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69836032, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 21833000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1519000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1438472, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 1519000.0, null, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001438472.json", "sha256": "1666bef355370e0579295f4f9be6e024295527aec305c60e616a89dbcde1aa71", "retrieved_at": "2026-10-17T22:46:27.623552+00:00", "raw_path": "data/raw/1666bef355370e0579295f4f9be6e024295527aec305c60e616a89dbcde1aa71.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "eps": { "value": -1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1364073000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -70029000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69836032, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 167833000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "eps": { "value": 1.39, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1140072000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102123000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74625858, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111439000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1041007000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20890000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56457675, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -49195000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001438472-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1438472/000143847226000023/0001438472-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BATRK", "source_ticker": "BATRK", "name": "ATLANTA BRAVES HOLDINGS SERIES C", "group": "Communication", "weight_percent": 0.08, "holding_price": 49.41, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 732492000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -13527000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -23368000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 25236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1614957000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1076775000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 526050000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 99884000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 523284000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 215347000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 75634000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15575000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 158707000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 377043000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63612000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 215347000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 127301000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 78478000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 89322000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 116813000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.018467095886371455, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.021263030859040098, "current_ratio": 0.42092546473479153, "cash_runway_years": null, "near_term_maturity_to_cash": 2.1559709262744784 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1958140, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 215347000.0, 127301000.0, 78478000.0, 89322000.0, 116813000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001958140.json", "sha256": "192174cf277913d164945fa6077698dfe62bbadfe8278244ba4c191b92531337", "retrieved_at": "2026-10-17T22:46:27.920700+00:00", "raw_path": "data/raw/192174cf277913d164945fa6077698dfe62bbadfe8278244ba4c191b92531337.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 732492000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -23368000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63612000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002009", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837025002009/0001558370-25-002009-index.html", "eps": { "value": -0.5, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002009", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837025002009/0001558370-25-002009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 662748000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002009", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837025002009/0001558370-25-002009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31268000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002009", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837025002009/0001558370-25-002009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62903000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002009", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837025002009/0001558370-25-002009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16631000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002009", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837025002009/0001558370-25-002009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "eps": { "value": -2.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 640667000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -125294000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62529000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1626000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "eps": { "value": -0.55, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 588561000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34172000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 53349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ADEA", "source_ticker": "ADEA", "name": "ADEIA", "group": "Information Technology", "weight_percent": 0.08, "holding_price": 21.74, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 443386000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 175003000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111075000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 158086000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1806000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1039303000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 558762000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 480541000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 73136000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 397479000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 20975000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34674000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 303958000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 79778000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 112747000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 21335000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 24354000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 24354000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 378020000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.3946967202392498, "free_cash_flow": 156280000.0, "free_cash_flow_margin": 0.3524694058901273, "capex_intensity": 0.004073200326577745, "cfo_to_positive_net_income": 1.4232365518793608, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07820273982489298, "current_ratio": 3.810047882874978, "cash_runway_years": null, "near_term_maturity_to_cash": 0.3329960621308248 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1803696, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 24354000.0, 24354000.0, 378020000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001803696.json", "sha256": "4095d8e6b37266a3a87d0deaa60f54ef812936f4251ee4433686cfb138d5be9c", "retrieved_at": "2026-10-17T22:46:28.401205+00:00", "raw_path": "data/raw/4095d8e6b37266a3a87d0deaa60f54ef812936f4251ee4433686cfb138d5be9c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "eps": { "value": 0.99, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 443386000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111075000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 112747000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 158086000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076549", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000119312526076549/0001193125-26-076549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023148", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017025023148/0000950170-25-023148-index.html", "eps": { "value": 0.57, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023148", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017025023148/0000950170-25-023148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 376024000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023148", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017025023148/0000950170-25-023148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64623000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023148", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017025023148/0000950170-25-023148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 113061000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023148", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017025023148/0000950170-25-023148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 212461000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023148", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017025023148/0000950170-25-023148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019362", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017024019362/0000950170-24-019362-index.html", "eps": { "value": 0.6, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019362", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017024019362/0000950170-24-019362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 388788000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019362", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017024019362/0000950170-24-019362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67372000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019362", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017024019362/0000950170-24-019362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 112849000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019362", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017024019362/0000950170-24-019362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 152755000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019362", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017024019362/0000950170-24-019362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005437", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017023005437/0000950170-23-005437-index.html", "eps": { "value": -2.75, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005437", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017023005437/0000950170-23-005437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 438933000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005437", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017023005437/0000950170-23-005437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -295880000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005437", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017023005437/0000950170-23-005437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107580000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005437", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017023005437/0000950170-23-005437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183023000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005437", "source_url": "https://www.sec.gov/Archives/edgar/data/1803696/000095017023005437/0000950170-23-005437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OSW", "source_ticker": "OSW", "name": "ONESPAWORLD HOLDINGS LTD", "group": "Consumer Discretionary", "weight_percent": 0.08, "holding_price": 23.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 961001000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 81637000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71618000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 83519000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 707095000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 164518000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 542577000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 16306000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 83967000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25332000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10086000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 137673000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 71952000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103666000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 75441000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 80000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08494996363167157, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.1661733083861598, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010495306456496923, "current_ratio": 1.9134006004002668, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1758488, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 5000000.0, 80000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001758488.json", "sha256": "267b76a5ae43b6fe144ffb8fcacbbe66824aaf5725519ee4034aab79fc9032a3", "retrieved_at": "2026-10-17T22:46:28.638289+00:00", "raw_path": "data/raw/267b76a5ae43b6fe144ffb8fcacbbe66824aaf5725519ee4034aab79fc9032a3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "eps": { "value": 0.69, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 961001000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71618000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103666000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83519000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062456", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000119312526062456/0001193125-26-062456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024552", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017025024552/0000950170-25-024552-index.html", "eps": { "value": 0.69, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024552", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017025024552/0000950170-25-024552-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 895019000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024552", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017025024552/0000950170-25-024552-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72864000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024552", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017025024552/0000950170-25-024552-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104940000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024552", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017025024552/0000950170-25-024552-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78798000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024552", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017025024552/0000950170-25-024552-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022654", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017024022654/0000950170-24-022654-index.html", "eps": { "value": -0.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022654", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017024022654/0000950170-24-022654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 794045000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022654", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017024022654/0000950170-24-022654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2974000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022654", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017024022654/0000950170-24-022654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97826000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022654", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017024022654/0000950170-24-022654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63376000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022654", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017024022654/0000950170-24-022654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005914", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017023005914/0000950170-23-005914-index.html", "eps": { "value": 0.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005914", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017023005914/0000950170-23-005914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 546259000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005914", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017023005914/0000950170-23-005914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53159000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005914", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017023005914/0000950170-23-005914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95105000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005914", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017023005914/0000950170-23-005914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24763000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005914", "source_url": "https://www.sec.gov/Archives/edgar/data/1758488/000095017023005914/0000950170-23-005914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KMT", "source_ticker": "KMT", "name": "KENNAMETAL", "group": "Industrials", "weight_percent": 0.08, "holding_price": 30.99, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2356698000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 472532000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 342389000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -4008000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 76905000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3166752000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1553315000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1569844000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 95791000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 143155000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34851000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1771771000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 676708000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77424000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 10106000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.20050596215552438, "free_cash_flow": -80913000.0, "free_cash_flow_margin": -0.0343332068852267, "capex_intensity": 0.03263252228329638, "cfo_to_positive_net_income": -0.011705983545032113, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.014788063638192081, "current_ratio": 2.618220857445161, "cash_runway_years": 23.8999500998004, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 55242, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000055242.json", "sha256": "40862485c974808efac01591f3073961d41c41266d608813edcc0dc9b08e0b88", "retrieved_at": "2026-10-17T22:46:29.341388+00:00", "raw_path": "data/raw/40862485c974808efac01591f3073961d41c41266d608813edcc0dc9b08e0b88.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "eps": { "value": 4.42, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2356698000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 342389000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77424000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -4008000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-12", "accession": "0001628280-26-056143", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000162828026056143/0001628280-26-056143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-12", "accession": "0000055242-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524225000068/0000055242-25-000068-index.html", "eps": { "value": 1.2, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-12", "accession": "0000055242-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524225000068/0000055242-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1966845000, "tag": "Revenues", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-12", "accession": "0000055242-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524225000068/0000055242-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 93125000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-12", "accession": "0000055242-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524225000068/0000055242-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77894000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-12", "accession": "0000055242-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524225000068/0000055242-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 208324000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-12", "accession": "0000055242-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524225000068/0000055242-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-12", "accession": "0000055242-24-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524224000055/0000055242-24-000055-index.html", "eps": { "value": 1.37, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-12", "accession": "0000055242-24-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524224000055/0000055242-24-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2046899000, "tag": "Revenues", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-12", "accession": "0000055242-24-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524224000055/0000055242-24-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109323000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-12", "accession": "0000055242-24-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524224000055/0000055242-24-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79965000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-12", "accession": "0000055242-24-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524224000055/0000055242-24-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 277108000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-12", "accession": "0000055242-24-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524224000055/0000055242-24-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-09", "accession": "0000055242-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524223000040/0000055242-23-000040-index.html", "eps": { "value": 1.46, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-09", "accession": "0000055242-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524223000040/0000055242-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2078184000, "tag": "Revenues", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-09", "accession": "0000055242-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524223000040/0000055242-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118459000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-09", "accession": "0000055242-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524223000040/0000055242-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81402000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-09", "accession": "0000055242-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524223000040/0000055242-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 257945000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-09", "accession": "0000055242-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/55242/000005524223000040/0000055242-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "USAR", "source_ticker": "USAR", "name": "USA RARE EARTH CLASS A", "group": "Materials", "weight_percent": 0.08, "holding_price": 11.09, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1643000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -59503000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -297559000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -48985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 694999000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 191808000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 359925000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 763000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8760000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 385375000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 37911000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98021000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -36.21606816798539, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 5.331710286062082, "current_ratio": 10.165255466751075, "cash_runway_years": 7.347657446156987, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1970622, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json", "sha256": "111a8a999431d9129b93bad68e59ba761f964e59e46a393a61a0e94d85b663d5", "retrieved_at": "2026-10-17T22:46:28.880805+00:00", "raw_path": "data/raw/111a8a999431d9129b93bad68e59ba761f964e59e46a393a61a0e94d85b663d5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "eps": { "value": -3.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1643000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -297559000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98021000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -48985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001970622-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000197062226000021/0001970622-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001213900-25-026445", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000121390025026445/0001213900-25-026445-index.html", "eps": null, "revenue": null, "net_income": { "value": 7899035, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001213900-25-026445", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000121390025026445/0001213900-25-026445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -1398564, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001213900-25-026445", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000121390025026445/0001213900-25-026445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-02", "accession": "0001213900-24-029041", "source_url": "https://www.sec.gov/Archives/edgar/data/1970622/000121390024029041/0001213900-24-029041-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BKD", "source_ticker": "BKD", "name": "BROOKDALE SENIOR LIVING INC", "group": "Health Care", "weight_percent": 0.08, "holding_price": 10.09, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3194066000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 13498000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -262692000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 218030000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 201525000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5952243000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5995620000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -44753000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 279122000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 4215005000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 77492000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 370302000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11937000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 553940000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 567925000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 235177000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 71100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 668400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 929200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 824300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 829200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1016100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0042259615173888074, "free_cash_flow": 16505000.0, "free_cash_flow_margin": 0.005167394787709459, "capex_intensity": 0.06309356162333528, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.003737242749523648, "current_ratio": 0.975375269621869, "cash_runway_years": null, "near_term_maturity_to_cash": 0.25472732353594485 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1332349, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 71100000.0, 668400000.0, 929200000.0, 824300000.0, 829200000.0 ], "thereafter": 1016100000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001332349.json", "sha256": "10cdef9490e87ca388572daad559962878a035226d34ec53d0a6d297e5e6a8aa", "retrieved_at": "2026-10-17T22:46:29.437948+00:00", "raw_path": "data/raw/10cdef9490e87ca388572daad559962878a035226d34ec53d0a6d297e5e6a8aa.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "eps": { "value": -1.12, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3194066000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -262692000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 235177000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 218030000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001332349-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234926000032/0001332349-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001332349-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234925000037/0001332349-25-000037-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001332349-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234925000037/0001332349-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3125487000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001332349-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234925000037/0001332349-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -201935000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001332349-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234925000037/0001332349-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 227525000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001332349-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234925000037/0001332349-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 166177000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001332349-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234925000037/0001332349-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001332349-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234924000041/0001332349-24-000041-index.html", "eps": { "value": -0.84, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001332349-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234924000041/0001332349-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3015829000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001332349-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234924000041/0001332349-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -189011000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001332349-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234924000041/0001332349-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 225209000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001332349-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234924000041/0001332349-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 162923000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001332349-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234924000041/0001332349-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001332349-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234923000047/0001332349-23-000047-index.html", "eps": { "value": -1.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001332349-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234923000047/0001332349-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2825379000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001332349-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234923000047/0001332349-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -238427000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001332349-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234923000047/0001332349-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 190463000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001332349-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234923000047/0001332349-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3281000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001332349-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1332349/000133234923000047/0001332349-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DCO", "source_ticker": "DCO", "name": "DUCOMMUN", "group": "Industrials", "weight_percent": 0.08, "holding_price": 170.59, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 824730000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -32304000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33938000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -33405000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 15238000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1186225000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 524115000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 662110000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 45289000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 300000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24520000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 625977000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 179098000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14942000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 275000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.03916918264159179, "free_cash_flow": -48643000.0, "free_cash_flow_margin": -0.05898051483515817, "capex_intensity": 0.018476349835703808, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.029730942247765936, "current_ratio": 3.4951646584551477, "cash_runway_years": 1.355755126478072, "near_term_maturity_to_cash": 0.11040208439135331 }, "observation_status": "sec-xbrl-unreviewed", "cik": 30305, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5000000.0, 5000000.0, 10000000.0, 10000000.0, 275000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000030305.json", "sha256": "f6726330a636e85ac72626b29e9393cacb099af86d295724f98dc9d061c1bdf3", "retrieved_at": "2026-10-17T22:46:29.838078+00:00", "raw_path": "data/raw/f6726330a636e85ac72626b29e9393cacb099af86d295724f98dc9d061c1bdf3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "eps": { "value": -2.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 824730000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33938000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14942000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33405000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011952", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828026011952/0001628280-26-011952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008401", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828025008401/0001628280-25-008401-index.html", "eps": { "value": 2.1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008401", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828025008401/0001628280-25-008401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 786551000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008401", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828025008401/0001628280-25-008401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31495000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008401", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828025008401/0001628280-25-008401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15013000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008401", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828025008401/0001628280-25-008401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34180000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008401", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828025008401/0001628280-25-008401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006363", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828024006363/0001628280-24-006363-index.html", "eps": { "value": 1.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006363", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828024006363/0001628280-24-006363-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 756992000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006363", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828024006363/0001628280-24-006363-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15928000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006363", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828024006363/0001628280-24-006363-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13972000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006363", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828024006363/0001628280-24-006363-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31067000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006363", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828024006363/0001628280-24-006363-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001628280-23-003810", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828023003810/0001628280-23-003810-index.html", "eps": { "value": 2.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001628280-23-003810", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828023003810/0001628280-23-003810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 712537000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001628280-23-003810", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828023003810/0001628280-23-003810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28789000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001628280-23-003810", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828023003810/0001628280-23-003810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12366000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001628280-23-003810", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828023003810/0001628280-23-003810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32680000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001628280-23-003810", "source_url": "https://www.sec.gov/Archives/edgar/data/30305/000162828023003810/0001628280-23-003810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BANF", "source_ticker": "BANF", "name": "BANCFIRST CORP", "group": "Financials", "weight_percent": 0.08, "holding_price": 108.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 240610000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-075954", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 285278000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-075954", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 48311000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-075954", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 14838893000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-075954", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 12984768000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-075954", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1854125000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-075954", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 10010000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-075954", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 22542000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-075954", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3726000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-075954", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33837333, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-075954", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 760498, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000760498.json", "sha256": "e703709101862e3d57e1526a3c114a530546d52ef6c6e1931aaa63201fcacf2d", "retrieved_at": "2026-10-17T22:46:30.060955+00:00", "raw_path": "data/raw/e703709101862e3d57e1526a3c114a530546d52ef6c6e1931aaa63201fcacf2d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-075954", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "eps": { "value": 7.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-075954", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 240610000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-075954", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33837333, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-075954", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 285278000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-075954", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000119312526075954/0001193125-26-075954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030159", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000095017025030159/0000950170-25-030159-index.html", "eps": { "value": 6.44, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030159", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000095017025030159/0000950170-25-030159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 216354000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030159", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000095017025030159/0000950170-25-030159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33617015, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030159", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000095017025030159/0000950170-25-030159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 261200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030159", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000095017025030159/0000950170-25-030159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020908", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000095017024020908/0000950170-24-020908-index.html", "eps": { "value": 6.34, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020908", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000095017024020908/0000950170-24-020908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 212465000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020908", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000095017024020908/0000950170-24-020908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33494487, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020908", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000095017024020908/0000950170-24-020908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 233045000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020908", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000095017024020908/0000950170-24-020908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004378", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000095017023004378/0000950170-23-004378-index.html", "eps": { "value": 5.77, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004378", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000095017023004378/0000950170-23-004378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 193100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004378", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000095017023004378/0000950170-23-004378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33439496, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004378", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000095017023004378/0000950170-23-004378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 226272000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004378", "source_url": "https://www.sec.gov/Archives/edgar/data/760498/000095017023004378/0000950170-23-004378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IOSP", "source_ticker": "IOSP", "name": "INNOSPEC INC", "group": "Materials", "weight_percent": 0.08, "holding_price": 96.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1778000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 129500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 138300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1832400000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 499500000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1326100000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 292500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 43600000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1004600000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 360100000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24993000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 23900000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07283464566929133, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004555680539932509, "current_ratio": 2.7897806164954178, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1054905, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001054905.json", "sha256": "bf03452958526bcff7516a218ae6e77bc91368503477d0689203e547895a8513", "retrieved_at": "2026-10-17T22:46:30.727317+00:00", "raw_path": "data/raw/bf03452958526bcff7516a218ae6e77bc91368503477d0689203e547895a8513.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "eps": { "value": 4.67, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1778000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 24993000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 138300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-056502", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312526056502/0001193125-26-056502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022803", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000095017025022803/0000950170-25-022803-index.html", "eps": { "value": 1.42, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022803", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000095017025022803/0000950170-25-022803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1845400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022803", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000095017025022803/0000950170-25-022803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 25119000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022803", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000095017025022803/0000950170-25-022803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 184500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022803", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000095017025022803/0000950170-25-022803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-014960", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000095017024014960/0000950170-24-014960-index.html", "eps": { "value": 5.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-014960", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000095017024014960/0000950170-24-014960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1948800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-014960", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000095017024014960/0000950170-24-014960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 25022000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-014960", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000095017024014960/0000950170-24-014960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 207300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-014960", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000095017024014960/0000950170-24-014960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001193125-23-044405", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312523044405/0001193125-23-044405-index.html", "eps": { "value": 5.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001193125-23-044405", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312523044405/0001193125-23-044405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1963700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001193125-23-044405", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312523044405/0001193125-23-044405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 24982000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001193125-23-044405", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312523044405/0001193125-23-044405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001193125-23-044405", "source_url": "https://www.sec.gov/Archives/edgar/data/1054905/000119312523044405/0001193125-23-044405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CENX", "source_ticker": "CENX", "name": "CENTURY ALUMINUM", "group": "Materials", "weight_percent": 0.08, "holding_price": 34.2, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2527900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 158100000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 185000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 100200000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2269300000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 805600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 134200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 91800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 47000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1031300000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 523600000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.06254203093476798, "free_cash_flow": 84800000.0, "free_cash_flow_margin": 0.033545630760710474, "capex_intensity": 0.03963764389414138, "cfo_to_positive_net_income": 4.425837320574162, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.018592507615016417, "current_ratio": 1.969633307868602, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 949157, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000949157.json", "sha256": "a89ac7d98eb4b3457bbafb0aa780a54d7bab0260681a23af0a6862382825a49f", "retrieved_at": "2026-10-17T22:46:30.847285+00:00", "raw_path": "data/raw/a89ac7d98eb4b3457bbafb0aa780a54d7bab0260681a23af0a6862382825a49f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "eps": { "value": 0.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2527900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 185000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-09-30", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-06-30", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-03-31", "filed": "2026-03-03", "accession": "0001628280-26-013788", "source_url": "https://www.sec.gov/Archives/edgar/data/949157/000162828026013788/0001628280-26-013788-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NRIX", "source_ticker": "NRIX", "name": "NURIX THERAPEUTICS", "group": "Health Care", "weight_percent": 0.08, "holding_price": 24.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 83980000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -285666000, "tag": "OperatingIncomeLoss", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -264457000, "tag": "NetIncomeLoss", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -249465000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14002000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 688135000, "tag": "Assets", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 149388000, "tag": "Liabilities", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 538747000, "tag": "StockholdersEquity", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 246960000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37965000, "tag": "ShareBasedCompensation", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 606819000, "tag": "AssetsCurrent", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 86471000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86666907, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -3.401595618004287, "free_cash_flow": -263467000.0, "free_cash_flow_margin": -3.1372588711598, "capex_intensity": 0.16673017385091687, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.45207192188616335, "current_ratio": 7.017601276728614, "cash_runway_years": 0.9899585112139979, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1549595, "fiscal_year": "2025", "fiscal_end": "2025-11-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001549595.json", "sha256": "6c4b8ea69288ee83bf2805500b7c4eb83e64f7f357fb38201d2dae79e34766a5", "retrieved_at": "2026-10-17T22:46:31.395512+00:00", "raw_path": "data/raw/6c4b8ea69288ee83bf2805500b7c4eb83e64f7f357fb38201d2dae79e34766a5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "eps": { "value": -3.05, "tag": "EarningsPerShareDiluted", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 83980000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -264457000, "tag": "NetIncomeLoss", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86666907, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -249465000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001549595-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959526000016/0001549595-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-11-30", "filed": "2025-01-28", "accession": "0001549595-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959525000016/0001549595-25-000016-index.html", "eps": { "value": -2.88, "tag": "EarningsPerShareDiluted", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-28", "accession": "0001549595-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959525000016/0001549595-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 54549000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-28", "accession": "0001549595-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959525000016/0001549595-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -193569000, "tag": "NetIncomeLoss", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-28", "accession": "0001549595-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959525000016/0001549595-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67120266, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-28", "accession": "0001549595-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959525000016/0001549595-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -172584000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-28", "accession": "0001549595-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959525000016/0001549595-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-11-30", "filed": "2024-02-15", "accession": "0001549595-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959524000025/0001549595-24-000025-index.html", "eps": { "value": -2.65, "tag": "EarningsPerShareDiluted", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-02-15", "accession": "0001549595-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959524000025/0001549595-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 76987000, "tag": "Revenues", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-02-15", "accession": "0001549595-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959524000025/0001549595-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -143948000, "tag": "NetIncomeLoss", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-02-15", "accession": "0001549595-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959524000025/0001549595-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54337901, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-02-15", "accession": "0001549595-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959524000025/0001549595-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -81365000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-02-15", "accession": "0001549595-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959524000025/0001549595-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-11-30", "filed": "2023-02-09", "accession": "0001549595-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959523000021/0001549595-23-000021-index.html", "eps": { "value": -3.71, "tag": "EarningsPerShareDiluted", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-02-09", "accession": "0001549595-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959523000021/0001549595-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 38627000, "tag": "Revenues", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-02-09", "accession": "0001549595-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959523000021/0001549595-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -180360000, "tag": "NetIncomeLoss", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-02-09", "accession": "0001549595-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959523000021/0001549595-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48607990, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-02-09", "accession": "0001549595-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959523000021/0001549595-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -159807000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-02-09", "accession": "0001549595-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1549595/000154959523000021/0001549595-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IMVT", "source_ticker": "IMVT", "name": "IMMUNOVANT", "group": "Health Care", "weight_percent": 0.08, "holding_price": 27.51, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -505606000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -407310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 957014000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 104422000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 852592000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 902110000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 55724000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 948819000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 104422000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 182421233, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 544194000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -407318000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 9.086389841221198, "cash_runway_years": 2.2147995384350985, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1764013, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001764013.json", "sha256": "c950336f5641d1a857bd8b1a23026b4d867925f8e6c84560200e9d015f02814e", "retrieved_at": "2026-10-17T22:46:31.365649+00:00", "raw_path": "data/raw/c950336f5641d1a857bd8b1a23026b4d867925f8e6c84560200e9d015f02814e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "eps": { "value": -2.77, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -505606000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 182421233, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -407310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-20", "accession": "0001764013-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401326000064/0001764013-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-29", "accession": "0001764013-25-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401325000092/0001764013-25-000092-index.html", "eps": { "value": -2.73, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-29", "accession": "0001764013-25-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401325000092/0001764013-25-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -413840000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-29", "accession": "0001764013-25-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401325000092/0001764013-25-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 151573553, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-29", "accession": "0001764013-25-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401325000092/0001764013-25-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -375874000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-29", "accession": "0001764013-25-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401325000092/0001764013-25-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001764013-24-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401324000109/0001764013-24-000109-index.html", "eps": { "value": -1.88, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001764013-24-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401324000109/0001764013-24-000109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -259336000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001764013-24-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401324000109/0001764013-24-000109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138100577, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001764013-24-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401324000109/0001764013-24-000109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -214227000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001764013-24-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401324000109/0001764013-24-000109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-22", "accession": "0001764013-23-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401323000065/0001764013-23-000065-index.html", "eps": { "value": -1.71, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-22", "accession": "0001764013-23-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401323000065/0001764013-23-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -210960000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-22", "accession": "0001764013-23-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401323000065/0001764013-23-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 123075329, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-22", "accession": "0001764013-23-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401323000065/0001764013-23-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -188193000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-22", "accession": "0001764013-23-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/1764013/000176401323000065/0001764013-23-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TNK", "source_ticker": "TNK", "name": "TEEKAY TANKERS LTD CLASS A", "group": "Energy", "weight_percent": 0.08, "holding_price": 97.03, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "BANC", "source_ticker": "BANC", "name": "BANC OF CALIFORNIA", "group": "Financials", "weight_percent": 0.08, "holding_price": 17.24, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 38795000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 228973000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 255601000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20830000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 34797442000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 31256165000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3541277000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 161724000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1169770, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001169770.json", "sha256": "29ef70a198f7c375d3877feac7ae9e2fc94d3d8d1135598e08e1bfad21940220", "retrieved_at": "2026-10-17T22:46:32.359089+00:00", "raw_path": "data/raw/29ef70a198f7c375d3877feac7ae9e2fc94d3d8d1135598e08e1bfad21940220.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "eps": { "value": 1.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 38795000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 228973000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 161724000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 255601000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012946", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828026012946/0001628280-26-012946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009438", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828025009438/0001628280-25-009438-index.html", "eps": { "value": 0.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009438", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828025009438/0001628280-25-009438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37224000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009438", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828025009438/0001628280-25-009438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 126888000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009438", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828025009438/0001628280-25-009438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168684000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009438", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828025009438/0001628280-25-009438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77374000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009438", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828025009438/0001628280-25-009438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007933", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828024007933/0001628280-24-007933-index.html", "eps": { "value": -22.71, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007933", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828024007933/0001628280-24-007933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 33767000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007933", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828024007933/0001628280-24-007933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1899137000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007933", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828024007933/0001628280-24-007933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85394000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007933", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828024007933/0001628280-24-007933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135768000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007933", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000162828024007933/0001628280-24-007933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001169770-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000116977023000021/0001169770-23-000021-index.html", "eps": null, "revenue": { "value": 9058000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001169770-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000116977023000021/0001169770-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 120939000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001169770-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000116977023000021/0001169770-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 136122000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001169770-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1169770/000116977023000021/0001169770-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CLSK", "source_ticker": "CLSK", "name": "CLEANSPARK", "group": "Information Technology", "weight_percent": 0.08, "holding_price": 9.35, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 766314000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 318949000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 364464000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -461032000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3183631000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1008504000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2175127000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 42966000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 11335000, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 348335000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 45335000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1320041000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 315765000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 317761220, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 145000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.4162118922530451, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": -1.2649589534220116, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 28.138420820467577, "share_based_compensation_to_revenue": 0.059159822213870554, "current_ratio": 4.180453818504267, "cash_runway_years": 0.09319526627218935, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 827876, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000827876.json", "sha256": "ac32bbc4ed23d42bbc6ab70aa3fb8896bdd061a735c83f537c5032a1e6eb0fe0", "retrieved_at": "2026-10-17T22:46:32.484534+00:00", "raw_path": "data/raw/ac32bbc4ed23d42bbc6ab70aa3fb8896bdd061a735c83f537c5032a1e6eb0fe0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "eps": null, "revenue": { "value": 766314000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 364464000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 317761220, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -461032000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001193125-25-297510", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000119312525297510/0001193125-25-297510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-03", "accession": "0000950170-24-132565", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000095017024132565/0000950170-24-132565-index.html", "eps": null, "revenue": { "value": 378968000, "tag": "Revenues", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-03", "accession": "0000950170-24-132565", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000095017024132565/0000950170-24-132565-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -145777000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-03", "accession": "0000950170-24-132565", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000095017024132565/0000950170-24-132565-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 216860819, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-03", "accession": "0000950170-24-132565", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000095017024132565/0000950170-24-132565-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -233662000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-03", "accession": "0000950170-24-132565", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000095017024132565/0000950170-24-132565-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-12-01", "accession": "0000950170-23-067339", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000095017023067339/0000950170-23-067339-index.html", "eps": null, "revenue": { "value": 168408000, "tag": "Revenues", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-01", "accession": "0000950170-23-067339", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000095017023067339/0000950170-23-067339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -136589000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-01", "accession": "0000950170-23-067339", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000095017023067339/0000950170-23-067339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102707509, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-01", "accession": "0000950170-23-067339", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000095017023067339/0000950170-23-067339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30394000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-01", "accession": "0000950170-23-067339", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000095017023067339/0000950170-23-067339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-15", "accession": "0000950170-22-026564", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000095017022026564/0000950170-22-026564-index.html", "eps": null, "revenue": { "value": 131524445, "tag": "Revenues", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-15", "accession": "0000950170-22-026564", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000095017022026564/0000950170-22-026564-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57326354, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-15", "accession": "0000950170-22-026564", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000095017022026564/0000950170-22-026564-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42614197, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-15", "accession": "0000950170-22-026564", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000095017022026564/0000950170-22-026564-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71444093, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-15", "accession": "0000950170-22-026564", "source_url": "https://www.sec.gov/Archives/edgar/data/827876/000095017022026564/0000950170-22-026564-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SKWD", "source_ticker": "SKWD", "name": "SKYWARD SPECIALTY INSURANCE GROUP", "group": "Financials", "weight_percent": 0.08, "holding_price": 60.18, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 12381000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 170028000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 408076000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5454000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4791852000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3782287000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1009565000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 168544000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 7919000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11960000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41808046, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1519449, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001519449.json", "sha256": "2b678bcd20b16d7179e1c0b6fcf034b5ec3720467f96293921a6ee32e53f7899", "retrieved_at": "2026-10-17T22:46:32.647399+00:00", "raw_path": "data/raw/2b678bcd20b16d7179e1c0b6fcf034b5ec3720467f96293921a6ee32e53f7899.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "eps": { "value": 4.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12381000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 170028000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41808046, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 408076000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001519449-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944926000015/0001519449-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001519449-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944925000011/0001519449-25-000011-index.html", "eps": { "value": 2.87, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001519449-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944925000011/0001519449-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6703000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001519449-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944925000011/0001519449-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118828000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001519449-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944925000011/0001519449-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41377460, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001519449-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944925000011/0001519449-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 305115000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001519449-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944925000011/0001519449-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001519449-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944924000012/0001519449-24-000012-index.html", "eps": { "value": 2.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001519449-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944924000012/0001519449-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6064000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001519449-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944924000012/0001519449-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85984000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001519449-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944924000012/0001519449-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38317534, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001519449-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944924000012/0001519449-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 338187000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001519449-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944924000012/0001519449-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001519449-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944923000008/0001519449-23-000008-index.html", "eps": { "value": 1.21, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001519449-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944923000008/0001519449-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5199000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001519449-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944923000008/0001519449-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39396000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001519449-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944923000008/0001519449-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32653194, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001519449-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944923000008/0001519449-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 208938000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001519449-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1519449/000151944923000008/0001519449-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IMAX", "source_ticker": "IMAX", "name": "IMAX", "group": "Communication", "weight_percent": 0.08, "holding_price": 51.55, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 410212000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 84229000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34876000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 127068000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8167000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 894031000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 466298000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 337891000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 151168000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26600000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55544000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.2053304145173715, "free_cash_flow": 118901000.0, "free_cash_flow_margin": 0.2898525640400573, "capex_intensity": 0.019909217672813083, "cfo_to_positive_net_income": 3.6434224108269295, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06484451941922713, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 921582, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000921582.json", "sha256": "1c9fb15a2849334ccf704de795a89e3899f30b1866fe6c4a6dc8d104a2b50e18", "retrieved_at": "2026-10-17T22:46:33.216295+00:00", "raw_path": "data/raw/1c9fb15a2849334ccf704de795a89e3899f30b1866fe6c4a6dc8d104a2b50e18.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "eps": { "value": 0.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 410212000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34876000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55544000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 127068000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011770", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000162828026011770/0001628280-26-011770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000921582-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000092158225000008/0000921582-25-000008-index.html", "eps": { "value": 0.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000921582-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000092158225000008/0000921582-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 352208000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000921582-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000092158225000008/0000921582-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26059000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000921582-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000092158225000008/0000921582-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53864000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000921582-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000092158225000008/0000921582-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70837000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000921582-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000092158225000008/0000921582-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021327", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000095017024021327/0000950170-24-021327-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021327", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000095017024021327/0000950170-24-021327-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 374839000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021327", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000095017024021327/0000950170-24-021327-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25335000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021327", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000095017024021327/0000950170-24-021327-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55146000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021327", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000095017024021327/0000950170-24-021327-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58615000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021327", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000095017024021327/0000950170-24-021327-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003801", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000095017023003801/0000950170-23-003801-index.html", "eps": { "value": -0.4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003801", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000095017023003801/0000950170-23-003801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 300805000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003801", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000095017023003801/0000950170-23-003801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22800000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003801", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000095017023003801/0000950170-23-003801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56674000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003801", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000095017023003801/0000950170-23-003801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17321000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003801", "source_url": "https://www.sec.gov/Archives/edgar/data/921582/000095017023003801/0000950170-23-003801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LEU", "source_ticker": "LEU", "name": "CENTRUS ENERGY CLASS A", "group": "Energy", "weight_percent": 0.08, "holding_price": 127.01, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 448700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 50200000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 77800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 51000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 19700000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2445900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1680800000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 765100000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1957200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9900000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2363600000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 422800000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19925000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 523700000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 402500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 805000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1118787608647203, "free_cash_flow": 31300000.0, "free_cash_flow_margin": 0.06975707599732561, "capex_intensity": 0.043904613327390235, "cfo_to_positive_net_income": 0.6555269922879178, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 5.59035004730369, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1065059, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 402500000.0 ], "thereafter": 805000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001065059.json", "sha256": "f71f54b334e517e63bd3154a963bc3ca8823f3af8076dbee797c09ca0c1026dc", "retrieved_at": "2026-10-17T22:46:33.628925+00:00", "raw_path": "data/raw/f71f54b334e517e63bd3154a963bc3ca8823f3af8076dbee797c09ca0c1026dc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "eps": { "value": 3.9, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 448700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 77800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19925000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001628280-26-007117", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000162828026007117/0001628280-26-007117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-07", "accession": "0001065059-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505925000006/0001065059-25-000006-index.html", "eps": { "value": 4.47, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0001065059-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505925000006/0001065059-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 442000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0001065059-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505925000006/0001065059-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73200000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0001065059-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505925000006/0001065059-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16373000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0001065059-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505925000006/0001065059-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0001065059-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505925000006/0001065059-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001065059-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505924000013/0001065059-24-000013-index.html", "eps": { "value": 5.44, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001065059-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505924000013/0001065059-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 320200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001065059-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505924000013/0001065059-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 84400000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001065059-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505924000013/0001065059-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15501000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001065059-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505924000013/0001065059-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001065059-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505924000013/0001065059-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001065059-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505923000009/0001065059-23-000009-index.html", "eps": { "value": 3.38, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001065059-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505923000009/0001065059-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 293800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001065059-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505923000009/0001065059-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52200000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001065059-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505923000009/0001065059-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14988000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001065059-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505923000009/0001065059-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001065059-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1065059/000106505923000009/0001065059-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FLYW", "source_ticker": "FLYW", "name": "FLYWIRE", "group": "Financials", "weight_percent": 0.08, "holding_price": 19.35, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 623025000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 11295000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13497000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 100175000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1350000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1253313000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 418142000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 835171000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 330303000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 26058000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 71777000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 602288000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 401763000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127747476, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1580560, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001580560.json", "sha256": "2e72a711775c76923d40ba717b2163b4b2805769b836bd56070dd334eba83a1e", "retrieved_at": "2026-10-17T22:46:33.832457+00:00", "raw_path": "data/raw/2e72a711775c76923d40ba717b2163b4b2805769b836bd56070dd334eba83a1e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 623025000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13497000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127747476, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 100175000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067540", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000119312526067540/0001193125-26-067540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027078", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017025027078/0000950170-25-027078-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027078", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017025027078/0000950170-25-027078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 492144000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027078", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017025027078/0000950170-25-027078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2900000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027078", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017025027078/0000950170-25-027078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129339462, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027078", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017025027078/0000950170-25-027078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 91468000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027078", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017025027078/0000950170-25-027078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021713", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017024021713/0000950170-24-021713-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021713", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017024021713/0000950170-24-021713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 403094000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021713", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017024021713/0000950170-24-021713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8566000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021713", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017024021713/0000950170-24-021713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114828494, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021713", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017024021713/0000950170-24-021713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80625000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021713", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017024021713/0000950170-24-021713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007149", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017023007149/0000950170-23-007149-index.html", "eps": { "value": -0.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007149", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017023007149/0000950170-23-007149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 289375000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007149", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017023007149/0000950170-23-007149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39347000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007149", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017023007149/0000950170-23-007149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107935514, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007149", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017023007149/0000950170-23-007149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5427000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007149", "source_url": "https://www.sec.gov/Archives/edgar/data/1580560/000095017023007149/0000950170-23-007149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CRVL", "source_ticker": "CRVL", "name": "CORVEL", "group": "Health Care", "weight_percent": 0.08, "holding_price": 80.29, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 958527000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 110344000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 155640000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 45357000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 642986000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 248755000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 394231000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 233072000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 31764000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5411000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 462297000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 228068000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51625000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 56206000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 110283000.0, "free_cash_flow_margin": 0.11505466199700165, "capex_intensity": 0.04731948082839607, "cfo_to_positive_net_income": 1.4104980787355905, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0056451200644321966, "current_ratio": 2.0270138730554046, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 874866, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000874866.json", "sha256": "7abd5ea6339a1851d342401e617f306f4248875eb0719ceff16ee5ab952a7df2", "retrieved_at": "2026-10-17T22:46:34.709099+00:00", "raw_path": "data/raw/7abd5ea6339a1851d342401e617f306f4248875eb0719ceff16ee5ab952a7df2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "eps": { "value": 2.14, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 958527000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 110344000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51625000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 155640000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001193125-26-237024", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000119312526237024/0001193125-26-237024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-23", "accession": "0000950170-25-076999", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017025076999/0000950170-25-076999-index.html", "eps": { "value": 1.83, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-23", "accession": "0000950170-25-076999", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017025076999/0000950170-25-076999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 895589000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-23", "accession": "0000950170-25-076999", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017025076999/0000950170-25-076999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95165000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-23", "accession": "0000950170-25-076999", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017025076999/0000950170-25-076999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51994000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-23", "accession": "0000950170-25-076999", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017025076999/0000950170-25-076999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 127315000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-23", "accession": "0000950170-25-076999", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017025076999/0000950170-25-076999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-24", "accession": "0000950170-24-064645", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017024064645/0000950170-24-064645-index.html", "eps": { "value": 4.4, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-24", "accession": "0000950170-24-064645", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017024064645/0000950170-24-064645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 795311000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-24", "accession": "0000950170-24-064645", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017024064645/0000950170-24-064645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76252000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-24", "accession": "0000950170-24-064645", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017024064645/0000950170-24-064645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17347000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-24", "accession": "0000950170-24-064645", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017024064645/0000950170-24-064645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 99237000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-24", "accession": "0000950170-24-064645", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017024064645/0000950170-24-064645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-26", "accession": "0000950170-23-024535", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017023024535/0000950170-23-024535-index.html", "eps": { "value": 3.77, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-26", "accession": "0000950170-23-024535", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017023024535/0000950170-23-024535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 718562000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-26", "accession": "0000950170-23-024535", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017023024535/0000950170-23-024535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66365000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-26", "accession": "0000950170-23-024535", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017023024535/0000950170-23-024535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17592000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-26", "accession": "0000950170-23-024535", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017023024535/0000950170-23-024535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 82288000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-26", "accession": "0000950170-23-024535", "source_url": "https://www.sec.gov/Archives/edgar/data/874866/000095017023024535/0000950170-23-024535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DXC", "source_ticker": "DXC", "name": "DXC TECHNOLOGY", "group": "Information Technology", "weight_percent": 0.08, "holding_price": 13.79, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 12644000000, "tag": "Revenues", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 970000000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18000000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1248000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 212000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 12890000000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 9681000000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2941000000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1737000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 216000000, "tag": "InterestExpense", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1182000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 86000000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 5362000000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3939000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 178650000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 249000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 428000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 867000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 652000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 734000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 695000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07671622904144258, "free_cash_flow": 1036000000.0, "free_cash_flow_margin": 0.08193609617209743, "capex_intensity": 0.01676684593483075, "cfo_to_positive_net_income": 69.33333333333333, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 4.4907407407407405, "share_based_compensation_to_revenue": 0.006801645049035116, "current_ratio": 1.3612592028433612, "cash_runway_years": null, "near_term_maturity_to_cash": 0.24640184225676454 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1688568, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 428000000.0, 867000000.0, 652000000.0, 2000000.0, 734000000.0 ], "thereafter": 695000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001688568.json", "sha256": "24347be5fed2a72ebc00f9d1573e010c7e2405759185196d521749f32143cb0b", "retrieved_at": "2026-10-17T22:46:34.540896+00:00", "raw_path": "data/raw/24347be5fed2a72ebc00f9d1573e010c7e2405759185196d521749f32143cb0b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "eps": { "value": 0.1, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12644000000, "tag": "Revenues", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18000000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 178650000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1248000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-08", "accession": "0001688568-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856826000022/0001688568-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-15", "accession": "0001688568-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856825000029/0001688568-25-000029-index.html", "eps": { "value": 2.1, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-15", "accession": "0001688568-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856825000029/0001688568-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12871000000, "tag": "Revenues", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-15", "accession": "0001688568-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856825000029/0001688568-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 389000000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-15", "accession": "0001688568-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856825000029/0001688568-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 184920000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-15", "accession": "0001688568-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856825000029/0001688568-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1398000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-15", "accession": "0001688568-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856825000029/0001688568-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-17", "accession": "0001688568-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856824000032/0001688568-24-000032-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-17", "accession": "0001688568-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856824000032/0001688568-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 13667000000, "tag": "Revenues", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-17", "accession": "0001688568-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856824000032/0001688568-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91000000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-17", "accession": "0001688568-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856824000032/0001688568-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 198780000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-17", "accession": "0001688568-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856824000032/0001688568-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1361000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-17", "accession": "0001688568-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856824000032/0001688568-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-19", "accession": "0001688568-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856823000030/0001688568-23-000030-index.html", "eps": { "value": -2.48, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-19", "accession": "0001688568-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856823000030/0001688568-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14430000000, "tag": "Revenues", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-19", "accession": "0001688568-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856823000030/0001688568-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -568000000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-19", "accession": "0001688568-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856823000030/0001688568-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 228990000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-19", "accession": "0001688568-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856823000030/0001688568-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1415000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-19", "accession": "0001688568-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1688568/000168856823000030/0001688568-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DYN", "source_ticker": "DYN", "name": "DYNE THERAPEUTICS", "group": "Health Care", "weight_percent": 0.08, "holding_price": 15.29, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -468184000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -446214000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -403207000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1920000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1186958000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 214829000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 972129000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 893369000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2049000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 45851000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1126587000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 50625000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 140653000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 67128000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 82872000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -405127000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 22.25357037037037, "cash_runway_years": 2.2156584583104957, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1818794, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 67128000.0 ], "thereafter": 82872000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001818794.json", "sha256": "ed5241ced2662478e15a47001336456f3ba981cb24e6a46acc2276cb89359ed7", "retrieved_at": "2026-10-17T22:46:35.179070+00:00", "raw_path": "data/raw/ed5241ced2662478e15a47001336456f3ba981cb24e6a46acc2276cb89359ed7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "eps": { "value": -3.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -446214000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -403207000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084178", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028356", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000095017025028356/0000950170-25-028356-index.html", "eps": { "value": -3.37, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028356", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000095017025028356/0000950170-25-028356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -317418000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028356", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000095017025028356/0000950170-25-028356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -292369000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028356", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000095017025028356/0000950170-25-028356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025402", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000095017024025402/0000950170-24-025402-index.html", "eps": { "value": -3.95, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025402", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000095017024025402/0000950170-24-025402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -235937000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025402", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000095017024025402/0000950170-24-025402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -188158000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025402", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000095017024025402/0000950170-24-025402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005708", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000095017023005708/0000950170-23-005708-index.html", "eps": { "value": -3.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005708", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000095017023005708/0000950170-23-005708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -168099000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005708", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000095017023005708/0000950170-23-005708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -153645000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005708", "source_url": "https://www.sec.gov/Archives/edgar/data/1818794/000095017023005708/0000950170-23-005708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INTA", "source_ticker": "INTA", "name": "INTAPP", "group": "Information Technology", "weight_percent": 0.08, "holding_price": 43.63, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 577805000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -40097000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41310000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 146847000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2140000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 753658000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 436055000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 317603000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 162813000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 17764000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 119983000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 315178000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 405836000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79618000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 275168000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0693953842559341, "free_cash_flow": 144707000.0, "free_cash_flow_margin": 0.2504426233763986, "capex_intensity": 0.0037036716539316896, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.20765310095966633, "current_ratio": 0.7766141988389399, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1565687, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001565687.json", "sha256": "ad57b6eeeb457daa08cd437c3159aab0ce83bfe200b103f880af66eeacc0493f", "retrieved_at": "2026-10-17T22:46:35.329459+00:00", "raw_path": "data/raw/ad57b6eeeb457daa08cd437c3159aab0ce83bfe200b103f880af66eeacc0493f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 577805000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41310000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79618000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 146847000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-14", "accession": "0001565687-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000156568726000073/0001565687-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-20", "accession": "0001193125-25-184080", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000119312525184080/0001193125-25-184080-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-20", "accession": "0001193125-25-184080", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000119312525184080/0001193125-25-184080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 504120000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-20", "accession": "0001193125-25-184080", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000119312525184080/0001193125-25-184080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18217000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-20", "accession": "0001193125-25-184080", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000119312525184080/0001193125-25-184080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78710000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-20", "accession": "0001193125-25-184080", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000119312525184080/0001193125-25-184080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 123529000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-20", "accession": "0001193125-25-184080", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000119312525184080/0001193125-25-184080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-26", "accession": "0000950170-24-100587", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000095017024100587/0000950170-24-100587-index.html", "eps": { "value": -0.45, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-26", "accession": "0000950170-24-100587", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000095017024100587/0000950170-24-100587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 430523000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-26", "accession": "0000950170-24-100587", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000095017024100587/0000950170-24-100587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32021000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-26", "accession": "0000950170-24-100587", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000095017024100587/0000950170-24-100587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71488000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-26", "accession": "0000950170-24-100587", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000095017024100587/0000950170-24-100587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-26", "accession": "0000950170-24-100587", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000095017024100587/0000950170-24-100587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-07", "accession": "0000950170-23-047051", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000095017023047051/0000950170-23-047051-index.html", "eps": { "value": -1.08, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-07", "accession": "0000950170-23-047051", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000095017023047051/0000950170-23-047051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 350873000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-07", "accession": "0000950170-23-047051", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000095017023047051/0000950170-23-047051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69425000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-07", "accession": "0000950170-23-047051", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000095017023047051/0000950170-23-047051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64295000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-07", "accession": "0000950170-23-047051", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000095017023047051/0000950170-23-047051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27487000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-07", "accession": "0000950170-23-047051", "source_url": "https://www.sec.gov/Archives/edgar/data/1565687/000095017023047051/0000950170-23-047051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PBH", "source_ticker": "PBH", "name": "PRESTIGE CONSUMER HEALTHCARE", "group": "Health Care", "weight_percent": 0.08, "holding_price": 49.2, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1088705000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 309409000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 190301000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 257627000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11178000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3494313000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1606797000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1887516000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 63868000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 31273000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10835000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 431484000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 120924000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48720000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 156283000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 600000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2841991172999114, "free_cash_flow": 246449000.0, "free_cash_flow_margin": 0.22636894291842144, "capex_intensity": 0.010267244111122847, "cfo_to_positive_net_income": 1.3537868954971335, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009952190905709077, "current_ratio": 3.5682246700406868, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1295947, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 400000000.0, 0.0, 0.0, 0.0 ], "thereafter": 600000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001295947.json", "sha256": "7743f3e37e670fd69592b0c4961b7707545f13f7bed382d3a14d3019f6d3b4c6", "retrieved_at": "2026-10-17T22:46:35.959872+00:00", "raw_path": "data/raw/7743f3e37e670fd69592b0c4961b7707545f13f7bed382d3a14d3019f6d3b4c6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "eps": { "value": 3.91, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1088705000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 190301000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48720000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 257627000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-14", "accession": "0001295947-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594726000016/0001295947-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-09", "accession": "0001295947-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594725000017/0001295947-25-000017-index.html", "eps": { "value": 4.29, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-09", "accession": "0001295947-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594725000017/0001295947-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1137762000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-09", "accession": "0001295947-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594725000017/0001295947-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 214605000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-09", "accession": "0001295947-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594725000017/0001295947-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50080000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-09", "accession": "0001295947-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594725000017/0001295947-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 251515000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-09", "accession": "0001295947-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594725000017/0001295947-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-15", "accession": "0001295947-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594724000017/0001295947-24-000017-index.html", "eps": { "value": 4.17, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-15", "accession": "0001295947-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594724000017/0001295947-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1125357000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-15", "accession": "0001295947-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594724000017/0001295947-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 209339000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-15", "accession": "0001295947-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594724000017/0001295947-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50178000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-15", "accession": "0001295947-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594724000017/0001295947-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 248926000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-15", "accession": "0001295947-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594724000017/0001295947-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-05", "accession": "0001295947-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594723000017/0001295947-23-000017-index.html", "eps": { "value": -1.65, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-05", "accession": "0001295947-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594723000017/0001295947-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1127725000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-05", "accession": "0001295947-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594723000017/0001295947-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -82306000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-05", "accession": "0001295947-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594723000017/0001295947-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49889000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-05", "accession": "0001295947-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594723000017/0001295947-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 229716000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-05", "accession": "0001295947-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1295947/000129594723000017/0001295947-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CUBI", "source_ticker": "CUBI", "name": "CUSTOMERS BANCORP", "group": "Financials", "weight_percent": 0.08, "holding_price": 74.35, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 224088000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 494759000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13739000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 24895868000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 22780351000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2115517000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 4411463000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18458000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33438296, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 165851000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 5641000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1488813, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001488813.json", "sha256": "af62d86d3e19da2552ca388ca69ea118a836641a7f3a70f1cc738d9814a89227", "retrieved_at": "2026-10-17T22:46:36.141550+00:00", "raw_path": "data/raw/af62d86d3e19da2552ca388ca69ea118a836641a7f3a70f1cc738d9814a89227.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "eps": { "value": 6.26, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 224088000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33438296, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 494759000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001488813-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881326000029/0001488813-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488813-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881325000013/0001488813-25-000013-index.html", "eps": { "value": 5.09, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488813-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881325000013/0001488813-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 181469000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488813-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881325000013/0001488813-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32719134, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488813-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881325000013/0001488813-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 145057000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488813-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881325000013/0001488813-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001488813-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881324000010/0001488813-24-000010-index.html", "eps": { "value": 7.32, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001488813-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881324000010/0001488813-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 250143000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001488813-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881324000010/0001488813-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32158788, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001488813-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881324000010/0001488813-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001488813-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881323000012/0001488813-23-000012-index.html", "eps": { "value": 6.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001488813-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881323000012/0001488813-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 228034000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001488813-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881323000012/0001488813-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33547706, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001488813-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1488813/000148881323000012/0001488813-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DXPE", "source_ticker": "DXPE", "name": "DXP ENTERPRISES", "group": "Industrials", "weight_percent": 0.08, "holding_price": 177.73, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2016365000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 176870000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 88677000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 94264000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 40286000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1685155000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1186716000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 498439000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 303783000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 818476000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 8580000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5708000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 910317000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 272481000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16507000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 17109000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 8580000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 8580000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 8580000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 9080000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 811965000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08771725357264186, "free_cash_flow": 53978000.0, "free_cash_flow_margin": 0.026769954844485, "capex_intensity": 0.019979517597260417, "cfo_to_positive_net_income": 1.0630039356315617, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0028308366788751043, "current_ratio": 3.3408457837427195, "cash_runway_years": null, "near_term_maturity_to_cash": 0.028243845113123514 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1020710, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 8580000.0, 8580000.0, 8580000.0, 9080000.0, 811965000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001020710.json", "sha256": "51506e073a717bde303501931a2e41a38ea564788ac5184f6dd7dab7c1baf60d", "retrieved_at": "2026-10-17T22:46:36.362686+00:00", "raw_path": "data/raw/51506e073a717bde303501931a2e41a38ea564788ac5184f6dd7dab7c1baf60d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "eps": { "value": 5.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2016365000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 88677000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16507000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 94264000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012382", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000162828026012382/0001628280-26-012382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001020710-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071025000036/0001020710-25-000036-index.html", "eps": { "value": 4.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001020710-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071025000036/0001020710-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1802040000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001020710-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071025000036/0001020710-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70489000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001020710-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071025000036/0001020710-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16701000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001020710-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071025000036/0001020710-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102211000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001020710-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071025000036/0001020710-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001020710-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071024000026/0001020710-24-000026-index.html", "eps": { "value": 3.89, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001020710-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071024000026/0001020710-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1678600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001020710-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071024000026/0001020710-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68812000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001020710-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071024000026/0001020710-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17710000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001020710-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071024000026/0001020710-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 106222000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001020710-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071024000026/0001020710-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001020710-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071023000044/0001020710-23-000044-index.html", "eps": { "value": 2.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001020710-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071023000044/0001020710-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1480832000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001020710-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071023000044/0001020710-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48155000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001020710-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071023000044/0001020710-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19471000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001020710-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071023000044/0001020710-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5894000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001020710-23-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1020710/000102071023000044/0001020710-23-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRGO", "source_ticker": "PRGO", "name": "PERRIGO PLC", "group": "Health Care", "weight_percent": 0.08, "holding_price": 16.48, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4253100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -1122200000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1425400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 238500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 93400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8535200000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5599700000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2935500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3603600000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 36600000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 337500000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 54600000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2797400000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1012900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 36600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 409000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 12100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 945100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 752200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1522700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.26385460017399076, "free_cash_flow": 145100000.0, "free_cash_flow_margin": 0.034116291646093436, "capex_intensity": 0.021960452375914038, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012837694857868379, "current_ratio": 2.7617731266660086, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1585364, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 36600000.0, 409000000.0, 12100000.0, 945100000.0, 752200000.0 ], "thereafter": 1522700000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001585364.json", "sha256": "afa34af905a827fd64b594a74dc396295f18d003bc024a377ee0ec33718369bc", "retrieved_at": "2026-10-17T22:46:36.730674+00:00", "raw_path": "data/raw/afa34af905a827fd64b594a74dc396295f18d003bc024a377ee0ec33718369bc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "eps": { "value": -10.29, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4253100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1425400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 238500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001585364-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536426000009/0001585364-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001585364-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536425000014/0001585364-25-000014-index.html", "eps": { "value": -1.25, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001585364-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536425000014/0001585364-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4373400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001585364-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536425000014/0001585364-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -171800000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001585364-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536425000014/0001585364-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 137400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001585364-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536425000014/0001585364-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 362900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001585364-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536425000014/0001585364-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001585364-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536424000009/0001585364-24-000009-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001585364-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536424000009/0001585364-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4655600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001585364-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536424000009/0001585364-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001585364-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536424000009/0001585364-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001585364-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536424000009/0001585364-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 405500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001585364-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536424000009/0001585364-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001585364-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536423000006/0001585364-23-000006-index.html", "eps": { "value": -1.04, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001585364-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536423000006/0001585364-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4451600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001585364-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536423000006/0001585364-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -140600000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001585364-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536423000006/0001585364-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001585364-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536423000006/0001585364-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 307300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001585364-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1585364/000158536423000006/0001585364-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CELC", "source_ticker": "CELC", "name": "CELCUITY", "group": "Health Care", "weight_percent": 0.08, "holding_price": 60.3, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -172192000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -177042000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -153280000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 249000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 466558000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 366003000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 100555000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 165703000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21383000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 465659000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 44152000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46757691, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_3": { "value": 43899000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 93648000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -153529000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 10.546724950172132, "cash_runway_years": 1.0810477557411273, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1603454, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, 43899000.0, 93648000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001603454.json", "sha256": "b65f4c1df66610fa604d8f58ae5beef22ef7ed4695354678d6377264625bafba", "retrieved_at": "2026-10-17T22:46:37.088749+00:00", "raw_path": "data/raw/b65f4c1df66610fa604d8f58ae5beef22ef7ed4695354678d6377264625bafba.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "eps": { "value": -3.79, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -177042000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46757691, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -153280000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012801", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315226012801/0001493152-26-012801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001826", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000164117225001826/0001641172-25-001826-index.html", "eps": { "value": -2.83, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001826", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000164117225001826/0001641172-25-001826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -111779105, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001826", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000164117225001826/0001641172-25-001826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39449393, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001826", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000164117225001826/0001641172-25-001826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -83466743, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001826", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000164117225001826/0001641172-25-001826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011549", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315224011549/0001493152-24-011549-index.html", "eps": { "value": -2.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011549", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315224011549/0001493152-24-011549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -63779116, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011549", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315224011549/0001493152-24-011549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23679472, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011549", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315224011549/0001493152-24-011549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -53812253, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011549", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315224011549/0001493152-24-011549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001493152-23-008724", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315223008724/0001493152-23-008724-index.html", "eps": null, "revenue": null, "net_income": { "value": -40370040, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001493152-23-008724", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315223008724/0001493152-23-008724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -36008171, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001493152-23-008724", "source_url": "https://www.sec.gov/Archives/edgar/data/1603454/000149315223008724/0001493152-23-008724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GPGI", "source_ticker": "GPGI", "name": "GPGI INC CLASS A", "group": "Information Technology", "weight_percent": 0.08, "holding_price": 12.69, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 59824000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -13731000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -136005000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -22882000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 0, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 517267000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 274126000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 243141000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 114642000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1623000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4468000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 120088000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 18966000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110517208, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 12247000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.22952326825354372, "free_cash_flow": -22882000.0, "free_cash_flow_margin": -0.3824886333244183, "capex_intensity": 0.0, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0746857448515646, "current_ratio": 6.331751555414953, "cash_runway_years": 5.010138973865921, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1823144, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001823144.json", "sha256": "d32533d66d7e16d77ab6b172a85596e68710d2aea812e6ff13d7a3f449a82b25", "retrieved_at": "2026-10-17T22:46:37.502129+00:00", "raw_path": "data/raw/d32533d66d7e16d77ab6b172a85596e68710d2aea812e6ff13d7a3f449a82b25.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "eps": { "value": -1.23, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 59824000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -136005000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110517208, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22882000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017266", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000162828026017266/0001628280-26-017266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001823144-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314425000004/0001823144-25-000004-index.html", "eps": { "value": -1.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001823144-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314425000004/0001823144-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 420571000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001823144-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314425000004/0001823144-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53719000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001823144-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314425000004/0001823144-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44011527, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001823144-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314425000004/0001823144-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 129553000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001823144-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314425000004/0001823144-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001823144-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314424000002/0001823144-24-000002-index.html", "eps": { "value": 0.96, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001823144-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314424000002/0001823144-24-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 390629000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001823144-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314424000002/0001823144-24-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19239000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001823144-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314424000002/0001823144-24-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35312111, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001823144-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314424000002/0001823144-24-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 104312000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001823144-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314424000002/0001823144-24-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001823144-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314423000006/0001823144-23-000006-index.html", "eps": { "value": 1.13, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001823144-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314423000006/0001823144-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 378476000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001823144-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314423000006/0001823144-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18657000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001823144-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314423000006/0001823144-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32555317, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001823144-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314423000006/0001823144-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 92783000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001823144-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1823144/000182314423000006/0001823144-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EFSC", "source_ticker": "EFSC", "name": "ENTERPRISE FINANCIAL SERVICES CORP", "group": "Financials", "weight_percent": 0.08, "holding_price": 59.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 201374000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001025835-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 193515000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001025835-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11985000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001025835-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 17300884000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001025835-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 15261498000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001025835-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2039386000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001025835-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001025835-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13491000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001025835-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37239000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001025835-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 14145000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001025835-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1025835, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001025835.json", "sha256": "a802661c911bcdaf4d75dd8af331b3bbb841a7d988d403bb42457f0e0edc1ebc", "retrieved_at": "2026-10-17T22:46:38.099455+00:00", "raw_path": "data/raw/a802661c911bcdaf4d75dd8af331b3bbb841a7d988d403bb42457f0e0edc1ebc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001025835-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "eps": { "value": 5.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001025835-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 201374000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001025835-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37239000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001025835-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 193515000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001025835-26-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583526000058/0001025835-26-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001025835-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583525000039/0001025835-25-000039-index.html", "eps": { "value": 4.83, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001025835-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583525000039/0001025835-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 185266000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001025835-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583525000039/0001025835-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37567000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001025835-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583525000039/0001025835-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 247400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001025835-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583525000039/0001025835-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001025835-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583524000017/0001025835-24-000017-index.html", "eps": { "value": 5.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001025835-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583524000017/0001025835-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 194059000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001025835-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583524000017/0001025835-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37507000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001025835-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583524000017/0001025835-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 268238000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001025835-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583524000017/0001025835-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001025835-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583523000022/0001025835-23-000022-index.html", "eps": { "value": 5.31, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001025835-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583523000022/0001025835-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 203043000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001025835-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583523000022/0001025835-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001025835-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583523000022/0001025835-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 216640000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001025835-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1025835/000102583523000022/0001025835-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ELVN", "source_ticker": "ELVN", "name": "ENLIVEN THERAPEUTICS", "group": "Health Care", "weight_percent": 0.08, "holding_price": 39.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -119658000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -103694000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -70301000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 476168000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 16568000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 459600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 98896000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34019000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 474878000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 16568000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56664226, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 28.662361178174795, "cash_runway_years": 1.4067509708254506, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1672619, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001672619.json", "sha256": "dc5c702d1320277637a883b71956720b0deb606fe497a659bf5d0985e324816d", "retrieved_at": "2026-10-17T22:46:37.920297+00:00", "raw_path": "data/raw/dc5c702d1320277637a883b71956720b0deb606fe497a659bf5d0985e324816d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "eps": { "value": -1.83, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -103694000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56664226, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -70301000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088232", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000119312526088232/0001193125-26-088232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038758", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000095017025038758/0000950170-25-038758-index.html", "eps": { "value": -1.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038758", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000095017025038758/0000950170-25-038758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -89024000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038758", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000095017025038758/0000950170-25-038758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47072532, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038758", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000095017025038758/0000950170-25-038758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -73192000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038758", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000095017025038758/0000950170-25-038758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031495", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000095017024031495/0000950170-24-031495-index.html", "eps": { "value": -2.01, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031495", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000095017024031495/0000950170-24-031495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -71584000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031495", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000095017024031495/0000950170-24-031495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35546215, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031495", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000095017024031495/0000950170-24-031495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -61269000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031495", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000095017024031495/0000950170-24-031495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001564590-23-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000156459023001729/0001564590-23-001729-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001564590-23-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000156459023001729/0001564590-23-001729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 1488000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001564590-23-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000156459023001729/0001564590-23-001729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26385567, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001564590-23-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000156459023001729/0001564590-23-001729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35568000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001564590-23-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/1672619/000156459023001729/0001564590-23-001729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MD", "source_ticker": "MD", "name": "PEDIATRIX MEDICAL GROUP INC", "group": "Health Care", "weight_percent": 0.08, "holding_price": 27.76, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1913849000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 208813000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 165388000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 271091000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2246696000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1380842000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 865854000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 375241000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 21827000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18045000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 763514000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 458911000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85268000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3184000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 86683000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10910630880492661, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.639121338912134, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009428643534573521, "current_ratio": 1.6637517950103615, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 893949, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000893949.json", "sha256": "cd5e403d5ef27c5a875148f892cd1ce579acb050821877bc2acfefac482790a2", "retrieved_at": "2026-10-17T22:46:38.632266+00:00", "raw_path": "data/raw/cd5e403d5ef27c5a875148f892cd1ce579acb050821877bc2acfefac482790a2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "eps": { "value": 1.94, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1913849000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 165388000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85268000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 271091000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-058074", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000119312526058074/0001193125-26-058074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-023730", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017025023730/0000950170-25-023730-index.html", "eps": { "value": -1.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-023730", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017025023730/0000950170-25-023730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2012919000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-023730", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017025023730/0000950170-25-023730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99069000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-023730", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017025023730/0000950170-25-023730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83330000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-023730", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017025023730/0000950170-25-023730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 206573000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-023730", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017025023730/0000950170-25-023730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-016794", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017024016794/0000950170-24-016794-index.html", "eps": { "value": 0.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-016794", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017024016794/0000950170-24-016794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1994640000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-016794", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017024016794/0000950170-24-016794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60408000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-016794", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017024016794/0000950170-24-016794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82201000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-016794", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017024016794/0000950170-24-016794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 137325000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-016794", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017024016794/0000950170-24-016794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003127", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017023003127/0000950170-23-003127-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003127", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017023003127/0000950170-23-003127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1972021000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003127", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017023003127/0000950170-23-003127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66335000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003127", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017023003127/0000950170-23-003127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84121000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003127", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017023003127/0000950170-23-003127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 166941000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003127", "source_url": "https://www.sec.gov/Archives/edgar/data/893949/000095017023003127/0000950170-23-003127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CARG", "source_ticker": "CARG", "name": "CARGURUS CLASS A", "group": "Communication", "weight_percent": 0.08, "holding_price": 30.3, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 906980000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 244445000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 155903000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 295280000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6383000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 661897000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 287699000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 374198000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 190518000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 28346000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 50439000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 282948000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 100539000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100410297, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 351930000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2695153145604093, "free_cash_flow": 288897000.0, "free_cash_flow_margin": 0.31852631811065296, "capex_intensity": 0.0070376414033385525, "cfo_to_positive_net_income": 1.893998191182979, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.055612031136298486, "current_ratio": 2.8143108644406647, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1494259, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001494259.json", "sha256": "78b67d6544657ffee49d7b40ab3bf4d5d0dfef4fadc67e46bb44953213e2dc0b", "retrieved_at": "2026-10-17T22:46:38.662977+00:00", "raw_path": "data/raw/78b67d6544657ffee49d7b40ab3bf4d5d0dfef4fadc67e46bb44953213e2dc0b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "eps": { "value": 1.55, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 906980000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 155903000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100410297, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 295280000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059435", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000119312526059435/0001193125-26-059435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024181", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017025024181/0000950170-25-024181-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024181", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017025024181/0000950170-25-024181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 894384000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024181", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017025024181/0000950170-25-024181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20972000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024181", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017025024181/0000950170-25-024181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106263886, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024181", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017025024181/0000950170-25-024181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 255494000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024181", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017025024181/0000950170-25-024181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020157", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017024020157/0000950170-24-020157-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020157", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017024020157/0000950170-24-020157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 914242000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020157", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017024020157/0000950170-24-020157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36942000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020157", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017024020157/0000950170-24-020157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114188834, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020157", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017024020157/0000950170-24-020157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124527000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020157", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017024020157/0000950170-24-020157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005473", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017023005473/0000950170-23-005473-index.html", "eps": { "value": 0.62, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005473", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017023005473/0000950170-23-005473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1655035000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005473", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017023005473/0000950170-23-005473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 84387000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005473", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017023005473/0000950170-23-005473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128150974, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005473", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017023005473/0000950170-23-005473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 256106000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005473", "source_url": "https://www.sec.gov/Archives/edgar/data/1494259/000095017023005473/0000950170-23-005473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SLS", "source_ticker": "SLS", "name": "SELLAS LIFE SCIENCES GROUP INC", "group": "Health Care", "weight_percent": 0.08, "holding_price": 11.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -28274000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26863000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -28389000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 78345000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7474000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 70871000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 71793000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1956000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 75211000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 7017000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 109051215, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 10.71839817585863, "cash_runway_years": 2.5289020395223503, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1390478, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001390478.json", "sha256": "818666353c7435e791daaef96b770961681bfce07618c1566e0bf1f54ce09cc0", "retrieved_at": "2026-10-17T22:46:38.847977+00:00", "raw_path": "data/raw/818666353c7435e791daaef96b770961681bfce07618c1566e0bf1f54ce09cc0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "eps": { "value": -0.25, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -26863000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 109051215, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28389000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001390478-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047826000003/0001390478-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001390478-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047825000003/0001390478-25-000003-index.html", "eps": { "value": -0.5, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001390478-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047825000003/0001390478-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -30881000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001390478-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047825000003/0001390478-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61202412, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001390478-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047825000003/0001390478-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35402000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001390478-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047825000003/0001390478-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001390478-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047824000004/0001390478-24-000004-index.html", "eps": { "value": -1.34, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001390478-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047824000004/0001390478-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001390478-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047824000004/0001390478-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37340000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001390478-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047824000004/0001390478-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27777111, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001390478-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047824000004/0001390478-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31410000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001390478-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047824000004/0001390478-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001390478-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047823000005/0001390478-23-000005-index.html", "eps": { "value": -2.13, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001390478-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047823000005/0001390478-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001390478-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047823000005/0001390478-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41301000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001390478-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047823000005/0001390478-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19395709, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001390478-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047823000005/0001390478-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23809000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001390478-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1390478/000139047823000005/0001390478-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NCNO", "source_ticker": "NCNO", "name": "NCINO", "group": "Information Technology", "weight_percent": 0.08, "holding_price": 21.12, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 594781000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 3727000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5180000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 90065000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7501000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1648106000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 579454000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1055915000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 88374000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 42255000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 73884000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 293503000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 294492000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114346567, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 125097000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.006266171918739839, "free_cash_flow": 82564000.0, "free_cash_flow_margin": 0.13881411813760022, "capex_intensity": 0.012611364519041462, "cfo_to_positive_net_income": 17.387065637065636, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1242205114151259, "current_ratio": 0.996641674476726, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1902733, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001902733.json", "sha256": "d5ac7d7f2fef5087ba694612bb5c543492cfcc9163bb7a16054328adb85200cc", "retrieved_at": "2026-10-17T22:46:39.187970+00:00", "raw_path": "data/raw/d5ac7d7f2fef5087ba694612bb5c543492cfcc9163bb7a16054328adb85200cc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "eps": { "value": 0.05, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 594781000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5180000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114346567, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90065000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001902733-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273326000022/0001902733-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-04-01", "accession": "0001902733-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273325000026/0001902733-25-000026-index.html", "eps": { "value": -0.33, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-01", "accession": "0001902733-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273325000026/0001902733-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 540657000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-01", "accession": "0001902733-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273325000026/0001902733-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37878000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-01", "accession": "0001902733-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273325000026/0001902733-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115162175, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-01", "accession": "0001902733-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273325000026/0001902733-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55199000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-01", "accession": "0001902733-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273325000026/0001902733-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-03-26", "accession": "0001902733-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273324000053/0001902733-24-000053-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-26", "accession": "0001902733-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273324000053/0001902733-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 476543000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-26", "accession": "0001902733-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273324000053/0001902733-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42346000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-26", "accession": "0001902733-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273324000053/0001902733-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 112672397, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-26", "accession": "0001902733-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273324000053/0001902733-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57285000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-26", "accession": "0001902733-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273324000053/0001902733-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-03-28", "accession": "0001902733-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273323000024/0001902733-23-000024-index.html", "eps": { "value": -0.93, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-28", "accession": "0001902733-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273323000024/0001902733-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 408315000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-28", "accession": "0001902733-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273323000024/0001902733-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -102720000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-28", "accession": "0001902733-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273323000024/0001902733-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110615734, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-28", "accession": "0001902733-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273323000024/0001902733-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15381000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-28", "accession": "0001902733-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1902733/000190273323000024/0001902733-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HCI", "source_ticker": "HCI", "name": "HCI GROUP INC", "group": "Financials", "weight_percent": 0.08, "holding_price": 196.38, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 900946000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 299005000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 444449000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3633000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2528928000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1414284000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1041077000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1210126000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10970000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12878000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 1524000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1400810, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001400810.json", "sha256": "47c78b3c4c5847e867e34afd23528ef7d3cc2b0abd2c41e6dafc41eef230de8a", "retrieved_at": "2026-10-17T22:46:40.344088+00:00", "raw_path": "data/raw/47c78b3c4c5847e867e34afd23528ef7d3cc2b0abd2c41e6dafc41eef230de8a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "eps": { "value": 22.72, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 900946000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 299005000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12878000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 444449000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076743", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000119312526076743/0001193125-26-076743-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029999", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017025029999/0000950170-25-029999-index.html", "eps": { "value": 8.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029999", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017025029999/0000950170-25-029999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 750051000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029999", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017025029999/0000950170-25-029999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109953000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029999", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017025029999/0000950170-25-029999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12686000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029999", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017025029999/0000950170-25-029999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 331816000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029999", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017025029999/0000950170-25-029999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028620", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017024028620/0000950170-24-028620-index.html", "eps": { "value": 7.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028620", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017024028620/0000950170-24-028620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 550670000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028620", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017024028620/0000950170-24-028620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 79034000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028620", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017024028620/0000950170-24-028620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11044000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028620", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017024028620/0000950170-24-028620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 230658000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028620", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017024028620/0000950170-24-028620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007271", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017023007271/0000950170-23-007271-index.html", "eps": { "value": -6.24, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007271", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017023007271/0000950170-23-007271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 499563000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007271", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017023007271/0000950170-23-007271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58511000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007271", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017023007271/0000950170-23-007271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8817000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007271", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017023007271/0000950170-23-007271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007271", "source_url": "https://www.sec.gov/Archives/edgar/data/1400810/000095017023007271/0000950170-23-007271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "REZI", "source_ticker": "REZI", "name": "RESIDEO TECHNOLOGIES", "group": "Industrials", "weight_percent": 0.08, "holding_price": 16.58, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 7472000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 607000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -527000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -1137000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 116000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8433000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5516000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2917000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 661000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3167000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 18000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 57000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3358000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1755000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 18000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 18000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 536000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 318000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 18000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2323000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08123661670235546, "free_cash_flow": -1253000000.0, "free_cash_flow_margin": -0.16769271948608136, "capex_intensity": 0.015524625267665952, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007628479657387581, "current_ratio": 1.9133903133903134, "cash_runway_years": 0.5813544415127528, "near_term_maturity_to_cash": 0.02723146747352496 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1740332, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 18000000.0, 18000000.0, 536000000.0, 318000000.0, 18000000.0 ], "thereafter": 2323000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001740332.json", "sha256": "9d4f0aa34ed13d2dabdb04a268e1ac1042fb5162b097a176bdfcd429c1870bd1", "retrieved_at": "2026-10-17T22:46:40.077569+00:00", "raw_path": "data/raw/9d4f0aa34ed13d2dabdb04a268e1ac1042fb5162b097a176bdfcd429c1870bd1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "eps": { "value": -3.77, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7472000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -527000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1137000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001740332-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033226000005/0001740332-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001740332-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033225000010/0001740332-25-000010-index.html", "eps": { "value": 0.61, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001740332-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033225000010/0001740332-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6761000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001740332-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033225000010/0001740332-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 116000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001740332-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033225000010/0001740332-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001740332-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033225000010/0001740332-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 444000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001740332-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033225000010/0001740332-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001740332-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033224000019/0001740332-24-000019-index.html", "eps": { "value": 1.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001740332-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033224000019/0001740332-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6242000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001740332-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033224000019/0001740332-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 210000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001740332-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033224000019/0001740332-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001740332-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033224000019/0001740332-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 440000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001740332-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033224000019/0001740332-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001740332-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033223000006/0001740332-23-000006-index.html", "eps": { "value": 1.9, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001740332-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033223000006/0001740332-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6370000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001740332-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033223000006/0001740332-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 283000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001740332-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033223000006/0001740332-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001740332-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033223000006/0001740332-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 152000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001740332-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1740332/000174033223000006/0001740332-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HLIO", "source_ticker": "HLIO", "name": "HELIOS TECHNOLOGIES INC", "group": "Industrials", "weight_percent": 0.08, "holding_price": 67.86, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 839000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 66000000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48400000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 127300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 23700000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1514500000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 583000000, "tag": "Liabilities", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 931500000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 73000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 256200000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5400000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 63000000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5100000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 414900000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 143200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1800000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 22500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 28100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 311800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07866507747318235, "free_cash_flow": 103600000.0, "free_cash_flow_margin": 0.1234803337306317, "capex_intensity": 0.028247914183551846, "cfo_to_positive_net_income": 2.6301652892561984, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006078665077473182, "current_ratio": 2.897346368715084, "cash_runway_years": null, "near_term_maturity_to_cash": 0.07671232876712329 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1024795, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5600000.0, 22500000.0, 28100000.0, 311800000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001024795.json", "sha256": "748802c227dfe8e27959ecd8f87f418e97c9d2d6846a003bc13858fb6825cccb", "retrieved_at": "2026-10-17T22:46:40.383022+00:00", "raw_path": "data/raw/748802c227dfe8e27959ecd8f87f418e97c9d2d6846a003bc13858fb6825cccb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "eps": { "value": 1.45, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 839000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48400000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 127300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001193125-26-087747", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000119312526087747/0001193125-26-087747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000950170-25-026703", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017025026703/0000950170-25-026703-index.html", "eps": { "value": 1.17, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000950170-25-026703", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017025026703/0000950170-25-026703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 805900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000950170-25-026703", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017025026703/0000950170-25-026703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39000000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000950170-25-026703", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017025026703/0000950170-25-026703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000950170-25-026703", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017025026703/0000950170-25-026703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 122100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000950170-25-026703", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017025026703/0000950170-25-026703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000950170-24-021107", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017024021107/0000950170-24-021107-index.html", "eps": { "value": 1.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000950170-24-021107", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017024021107/0000950170-24-021107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 835600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000950170-24-021107", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017024021107/0000950170-24-021107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37500000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000950170-24-021107", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017024021107/0000950170-24-021107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000950170-24-021107", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017024021107/0000950170-24-021107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000950170-24-021107", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017024021107/0000950170-24-021107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005179", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017023005179/0000950170-23-005179-index.html", "eps": { "value": 3.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005179", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017023005179/0000950170-23-005179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 885400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005179", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017023005179/0000950170-23-005179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 98400000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005179", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017023005179/0000950170-23-005179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005179", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017023005179/0000950170-23-005179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005179", "source_url": "https://www.sec.gov/Archives/edgar/data/1024795/000095017023005179/0000950170-23-005179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UFPT", "source_ticker": "UFPT", "name": "UFP TECHNOLOGIES INC", "group": "Health Care", "weight_percent": 0.08, "holding_price": 297.19, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 602797000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 92338000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68313000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 91905000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 655077000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 231200000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 423877000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 20301000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 122955000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 12500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 19150000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8854000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 201001000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 74862000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7804000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 12500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 12500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 12500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 97955000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.15318258053706305, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.3453515436300558, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.014688195196724603, "current_ratio": 2.6849536480457377, "cash_runway_years": null, "near_term_maturity_to_cash": 0.6157332151125561 }, "observation_status": "sec-xbrl-unreviewed", "cik": 914156, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 12500000.0, 12500000.0, 12500000.0, 97955000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000914156.json", "sha256": "484b0ab61dcd7921b7ae8ff9083e1d8642f4efa145b0823c5dc9b0cb5816cdd2", "retrieved_at": "2026-10-17T22:46:40.581978+00:00", "raw_path": "data/raw/484b0ab61dcd7921b7ae8ff9083e1d8642f4efa145b0823c5dc9b0cb5816cdd2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "eps": { "value": 8.75, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 602797000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68313000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7804000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 91905000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000162828026012816/0001628280-26-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001171843-25-001192", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184325001192/0001171843-25-001192-index.html", "eps": { "value": 7.58, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001171843-25-001192", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184325001192/0001171843-25-001192-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 504421000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001171843-25-001192", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184325001192/0001171843-25-001192-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58981000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001171843-25-001192", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184325001192/0001171843-25-001192-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7785000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001171843-25-001192", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184325001192/0001171843-25-001192-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66593000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001171843-25-001192", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184325001192/0001171843-25-001192-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001171843-24-001078", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184324001078/0001171843-24-001078-index.html", "eps": { "value": 5.83, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001171843-24-001078", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184324001078/0001171843-24-001078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 400072000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001171843-24-001078", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184324001078/0001171843-24-001078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44924000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001171843-24-001078", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184324001078/0001171843-24-001078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7701000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001171843-24-001078", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184324001078/0001171843-24-001078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41334000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001171843-24-001078", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184324001078/0001171843-24-001078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001171843-23-001734", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184323001734/0001171843-23-001734-index.html", "eps": { "value": 5.45, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001171843-23-001734", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184323001734/0001171843-23-001734-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 353792000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001171843-23-001734", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184323001734/0001171843-23-001734-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41789000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001171843-23-001734", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184323001734/0001171843-23-001734-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7663000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001171843-23-001734", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184323001734/0001171843-23-001734-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17744000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001171843-23-001734", "source_url": "https://www.sec.gov/Archives/edgar/data/914156/000117184323001734/0001171843-23-001734-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CLDX", "source_ticker": "CLDX", "name": "CELLDEX THERAPEUTICS", "group": "Health Care", "weight_percent": 0.08, "holding_price": 28.93, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1545000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -287367000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -258757000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -210945000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2714000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 582983000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 55818000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 527165000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 28871000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3380000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 36217000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 534664000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 50991000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66422000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -185.99805825242717, "free_cash_flow": -213659000.0, "free_cash_flow_margin": -138.2906148867314, "capex_intensity": 1.7566343042071197, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 23.441423948220066, "current_ratio": 10.485458218116923, "cash_runway_years": 0.13686505961269524, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 744218, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000744218.json", "sha256": "a253f724b1319f3eeec0fb678b43576159c8fa993fc97e4268adfafa9963e2f2", "retrieved_at": "2026-10-17T22:46:41.104359+00:00", "raw_path": "data/raw/a253f724b1319f3eeec0fb678b43576159c8fa993fc97e4268adfafa9963e2f2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "eps": { "value": -3.9, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1545000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -258757000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66422000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -210945000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019652", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465926019652/0001104659-26-019652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001410578-25-000216", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000141057825000216/0001410578-25-000216-index.html", "eps": { "value": -2.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001410578-25-000216", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000141057825000216/0001410578-25-000216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7020000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001410578-25-000216", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000141057825000216/0001410578-25-000216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 64395, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001410578-25-000216", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000141057825000216/0001410578-25-000216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -157778000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001410578-25-000216", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000141057825000216/0001410578-25-000216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001410578-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000141057824000076/0001410578-24-000076-index.html", "eps": { "value": -2.92, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001410578-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000141057824000076/0001410578-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6883000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001410578-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000141057824000076/0001410578-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 48449, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001410578-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000141057824000076/0001410578-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -107291000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001410578-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000141057824000076/0001410578-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001104659-23-026701", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465923026701/0001104659-23-026701-index.html", "eps": { "value": -2.4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001104659-23-026701", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465923026701/0001104659-23-026701-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2357000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001104659-23-026701", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465923026701/0001104659-23-026701-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 46888, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001104659-23-026701", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465923026701/0001104659-23-026701-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -103732000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001104659-23-026701", "source_url": "https://www.sec.gov/Archives/edgar/data/744218/000110465923026701/0001104659-23-026701-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RAMP", "source_ticker": "RAMP", "name": "LIVERAMP HOLDINGS INC", "group": "Information Technology", "weight_percent": 0.08, "holding_price": 37.55, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 812940000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 83466000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 145952000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1376000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1294177000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 971979000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 379547000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 13399000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 82988000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 653141000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 264787000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65045000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 8207000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 194534000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10267178389549045, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.0016926218417103354, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.10208379462198933, "current_ratio": 2.4666656595678793, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 733269, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000733269.json", "sha256": "a64a8f2bd2f50e6aa7496a4a6bda2181bc4317e4a116af0cf4740de0ec431466", "retrieved_at": "2026-10-17T22:46:41.610901+00:00", "raw_path": "data/raw/a64a8f2bd2f50e6aa7496a4a6bda2181bc4317e4a116af0cf4740de0ec431466.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "eps": { "value": 2.24, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 812940000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 145952000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65045000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-21", "accession": "0000733269-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326926000025/0000733269-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2025-03-31", "filed": "2025-05-21", "accession": "0000733269-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326925000030/0000733269-25-000030-index.html", "eps": { "value": -0.01, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-21", "accession": "0000733269-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326925000030/0000733269-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 745580000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-21", "accession": "0000733269-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326925000030/0000733269-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -814000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-21", "accession": "0000733269-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326925000030/0000733269-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66126000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-21", "accession": "0000733269-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326925000030/0000733269-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-03-31", "filed": "2024-05-22", "accession": "0000733269-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326924000018/0000733269-24-000018-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-22", "accession": "0000733269-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326924000018/0000733269-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 659661000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-22", "accession": "0000733269-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326924000018/0000733269-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11881000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-22", "accession": "0000733269-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326924000018/0000733269-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67918000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-22", "accession": "0000733269-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326924000018/0000733269-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-03-31", "filed": "2023-05-24", "accession": "0000733269-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326923000024/0000733269-23-000024-index.html", "eps": { "value": -1.79, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0000733269-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326923000024/0000733269-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 596583000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0000733269-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326923000024/0000733269-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -118702000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0000733269-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326923000024/0000733269-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66352000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0000733269-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/733269/000073326923000024/0000733269-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BBT", "source_ticker": "BBT", "name": "BEACON FINANCIAL", "group": "Financials", "weight_percent": 0.08, "holding_price": 27.49, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 29947000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90271000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 224444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12288000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 23220372000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 20724311000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2496061000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 2041745000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87701567, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1108134, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001108134.json", "sha256": "a40922f7ae956ff0a9305085a1b6d2fc7327b28dacfbe18ede0cd8cd95568db9", "retrieved_at": "2026-10-17T22:46:42.167768+00:00", "raw_path": "data/raw/a40922f7ae956ff0a9305085a1b6d2fc7327b28dacfbe18ede0cd8cd95568db9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "eps": { "value": 1.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 29947000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90271000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87701567, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 224444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013247", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000162828026013247/0001628280-26-013247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001108134-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813425000003/0001108134-25-000003-index.html", "eps": { "value": 1.43, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001108134-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813425000003/0001108134-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 43222000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001108134-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813425000003/0001108134-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61003000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001108134-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813425000003/0001108134-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42761000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001108134-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813425000003/0001108134-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125206000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001108134-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813425000003/0001108134-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001108134-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813424000003/0001108134-24-000003-index.html", "eps": { "value": 1.6, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001108134-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813424000003/0001108134-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 42752000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001108134-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813424000003/0001108134-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 69598000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001108134-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813424000003/0001108134-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43504000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001108134-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813424000003/0001108134-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 157156000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001108134-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813424000003/0001108134-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001108134-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813423000006/0001108134-23-000006-index.html", "eps": { "value": 2.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001108134-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813423000006/0001108134-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 40874000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001108134-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813423000006/0001108134-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 92533000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001108134-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813423000006/0001108134-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45914000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001108134-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813423000006/0001108134-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 123233000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001108134-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1108134/000110813423000006/0001108134-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PHIN", "source_ticker": "PHIN", "name": "PHINIA", "group": "Consumer Discretionary", "weight_percent": 0.08, "holding_price": 57.75, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3483000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 254000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 130000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 312000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3817000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2230000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 359000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 967000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 2000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 81000000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 157000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1762000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 947000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 3000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 526000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 450000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07292563881711168, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.4, "total_debt": 970000000.0, "debt_to_assets": 0.2541262771810322, "net_debt": 611000000.0, "interest_coverage": 3.1358024691358026, "share_based_compensation_to_revenue": 0.00516795865633075, "current_ratio": 1.8606124604012673, "cash_runway_years": null, "near_term_maturity_to_cash": 0.008356545961002786 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1968915, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 3000000.0, 1000000.0, 1000000.0, 526000000.0, 0.0 ], "thereafter": 450000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001968915.json", "sha256": "19d354d780254daf9cc0f4c4ecf24dad4abb347ec4534d01dc137da5e21e4a44", "retrieved_at": "2026-10-17T22:46:42.064429+00:00", "raw_path": "data/raw/19d354d780254daf9cc0f4c4ecf24dad4abb347ec4534d01dc137da5e21e4a44.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "eps": { "value": 3.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3483000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 130000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 312000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001968915-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891526000023/0001968915-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001968915-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891525000006/0001968915-25-000006-index.html", "eps": { "value": 1.76, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001968915-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891525000006/0001968915-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3403000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001968915-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891525000006/0001968915-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 79000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001968915-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891525000006/0001968915-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001968915-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891525000006/0001968915-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 308000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001968915-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891525000006/0001968915-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001968915-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891524000007/0001968915-24-000007-index.html", "eps": { "value": 2.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001968915-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891524000007/0001968915-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3500000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001968915-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891524000007/0001968915-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001968915-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891524000007/0001968915-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001968915-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891524000007/0001968915-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 250000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001968915-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891524000007/0001968915-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-02-28", "accession": "0001968915-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891524000007/0001968915-24-000007-index.html", "eps": { "value": 5.57, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-28", "accession": "0001968915-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891524000007/0001968915-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3348000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-28", "accession": "0001968915-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891524000007/0001968915-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 262000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-28", "accession": "0001968915-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891524000007/0001968915-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-28", "accession": "0001968915-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891524000007/0001968915-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 303000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-28", "accession": "0001968915-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1968915/000196891524000007/0001968915-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BANR", "source_ticker": "BANR", "name": "BANNER CORP", "group": "Financials", "weight_percent": 0.08, "holding_price": 67.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": 72814000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 195382000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 257464000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9514000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 16354488000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14408191000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1946297000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 422640000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10343000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34656802, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 31575000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 946673, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000946673.json", "sha256": "49dcd08a5eb4f01c4d879c05ee1af700c36562797c7a536a7e9f87258abbace0", "retrieved_at": "2026-10-17T22:46:42.548511+00:00", "raw_path": "data/raw/49dcd08a5eb4f01c4d879c05ee1af700c36562797c7a536a7e9f87258abbace0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "eps": { "value": 5.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 195382000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34656802, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 257464000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000946673-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667326000009/0000946673-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000946673-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667325000008/0000946673-25-000008-index.html", "eps": { "value": 4.88, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000946673-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667325000008/0000946673-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 168898000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000946673-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667325000008/0000946673-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34628710, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000946673-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667325000008/0000946673-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 293187000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000946673-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667325000008/0000946673-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000946673-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667324000008/0000946673-24-000008-index.html", "eps": { "value": 5.33, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000946673-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667324000008/0000946673-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 183624000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000946673-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667324000008/0000946673-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34450412, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000946673-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667324000008/0000946673-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 257199000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000946673-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667324000008/0000946673-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000946673-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667323000009/0000946673-23-000009-index.html", "eps": { "value": 5.67, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000946673-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667323000009/0000946673-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 195378000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000946673-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667323000009/0000946673-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34459922, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000946673-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667323000009/0000946673-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 238051000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000946673-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/946673/000094667323000009/0000946673-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NWBI", "source_ticker": "NWBI", "name": "NORTHWEST BANCSHARES INC", "group": "Financials", "weight_percent": 0.08, "holding_price": 14.89, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 126013000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001471265-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126526000008/0001471265-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 153415000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001471265-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126526000008/0001471265-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11630000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001471265-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126526000008/0001471265-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 16766617000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001471265-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126526000008/0001471265-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14876193000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001471265-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126526000008/0001471265-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1890424000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001471265-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126526000008/0001471265-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001471265-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126526000008/0001471265-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6115000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001471265-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126526000008/0001471265-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1471265, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001471265.json", "sha256": "e80d3d092058663adb5baba7e15a8b511b54c0089844c6dba4f466ac3ae517d6", "retrieved_at": "2026-10-17T22:46:43.619508+00:00", "raw_path": "data/raw/e80d3d092058663adb5baba7e15a8b511b54c0089844c6dba4f466ac3ae517d6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126526000008/0001471265-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001471265-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126526000008/0001471265-26-000008-index.html", "eps": { "value": 0.92, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001471265-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126526000008/0001471265-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 126013000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001471265-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126526000008/0001471265-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 153415000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001471265-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126526000008/0001471265-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001471265-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126525000016/0001471265-25-000016-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001471265-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126525000016/0001471265-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 100278000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001471265-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126525000016/0001471265-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 127667000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001471265-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126525000016/0001471265-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001471265-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126524000009/0001471265-24-000009-index.html", "eps": { "value": 1.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001471265-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126524000009/0001471265-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 134957000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001471265-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126524000009/0001471265-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126988172, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001471265-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126524000009/0001471265-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 92890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001471265-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126524000009/0001471265-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001471265-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126523000013/0001471265-23-000013-index.html", "eps": { "value": 1.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001471265-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126523000013/0001471265-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 133666000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001471265-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126523000013/0001471265-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126724093, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001471265-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126523000013/0001471265-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 175431000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001471265-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1471265/000147126523000013/0001471265-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PATK", "source_ticker": "PATK", "name": "PATRICK INDUSTRIES", "group": "Consumer Discretionary", "weight_percent": 0.08, "holding_price": 68.13, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3950773000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 275989000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 135056000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 329414000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 82921000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3076174000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1891877000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1184297000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 26432000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1282821000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6250000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 170212000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19066000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 873122000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 348490000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34637000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 31969000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 6250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 264951000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 523438000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0698569621691755, "free_cash_flow": 246493000.0, "free_cash_flow_margin": 0.062391081441530556, "capex_intensity": 0.020988550848150475, "cfo_to_positive_net_income": 2.439091932235517, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004825891034488694, "current_ratio": 2.5054434847484863, "cash_runway_years": null, "near_term_maturity_to_cash": 0.23645581113801453 }, "observation_status": "sec-xbrl-unreviewed", "cik": 76605, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6250000.0, 6250000.0, 264951000.0, 523438000.0, 0.0 ], "thereafter": 500000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000076605.json", "sha256": "b53f23d708f69fc62c7152ede6e7b99a563489905524b31529c46e78db0dcafb", "retrieved_at": "2026-10-17T22:46:43.310541+00:00", "raw_path": "data/raw/b53f23d708f69fc62c7152ede6e7b99a563489905524b31529c46e78db0dcafb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "eps": { "value": 3.9, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3950773000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 135056000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34637000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 329414000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000076605-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660526000013/0000076605-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000076605-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660525000062/0000076605-25-000062-index.html", "eps": { "value": 4.11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000076605-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660525000062/0000076605-25-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3715683000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000076605-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660525000062/0000076605-25-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 138401000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000076605-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660525000062/0000076605-25-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33699000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000076605-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660525000062/0000076605-25-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 326841000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000076605-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660525000062/0000076605-25-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000076605-24-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660524000078/0000076605-24-000078-index.html", "eps": { "value": 6.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000076605-24-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660524000078/0000076605-24-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3468045000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000076605-24-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660524000078/0000076605-24-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 142897000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000076605-24-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660524000078/0000076605-24-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22025000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000076605-24-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660524000078/0000076605-24-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 408672000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000076605-24-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660524000078/0000076605-24-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000076605-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660523000050/0000076605-23-000050-index.html", "eps": { "value": 13.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000076605-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660523000050/0000076605-23-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4881872000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000076605-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660523000050/0000076605-23-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 328196000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000076605-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660523000050/0000076605-23-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24471000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000076605-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660523000050/0000076605-23-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 411738000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000076605-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/76605/000007660523000050/0000076605-23-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LION", "source_ticker": "LION", "name": "LIONSGATE STUDIOS", "group": "Communication", "weight_percent": 0.08, "holding_price": 11.02, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2631800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 97100000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -198300000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 24800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5327100000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6376500000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -1192900000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 341500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1778100000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 162100000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 259700000, "tag": "InterestExpense", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 17600000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 78000000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1488700000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3046900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 285400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 162100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 162100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 162100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1103200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 389900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03689490082833042, "free_cash_flow": 11400000.0, "free_cash_flow_margin": 0.004331636142564025, "capex_intensity": 0.005091572307926134, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.37389295340777823, "share_based_compensation_to_revenue": 0.029637510449122273, "current_ratio": 0.4885949653746431, "cash_runway_years": null, "near_term_maturity_to_cash": 0.4746705710102489 }, "observation_status": "sec-xbrl-unreviewed", "cik": 2052959, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 162100000.0, 162100000.0, 162100000.0, 1103200000.0, 389900000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002052959.json", "sha256": "79829ddfd3616eb5351a33223f375860a8de4e2cae1032c287592c4eec93207b", "retrieved_at": "2026-10-17T22:46:43.299802+00:00", "raw_path": "data/raw/79829ddfd3616eb5351a33223f375860a8de4e2cae1032c287592c4eec93207b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "eps": { "value": -0.7, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2631800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -198300000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 285400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0002052959-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295926000049/0002052959-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "eps": { "value": -0.43, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3195500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -128500000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 284600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -106800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "eps": { "value": -0.42, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2986400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -93500000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 253400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 488900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3083800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -300000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 253400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 346100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2025-05-30", "accession": "0002052959-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/2052959/000205295925000010/0002052959-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NEO", "source_ticker": "NEO", "name": "NEOGENOMICS", "group": "Health Care", "weight_percent": 0.08, "holding_price": 17.25, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 727332000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -115881000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -108025000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 5230000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 27008000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1359830000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 523268000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 836562000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 159618000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 341858000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 41316000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 376286000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 88300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128101000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 962000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.15932339014370328, "free_cash_flow": -21778000.0, "free_cash_flow_margin": -0.029942309701759307, "capex_intensity": 0.03713297366264649, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05680487040306215, "current_ratio": 4.261449603624009, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1077183, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001077183.json", "sha256": "559c45bbab2a54c0a1392da8ed00d35c85012434ad9a55470c5bc23966df4d06", "retrieved_at": "2026-10-17T22:46:43.932093+00:00", "raw_path": "data/raw/559c45bbab2a54c0a1392da8ed00d35c85012434ad9a55470c5bc23966df4d06.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "eps": null, "revenue": { "value": 727332000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -108025000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128101000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5230000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001077183-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718326000010/0001077183-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001077183-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718325000028/0001077183-25-000028-index.html", "eps": null, "revenue": { "value": 660566000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001077183-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718325000028/0001077183-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78726000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001077183-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718325000028/0001077183-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126658000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001077183-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718325000028/0001077183-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7023000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001077183-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718325000028/0001077183-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001077183-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718324000011/0001077183-24-000011-index.html", "eps": null, "revenue": { "value": 591643000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001077183-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718324000011/0001077183-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -87968000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001077183-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718324000011/0001077183-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125502000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001077183-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718324000011/0001077183-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1953000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001077183-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718324000011/0001077183-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001077183-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718323000023/0001077183-23-000023-index.html", "eps": null, "revenue": { "value": 509728000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001077183-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718323000023/0001077183-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -144250000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001077183-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718323000023/0001077183-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 124217000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001077183-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718323000023/0001077183-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -65993000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001077183-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1077183/000107718323000023/0001077183-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LTC", "source_ticker": "LTC", "name": "LTC PROPERTIES REIT", "group": "Real Estate", "weight_percent": 0.08, "holding_price": 43.34, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 262854000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 204728000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 117972000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 135977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2062060000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 899676000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1074984000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 14387000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 37874000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9329000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46560000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 100555000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 51500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 54500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 105000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 370863000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 122000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 141000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.7788658342654097, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.1526209609059777, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.035491185220692854, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 3.5796204907207896 }, "observation_status": "sec-xbrl-unreviewed", "cik": 887905, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 51500000.0, 54500000.0, 105000000.0, 370863000.0, 122000000.0 ], "thereafter": 141000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000887905.json", "sha256": "b3a9914ed70bbe3aa139b5c7f2ebfde923b557a5d1039b440684d951fbce3bdf", "retrieved_at": "2026-10-17T22:46:44.567333+00:00", "raw_path": "data/raw/b3a9914ed70bbe3aa139b5c7f2ebfde923b557a5d1039b440684d951fbce3bdf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "eps": { "value": 2.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 262854000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 117972000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46560000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019178", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000110465926019178/0001104659-26-019178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001395", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837025001395/0001558370-25-001395-index.html", "eps": { "value": 2.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001395", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837025001395/0001558370-25-001395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 209847000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001395", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837025001395/0001558370-25-001395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91040000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001395", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837025001395/0001558370-25-001395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44241000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001395", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837025001395/0001558370-25-001395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125172000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001395", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837025001395/0001558370-25-001395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001558370-24-001256", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837024001256/0001558370-24-001256-index.html", "eps": { "value": 2.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001558370-24-001256", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837024001256/0001558370-24-001256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 197244000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001558370-24-001256", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837024001256/0001558370-24-001256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 89735000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001558370-24-001256", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837024001256/0001558370-24-001256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41358000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001558370-24-001256", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837024001256/0001558370-24-001256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 104403000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001558370-24-001256", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837024001256/0001558370-24-001256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001423", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837023001423/0001558370-23-001423-index.html", "eps": { "value": 2.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001423", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837023001423/0001558370-23-001423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 175153000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001423", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837023001423/0001558370-23-001423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 100024000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001423", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837023001423/0001558370-23-001423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40067000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001423", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837023001423/0001558370-23-001423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 105586000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001423", "source_url": "https://www.sec.gov/Archives/edgar/data/887905/000155837023001423/0001558370-23-001423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ECPG", "source_ticker": "ECPG", "name": "ENCORE CAPITAL GROUP", "group": "Financials", "weight_percent": 0.08, "holding_price": 102.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 88388000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 626647000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 256834000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 153199000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 26270000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5339800000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4363050000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 156784000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 28760000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18269000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23534000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 90402000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 21301000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 20497000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1351932000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1296125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 843539000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1084961, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 21301000.0, 20497000.0, 1351932000.0, 1296125000.0, 843539000.0 ], "thereafter": 500000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001084961.json", "sha256": "9329f192918552f1de2ac6f50324d6d157e624ac1158209d0f38ce11f085533e", "retrieved_at": "2026-10-17T22:46:44.972886+00:00", "raw_path": "data/raw/9329f192918552f1de2ac6f50324d6d157e624ac1158209d0f38ce11f085533e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "eps": { "value": 10.91, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 88388000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 256834000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23534000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 153199000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001084961-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496126000009/0001084961-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001084961-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496125000011/0001084961-25-000011-index.html", "eps": { "value": -5.83, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001084961-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496125000011/0001084961-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 84783000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001084961-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496125000011/0001084961-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -139244000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001084961-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496125000011/0001084961-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23873000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001084961-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496125000011/0001084961-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 156168000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001084961-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496125000011/0001084961-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001084961-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496124000008/0001084961-24-000008-index.html", "eps": { "value": -8.72, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001084961-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496124000008/0001084961-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 83136000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001084961-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496124000008/0001084961-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -206492000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001084961-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496124000008/0001084961-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23670000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001084961-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496124000008/0001084961-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 152991000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001084961-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496124000008/0001084961-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001084961-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496123000014/0001084961-23-000014-index.html", "eps": { "value": 7.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001084961-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496123000014/0001084961-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 94922000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001084961-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496123000014/0001084961-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 194564000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001084961-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496123000014/0001084961-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26092000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001084961-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496123000014/0001084961-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 210681000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001084961-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1084961/000108496123000014/0001084961-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UUUU", "source_ticker": "UUUU", "name": "ENERGY FUELS", "group": "Energy", "weight_percent": 0.08, "holding_price": 8.57, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 65922000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -101155000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -85634000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -89480000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 19261000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1411852000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 729282000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 678405000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 64736000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5431000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12594000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 958671000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 31233000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 224724000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -1.534464973756864, "free_cash_flow": -108741000.0, "free_cash_flow_margin": -1.6495403658869574, "capex_intensity": 0.292178635356937, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1910439610448712, "current_ratio": 30.694169628277784, "cash_runway_years": 0.723468931604828, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1385849, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001385849.json", "sha256": "c483edb304aa59c16277bba4c10fe743e6913e2910c5cc4027d72f331d57289d", "retrieved_at": "2026-10-17T22:46:45.073811+00:00", "raw_path": "data/raw/c483edb304aa59c16277bba4c10fe743e6913e2910c5cc4027d72f331d57289d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 65922000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -85634000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 224724000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -89480000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001385849-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584926000009/0001385849-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001385849-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584925000004/0001385849-25-000004-index.html", "eps": { "value": -0.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001385849-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584925000004/0001385849-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 78114000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001385849-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584925000004/0001385849-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -47765000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001385849-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584925000004/0001385849-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 171964321, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001385849-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584925000004/0001385849-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -43973000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001385849-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584925000004/0001385849-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001385849-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584924000025/0001385849-24-000025-index.html", "eps": { "value": 0.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001385849-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584924000025/0001385849-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37928000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001385849-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584924000025/0001385849-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99756000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001385849-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584924000025/0001385849-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160154040, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001385849-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584924000025/0001385849-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15409000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001385849-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584924000025/0001385849-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001385849-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584923000005/0001385849-23-000005-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001385849-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584923000005/0001385849-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12515000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001385849-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584923000005/0001385849-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59944000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001385849-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584923000005/0001385849-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 157343250, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001385849-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584923000005/0001385849-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -49702000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001385849-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1385849/000138584923000005/0001385849-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HGV", "source_ticker": "HGV", "name": "HILTON GRAND VACATIONS", "group": "Consumer Discretionary", "weight_percent": 0.08, "holding_price": 36.03, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4513000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 81000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 300000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 70000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 11537000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 10097000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1289000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 239000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 273000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 64000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 600000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 230000000.0, "free_cash_flow_margin": 0.05096388211832484, "capex_intensity": 0.015510746731664082, "cfo_to_positive_net_income": 3.7037037037037037, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.014181254154664303, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1674168, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001674168.json", "sha256": "e55ebf44c6793af65ee612a59784db4fe88cd61c5475f93d65cb0806ab75c46d", "retrieved_at": "2026-10-17T22:46:45.176319+00:00", "raw_path": "data/raw/e55ebf44c6793af65ee612a59784db4fe88cd61c5475f93d65cb0806ab75c46d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4513000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 81000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 300000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001674168-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000167416826000017/0001674168-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009254", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828025009254/0001628280-25-009254-index.html", "eps": { "value": 0.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009254", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828025009254/0001628280-25-009254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4465000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009254", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828025009254/0001628280-25-009254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009254", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828025009254/0001628280-25-009254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009254", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828025009254/0001628280-25-009254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 309000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009254", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828025009254/0001628280-25-009254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007940", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828024007940/0001628280-24-007940-index.html", "eps": { "value": 2.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007940", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828024007940/0001628280-24-007940-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3978000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007940", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828024007940/0001628280-24-007940-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 313000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007940", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828024007940/0001628280-24-007940-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007940", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828024007940/0001628280-24-007940-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 312000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007940", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828024007940/0001628280-24-007940-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005817", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828023005817/0001628280-23-005817-index.html", "eps": { "value": 2.93, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005817", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828023005817/0001628280-23-005817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3835000000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005817", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828023005817/0001628280-23-005817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 352000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005817", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828023005817/0001628280-23-005817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005817", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828023005817/0001628280-23-005817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 747000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005817", "source_url": "https://www.sec.gov/Archives/edgar/data/1674168/000162828023005817/0001628280-23-005817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CALY", "source_ticker": "CALY", "name": "CALLAWAY GOLF COMPANY", "group": "Consumer Discretionary", "weight_percent": 0.08, "holding_price": 13.98, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2060100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 128100000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -409300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 334000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 31800000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7286000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2068900000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 903200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 650700000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 765300000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 44700000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 46400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23800000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 5935600000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 4367500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 185700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3700000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 775600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 14700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 12800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 12800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 616000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06218144750254842, "free_cash_flow": 302200000.0, "free_cash_flow_margin": 0.14669190815979807, "capex_intensity": 0.01543614387651085, "cfo_to_positive_net_income": null, "total_debt": 1460700000.0, "debt_to_assets": 0.2004803733186934, "net_debt": 557500000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011552837240910635, "current_ratio": 1.3590383514596451, "cash_runway_years": null, "near_term_maturity_to_cash": 0.8587245349867139 }, "observation_status": "sec-xbrl-unreviewed", "cik": 837465, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 775600000.0, 14700000.0, 12800000.0, 12800000.0, 616000000.0 ], "thereafter": 2100000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000837465.json", "sha256": "ecc0f4bc303392ea8e47fd8e3a359191464001e1a51514ad10a594054d80c515", "retrieved_at": "2026-10-17T22:46:46.418944+00:00", "raw_path": "data/raw/ecc0f4bc303392ea8e47fd8e3a359191464001e1a51514ad10a594054d80c515.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "eps": { "value": -2.2, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2060100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -409300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 185700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 334000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000837465-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746526000010/0000837465-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000837465-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746525000024/0000837465-25-000024-index.html", "eps": { "value": -7.88, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000837465-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746525000024/0000837465-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4239300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000837465-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746525000024/0000837465-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1447700000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000837465-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746525000024/0000837465-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 183700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000837465-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746525000024/0000837465-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 382000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000837465-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746525000024/0000837465-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000837465-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746524000016/0000837465-24-000016-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000837465-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746524000016/0000837465-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4284800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000837465-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746524000016/0000837465-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000837465-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746524000016/0000837465-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 201100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000837465-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746524000016/0000837465-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 364700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000837465-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746524000016/0000837465-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000837465-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746523000006/0000837465-23-000006-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000837465-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746523000006/0000837465-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3995700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000837465-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746523000006/0000837465-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 157900000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000837465-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746523000006/0000837465-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 201300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000837465-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746523000006/0000837465-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000837465-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/837465/000083746523000006/0000837465-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PACS", "source_ticker": "PACS", "name": "PACS GROUP", "group": "Health Care", "weight_percent": 0.08, "holding_price": 47.75, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5287885000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 309595000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 191543000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 404224000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5584034000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4631585000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 946771000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 197016000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 244803000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4463000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 54069000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1069739000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1001430000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156700339, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4463000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 8350000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 104516000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 4702000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 4896000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 226284000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05854798279463339, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.110356421273552, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010225071082294717, "current_ratio": 1.0682114576156096, "cash_runway_years": null, "near_term_maturity_to_cash": 0.02265298249888334 }, "observation_status": "sec-xbrl-unreviewed", "cik": 2001184, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4463000.0, 8350000.0, 104516000.0, 4702000.0, 4896000.0 ], "thereafter": 226284000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002001184.json", "sha256": "de17d3dfc5b9ff24ca2d971408f52f92b291d2317f30e543af088a37fe165fd4", "retrieved_at": "2026-10-17T22:46:46.295243+00:00", "raw_path": "data/raw/de17d3dfc5b9ff24ca2d971408f52f92b291d2317f30e543af088a37fe165fd4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "eps": { "value": 1.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5287885000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 191543000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156700339, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 404224000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002001184-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118426000005/0002001184-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-11-19", "accession": "0002001184-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118425000068/0002001184-25-000068-index.html", "eps": { "value": 0.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-11-19", "accession": "0002001184-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118425000068/0002001184-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4086655000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-11-19", "accession": "0002001184-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118425000068/0002001184-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55760000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-11-19", "accession": "0002001184-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118425000068/0002001184-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148574606, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-11-19", "accession": "0002001184-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118425000068/0002001184-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 367341000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-11-19", "accession": "0002001184-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118425000068/0002001184-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2025-11-19", "accession": "0002001184-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118425000068/0002001184-25-000068-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-03-31", "filed": "2025-11-19", "accession": "0002001184-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/2001184/000200118425000068/0002001184-25-000068-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ANDE", "source_ticker": "ANDE", "name": "ANDERSONS INC", "group": "Consumer Staples", "weight_percent": 0.08, "holding_price": 65.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1531075000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95713000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 176998000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 233123000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3712832000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2422597000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1244779000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 98283000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 560016000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 63375000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 133323000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16984000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2376409000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1686397000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34337000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15366000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -56125000.0, "free_cash_flow_margin": -0.036657250624561176, "capex_intensity": 0.1522609930930882, "cfo_to_positive_net_income": 1.8492576765956557, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011092859592116651, "current_ratio": 1.4091634413486267, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 821026, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000821026.json", "sha256": "a9c00c89408e1c6a9d8c37fea28390c22c7c748e413d283671c132ada15483db", "retrieved_at": "2026-10-17T22:46:46.525307+00:00", "raw_path": "data/raw/a9c00c89408e1c6a9d8c37fea28390c22c7c748e413d283671c132ada15483db.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "eps": null, "revenue": { "value": 1531075000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95713000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34337000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 176998000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000821026-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102626000010/0000821026-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000821026-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102625000050/0000821026-25-000050-index.html", "eps": { "value": 3.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000821026-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102625000050/0000821026-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11257548000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000821026-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102625000050/0000821026-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 114012000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000821026-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102625000050/0000821026-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34322000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000821026-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102625000050/0000821026-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 331506000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000821026-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102625000050/0000821026-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000821026-24-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102624000071/0000821026-24-000071-index.html", "eps": { "value": 2.94, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000821026-24-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102624000071/0000821026-24-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3201901000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000821026-24-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102624000071/0000821026-24-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101190000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000821026-24-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102624000071/0000821026-24-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34382000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000821026-24-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102624000071/0000821026-24-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 946750000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000821026-24-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102624000071/0000821026-24-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000821026-23-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102623000068/0000821026-23-000068-index.html", "eps": { "value": 3.81, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000821026-23-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102623000068/0000821026-23-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3036852000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000821026-23-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102623000068/0000821026-23-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 131080000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000821026-23-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102623000068/0000821026-23-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34422000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000821026-23-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102623000068/0000821026-23-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 287117000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000821026-23-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/821026/000082102623000068/0000821026-23-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NVTS", "source_ticker": "NVTS", "name": "NAVITAS SEMICONDUCTOR", "group": "Information Technology", "weight_percent": 0.08, "holding_price": 9.23, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 45916000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -107764000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -42891000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1478000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 500469000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 56808000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 236857000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14484000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 259905000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 52120000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 205573000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1033000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -2.346981444376688, "free_cash_flow": -44369000.0, "free_cash_flow_margin": -0.9663080407701019, "capex_intensity": 0.03218921508842234, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.3154455963062985, "current_ratio": 4.986665387567153, "cash_runway_years": 5.5223007157678765, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1821769, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001821769.json", "sha256": "79ca8e945bacbebd44d024ce30d0d20fdaef7156fc8c9481e8e547a8cf6ddea4", "retrieved_at": "2026-10-17T22:46:46.739781+00:00", "raw_path": "data/raw/79ca8e945bacbebd44d024ce30d0d20fdaef7156fc8c9481e8e547a8cf6ddea4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "eps": { "value": -0.57, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 45916000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 205573000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -42891000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001821769-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176926000007/0001821769-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001821769-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176925000021/0001821769-25-000021-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001821769-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176925000021/0001821769-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 83302000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001821769-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176925000021/0001821769-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -84599000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001821769-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176925000021/0001821769-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 182460000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001821769-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176925000021/0001821769-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -58823000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001821769-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176925000021/0001821769-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001821769-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176924000024/0001821769-24-000024-index.html", "eps": { "value": -0.86, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001821769-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176924000024/0001821769-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 79456000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001821769-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176924000024/0001821769-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -145433000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001821769-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176924000024/0001821769-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168927000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001821769-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176924000024/0001821769-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -40098000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001821769-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176924000024/0001821769-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-03", "accession": "0001821769-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176923000049/0001821769-23-000049-index.html", "eps": { "value": 0.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-03", "accession": "0001821769-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176923000049/0001821769-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37943000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-03", "accession": "0001821769-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176923000049/0001821769-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73913000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-03", "accession": "0001821769-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176923000049/0001821769-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 145743000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-03", "accession": "0001821769-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176923000049/0001821769-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -44497000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-03", "accession": "0001821769-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1821769/000182176923000049/0001821769-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PEB", "source_ticker": "PEB", "name": "PEBBLEBROOK HOTEL TRUST REIT", "group": "Real Estate", "weight_percent": 0.08, "holding_price": 19.36, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1475544000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 43798000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65811000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 249729000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5348174000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2785436000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2468621000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 184185000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13717000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117027594, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 72647000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 392308000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 362429000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 405310000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 585217000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.029682611972262435, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009296232440374533, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 2.1299671525911448 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1474098, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 392308000.0, 362429000.0, 405310000.0, 585217000.0, 400000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001474098.json", "sha256": "e31e2a1096d149992b88bf5fb895f2e941fc8fd70dc685b69a66f55eeddcfdef", "retrieved_at": "2026-10-17T22:46:47.859908+00:00", "raw_path": "data/raw/e31e2a1096d149992b88bf5fb895f2e941fc8fd70dc685b69a66f55eeddcfdef.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "eps": { "value": -0.9, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1475544000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65811000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117027594, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 249729000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001474098-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409826000015/0001474098-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001474098-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409825000039/0001474098-25-000039-index.html", "eps": { "value": -0.39, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001474098-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409825000039/0001474098-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1453309000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001474098-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409825000039/0001474098-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4242000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001474098-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409825000039/0001474098-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119774655, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001474098-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409825000039/0001474098-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 275002000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001474098-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409825000039/0001474098-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001474098-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409824000040/0001474098-24-000040-index.html", "eps": { "value": -0.93, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001474098-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409824000040/0001474098-24-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1419949000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001474098-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409824000040/0001474098-24-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78017000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001474098-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409824000040/0001474098-24-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121813042, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001474098-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409824000040/0001474098-24-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 236197000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001474098-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409824000040/0001474098-24-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001474098-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409823000038/0001474098-23-000038-index.html", "eps": { "value": -0.95, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001474098-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409823000038/0001474098-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1391891000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001474098-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409823000038/0001474098-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -87171000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001474098-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409823000038/0001474098-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130453944, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001474098-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409823000038/0001474098-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 278745000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001474098-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1474098/000147409823000038/0001474098-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BETA", "source_ticker": "BETA", "name": "BETA TECHNOLOGIES CLASS A", "group": "Industrials", "weight_percent": 0.08, "holding_price": 18.8, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 35616000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -372668000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -745868000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -267798000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 45447000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2106265000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 288429000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1817836000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1710227000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 179799000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5711000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 22026000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34761000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1739468000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 76395000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74970976, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5711000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 11383000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 11386000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 11389000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 11392000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 150125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -10.463499550763702, "free_cash_flow": -313245000.0, "free_cash_flow_margin": -8.795064016172507, "capex_intensity": 1.276027628032345, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.975993935309973, "current_ratio": 22.769395902873224, "cash_runway_years": 6.386257552334222, "near_term_maturity_to_cash": 0.003339322791652804 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1784570, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5711000.0, 11383000.0, 11386000.0, 11389000.0, 11392000.0 ], "thereafter": 150125000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001784570.json", "sha256": "121894f2440c5d9e0e5f51050cb0c303556767b2054a5eca4cefd2a444a30d7e", "retrieved_at": "2026-10-17T22:46:47.527830+00:00", "raw_path": "data/raw/121894f2440c5d9e0e5f51050cb0c303556767b2054a5eca4cefd2a444a30d7e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "eps": { "value": -12.85, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 35616000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -745868000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74970976, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -267798000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "eps": { "value": -6.77, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15092000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -275645000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45238028, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -222661000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "eps": { "value": -4.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15357000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -175563000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44902270, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -158015000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015838", "source_url": "https://www.sec.gov/Archives/edgar/data/1784570/000162828026015838/0001628280-26-015838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GOLF", "source_ticker": "GOLF", "name": "ACUSHNET HOLDINGS CORP", "group": "Consumer Discretionary", "weight_percent": 0.08, "holding_price": 79.46, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2558730000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 299428000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 188545000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 194370000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 74342000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2342699000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1557363000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 783566000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 926244000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 661000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 16005000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 55292000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28580000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1025371000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 430154000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60568052, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 211524000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 660000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 715000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 693000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 27000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 431301000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11702211644057794, "free_cash_flow": 120028000.0, "free_cash_flow_margin": 0.04690920886533554, "capex_intensity": 0.029054257385499837, "cfo_to_positive_net_income": 1.0308944814235328, "total_debt": 942910000.0, "debt_to_assets": 0.40248875335670525, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011169603670570948, "current_ratio": 2.3837300129720984, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1672013, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 660000.0, 715000.0, 693000.0, 27000.0, 431301000.0 ], "thereafter": 500000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001672013.json", "sha256": "1626725a3704636f00c05eac9c7f50d813ccbe215a61578bf23af9b3dc0d45f6", "retrieved_at": "2026-10-17T22:46:48.279089+00:00", "raw_path": "data/raw/1626725a3704636f00c05eac9c7f50d813ccbe215a61578bf23af9b3dc0d45f6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "eps": { "value": 3.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2558730000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 188545000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60568052, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 194370000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001672013-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/0001672013-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001672013-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201325000009/0001672013-25-000009-index.html", "eps": { "value": 3.37, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001672013-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201325000009/0001672013-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2457091000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001672013-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201325000009/0001672013-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 214298000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001672013-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201325000009/0001672013-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63648238, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001672013-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201325000009/0001672013-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 245108000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001672013-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201325000009/0001672013-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001672013-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201324000008/0001672013-24-000008-index.html", "eps": { "value": 2.94, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001672013-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201324000008/0001672013-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2381995000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001672013-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201324000008/0001672013-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 198429000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001672013-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201324000008/0001672013-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67517105, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001672013-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201324000008/0001672013-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 371827000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001672013-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201324000008/0001672013-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001672013-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201323000011/0001672013-23-000011-index.html", "eps": { "value": 2.75, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001672013-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201323000011/0001672013-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2270336000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001672013-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201323000011/0001672013-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 199278000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001672013-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201323000011/0001672013-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72560098, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001672013-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201323000011/0001672013-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -67787000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001672013-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201323000011/0001672013-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PTON", "source_ticker": "PTON", "name": "PELOTON INTERACTIVE CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.08, "holding_price": 5.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2446000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 160700000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63200000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 387600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2055900000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2195600000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -139700000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1206600000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 10000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 57200000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 198600000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1489400000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 525000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 436218643, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 960000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 350000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06569910057236304, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 6.132911392405063, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.08119378577269011, "current_ratio": 2.836952380952381, "cash_runway_years": null, "near_term_maturity_to_cash": 0.00828775070445881 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1639825, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 10000000.0, 10000000.0, 960000000.0, 350000000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001639825.json", "sha256": "fe132179288dd7074e2318ca669155cb687b177f67ec02c9ce8d1386858f46b6", "retrieved_at": "2026-10-17T22:46:48.430113+00:00", "raw_path": "data/raw/fe132179288dd7074e2318ca669155cb687b177f67ec02c9ce8d1386858f46b6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2446000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63200000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 436218643, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 387600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-06", "accession": "0001639825-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982526000038/0001639825-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-07", "accession": "0001639825-25-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982525000138/0001639825-25-000138-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-07", "accession": "0001639825-25-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982525000138/0001639825-25-000138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2490800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-07", "accession": "0001639825-25-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982525000138/0001639825-25-000138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -118900000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-07", "accession": "0001639825-25-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982525000138/0001639825-25-000138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 390037997, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-07", "accession": "0001639825-25-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982525000138/0001639825-25-000138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 333000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-07", "accession": "0001639825-25-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982525000138/0001639825-25-000138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-22", "accession": "0001639825-24-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982524000128/0001639825-24-000128-index.html", "eps": { "value": -1.51, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0001639825-24-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982524000128/0001639825-24-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2700500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0001639825-24-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982524000128/0001639825-24-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -551900000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0001639825-24-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982524000128/0001639825-24-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 365546334, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0001639825-24-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982524000128/0001639825-24-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -66100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0001639825-24-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982524000128/0001639825-24-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-23", "accession": "0001639825-23-000132", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982523000132/0001639825-23-000132-index.html", "eps": { "value": -3.64, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-23", "accession": "0001639825-23-000132", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982523000132/0001639825-23-000132-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2800200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-23", "accession": "0001639825-23-000132", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982523000132/0001639825-23-000132-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1261700000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-23", "accession": "0001639825-23-000132", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982523000132/0001639825-23-000132-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 346670699, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-23", "accession": "0001639825-23-000132", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982523000132/0001639825-23-000132-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -387600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-23", "accession": "0001639825-23-000132", "source_url": "https://www.sec.gov/Archives/edgar/data/1639825/000163982523000132/0001639825-23-000132-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KWR", "source_ticker": "KWR", "name": "QUAKER HOUGHTON CORP", "group": "Materials", "weight_percent": 0.07, "holding_price": 158.55, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1888634000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 52986000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2488000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 136453000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 55856000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2797936000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1421437000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1373113000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 179829000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 834901000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 35657000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 44047000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 65825000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13611000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 921190000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 380156000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17472907, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 41521000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 35172000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 824624000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02805519756607156, "free_cash_flow": 80597000.0, "free_cash_flow_margin": 0.04267475858212867, "capex_intensity": 0.029574814389659403, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.2029423116216769, "share_based_compensation_to_revenue": 0.007206796022945685, "current_ratio": 2.423189427498185, "cash_runway_years": null, "near_term_maturity_to_cash": 0.19558580651619037 }, "observation_status": "sec-xbrl-unreviewed", "cik": 81362, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 35172000.0, 824624000.0, 10000000.0, 0.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000081362.json", "sha256": "1df8414fb2b911498201e27d7dfe09f169bd76952605ea72dc23da002818a098", "retrieved_at": "2026-10-17T22:46:48.984107+00:00", "raw_path": "data/raw/1df8414fb2b911498201e27d7dfe09f169bd76952605ea72dc23da002818a098.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1888634000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2488000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17472907, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 136453000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010694", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000162828026010694/0001628280-26-010694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000081362-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136225000014/0000081362-25-000014-index.html", "eps": { "value": 6.51, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000081362-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136225000014/0000081362-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1839686000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000081362-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136225000014/0000081362-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 116644000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000081362-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136225000014/0000081362-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17870067, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000081362-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136225000014/0000081362-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 204578000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000081362-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136225000014/0000081362-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000081362-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136224000020/0000081362-24-000020-index.html", "eps": { "value": 6.26, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000081362-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136224000020/0000081362-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1953313000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000081362-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136224000020/0000081362-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112748000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000081362-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136224000020/0000081362-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17914809, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000081362-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136224000020/0000081362-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 279020000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000081362-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136224000020/0000081362-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000081362-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136223000014/0000081362-23-000014-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000081362-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136223000014/0000081362-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1943585000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000081362-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136223000014/0000081362-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15931000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000081362-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136223000014/0000081362-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17856492, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000081362-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136223000014/0000081362-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41794000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000081362-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/81362/000008136223000014/0000081362-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SUPN", "source_ticker": "SUPN", "name": "SUPERNUS PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.07, "holding_price": 39.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 718952000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -62283000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38550000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 47331000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1338000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1452648000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 390934000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1061714000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 128448000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 91563000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 33051000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 644182000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 338171000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56451136, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 37616000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.08663026182554608, "free_cash_flow": 45993000.0, "free_cash_flow_margin": 0.06397228187695424, "capex_intensity": 0.0018610421836228288, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04597108012774149, "current_ratio": 1.9049001836349067, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1356576, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001356576.json", "sha256": "e4ffe1415c2b501e2c67d7dc14c0bfee891abde97e80adbe5035738fc4156668", "retrieved_at": "2026-10-17T22:46:49.040650+00:00", "raw_path": "data/raw/e4ffe1415c2b501e2c67d7dc14c0bfee891abde97e80adbe5035738fc4156668.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "eps": { "value": -0.68, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 718952000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38550000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56451136, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47331000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001356576-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657626000011/0001356576-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001356576-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657625000017/0001356576-25-000017-index.html", "eps": { "value": 1.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001356576-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657625000017/0001356576-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 661817000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001356576-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657625000017/0001356576-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73865000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001356576-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657625000017/0001356576-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55958537, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001356576-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657625000017/0001356576-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 171951000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001356576-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657625000017/0001356576-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-02-25", "accession": "0001356576-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657625000017/0001356576-25-000017-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-25", "accession": "0001356576-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657625000017/0001356576-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 607521000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-25", "accession": "0001356576-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657625000017/0001356576-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1316000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-25", "accession": "0001356576-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657625000017/0001356576-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55506828, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-25", "accession": "0001356576-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657625000017/0001356576-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111085000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-25", "accession": "0001356576-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657625000017/0001356576-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001356576-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657623000016/0001356576-23-000016-index.html", "eps": { "value": 1.04, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001356576-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657623000016/0001356576-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 667238000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001356576-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657623000016/0001356576-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 60711000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001356576-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657623000016/0001356576-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61679800, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001356576-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657623000016/0001356576-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 116826000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001356576-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1356576/000135657623000016/0001356576-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IVT", "source_ticker": "IVT", "name": "INVENTRUST PROPERTIES", "group": "Real Estate", "weight_percent": 0.07, "holding_price": 29.88, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 299169000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 60017000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111421000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 155416000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2788647000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 994385000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1794262000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 128497000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78338449, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 773000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 26810000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 21816000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 267199000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 206007000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 300000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2006123629119327, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.3948537528832088, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1307748, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 773000.0, 26810000.0, 21816000.0, 267199000.0, 206007000.0 ], "thereafter": 300000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001307748.json", "sha256": "4c73b8eaba6016db1b718328efe9338558a064c93d375b3f0007e3ba67f3e670", "retrieved_at": "2026-10-17T22:46:49.016844+00:00", "raw_path": "data/raw/4c73b8eaba6016db1b718328efe9338558a064c93d375b3f0007e3ba67f3e670.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "eps": { "value": 1.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 299169000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111421000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78338449, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 155416000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001307748-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774826000045/0001307748-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001307748-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774825000028/0001307748-25-000028-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001307748-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774825000028/0001307748-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 273974000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001307748-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774825000028/0001307748-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13658000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001307748-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774825000028/0001307748-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71010568, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001307748-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774825000028/0001307748-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 136876000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001307748-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774825000028/0001307748-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001307748-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774824000016/0001307748-24-000016-index.html", "eps": { "value": 0.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001307748-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774824000016/0001307748-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 258676000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001307748-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774824000016/0001307748-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5269000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001307748-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774824000016/0001307748-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67813180, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001307748-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774824000016/0001307748-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 129621000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001307748-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774824000016/0001307748-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001307748-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774823000031/0001307748-23-000031-index.html", "eps": { "value": 0.77, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001307748-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774823000031/0001307748-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 236707000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001307748-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774823000031/0001307748-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52233000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001307748-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774823000031/0001307748-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67525935, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001307748-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774823000031/0001307748-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125795000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001307748-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1307748/000130774823000031/0001307748-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AEHR", "source_ticker": "AEHR", "name": "AEHR TEST SYSTEMS", "group": "Information Technology", "weight_percent": 0.07, "holding_price": 69.21, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 50001000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-31", "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -14149000, "tag": "OperatingIncomeLoss", "start": "2025-05-31", "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7126000, "tag": "NetIncomeLoss", "start": "2025-05-31", "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -3310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-31", "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2066000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-05-31", "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 246694000, "tag": "Assets", "start": null, "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 27183000, "tag": "Liabilities", "start": null, "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 219511000, "tag": "StockholdersEquity", "start": null, "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 116358000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6761000, "tag": "ShareBasedCompensation", "start": "2025-05-31", "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 184448000, "tag": "AssetsCurrent", "start": null, "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 17855000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30669000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-31", "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2200000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-05-31", "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.28297434051318976, "free_cash_flow": -5376000.0, "free_cash_flow_margin": -0.10751784964300715, "capex_intensity": 0.04131917361652767, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1352172956540869, "current_ratio": 10.330327639316717, "cash_runway_years": 35.15347432024169, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1040470, "fiscal_year": "2026", "fiscal_end": "2026-05-29", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001040470.json", "sha256": "d1ac26cb77318717f762ac36f6f4a5d2a2b31aa0ccdd121b2ab6b2b828e5589a", "retrieved_at": "2026-10-17T19:47:44.609643+00:00", "raw_path": "data/raw/d1ac26cb77318717f762ac36f6f4a5d2a2b31aa0ccdd121b2ab6b2b828e5589a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "earnings": { "annual_history": [ { "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2025-05-31", "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50001000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-31", "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7126000, "tag": "NetIncomeLoss", "start": "2025-05-31", "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30669000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-31", "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-31", "end": "2026-05-29", "filed": "2026-07-27", "accession": "0001654954-26-006919", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495426006919/0001654954-26-006919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-05-30", "filed": "2025-07-28", "accession": "0001654954-25-008553", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495425008553/0001654954-25-008553-index.html", "eps": { "value": -0.13, "tag": "EarningsPerShareDiluted", "start": "2024-06-01", "end": "2025-05-30", "filed": "2025-07-28", "accession": "0001654954-25-008553", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495425008553/0001654954-25-008553-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 58968000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-06-01", "end": "2025-05-30", "filed": "2025-07-28", "accession": "0001654954-25-008553", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495425008553/0001654954-25-008553-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3910000, "tag": "NetIncomeLoss", "start": "2024-06-01", "end": "2025-05-30", "filed": "2025-07-28", "accession": "0001654954-25-008553", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495425008553/0001654954-25-008553-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29581000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-06-01", "end": "2025-05-30", "filed": "2025-07-28", "accession": "0001654954-25-008553", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495425008553/0001654954-25-008553-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-01", "end": "2025-05-30", "filed": "2025-07-28", "accession": "0001654954-25-008553", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495425008553/0001654954-25-008553-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-05-31", "filed": "2024-07-30", "accession": "0001654954-24-009642", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495424009642/0001654954-24-009642-index.html", "eps": { "value": 1.12, "tag": "EarningsPerShareDiluted", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-30", "accession": "0001654954-24-009642", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495424009642/0001654954-24-009642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 66218000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-30", "accession": "0001654954-24-009642", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495424009642/0001654954-24-009642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33156000, "tag": "NetIncomeLoss", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-30", "accession": "0001654954-24-009642", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495424009642/0001654954-24-009642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29617000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-30", "accession": "0001654954-24-009642", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495424009642/0001654954-24-009642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1756000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-30", "accession": "0001654954-24-009642", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495424009642/0001654954-24-009642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-05-31", "filed": "2023-08-28", "accession": "0001654954-23-011271", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495423011271/0001654954-23-011271-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-28", "accession": "0001654954-23-011271", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495423011271/0001654954-23-011271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 64961000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-28", "accession": "0001654954-23-011271", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495423011271/0001654954-23-011271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14557000, "tag": "NetIncomeLoss", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-28", "accession": "0001654954-23-011271", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495423011271/0001654954-23-011271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29215000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-28", "accession": "0001654954-23-011271", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495423011271/0001654954-23-011271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10011000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-28", "accession": "0001654954-23-011271", "source_url": "https://www.sec.gov/Archives/edgar/data/1040470/000165495423011271/0001654954-23-011271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FTRE", "source_ticker": "FTRE", "name": "FORTREA HOLDINGS INC", "group": "Health Care", "weight_percent": 0.07, "holding_price": 22.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2723400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -872600000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -986200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 113500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2715700000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2152200000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 563500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 174600000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1048000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4800000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 78000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 74400000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 897200000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 913300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 25000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 387500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 649000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.3204083131379893, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02731879268561357, "current_ratio": 0.982371619402168, "cash_runway_years": null, "near_term_maturity_to_cash": 0.027491408934707903 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1965040, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4800000.0, 25000000.0, 387500000.0, 0.0, 649000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001965040.json", "sha256": "42c7d01759969ec14e07e03f1bfd488eaa672556759d23c7e18336644b2b073f", "retrieved_at": "2026-10-17T22:46:49.166566+00:00", "raw_path": "data/raw/42c7d01759969ec14e07e03f1bfd488eaa672556759d23c7e18336644b2b073f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "eps": { "value": -10.81, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2723400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -986200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 113500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012244", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000162828026012244/0001628280-26-012244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001965040-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504025000015/0001965040-25-000015-index.html", "eps": { "value": -3.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001965040-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504025000015/0001965040-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2696400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001965040-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504025000015/0001965040-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -328500000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001965040-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504025000015/0001965040-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001965040-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504025000015/0001965040-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 262800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001965040-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504025000015/0001965040-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001965040-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504024000010/0001965040-24-000010-index.html", "eps": { "value": -0.04, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001965040-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504024000010/0001965040-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3109000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001965040-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504024000010/0001965040-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3400000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001965040-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504024000010/0001965040-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001965040-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504024000010/0001965040-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 167400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001965040-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504024000010/0001965040-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-13", "accession": "0001965040-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504024000010/0001965040-24-000010-index.html", "eps": { "value": 2.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-13", "accession": "0001965040-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504024000010/0001965040-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3096100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-13", "accession": "0001965040-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504024000010/0001965040-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 192900000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-13", "accession": "0001965040-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504024000010/0001965040-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-13", "accession": "0001965040-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504024000010/0001965040-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 87500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-13", "accession": "0001965040-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1965040/000196504024000010/0001965040-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SEZL", "source_ticker": "SEZL", "name": "SEZZLE INC", "group": "Financials", "weight_percent": 0.07, "holding_price": 132.37, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 235878000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 176789000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 133130000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 209907000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 655000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 400229000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 230418000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 169811000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 64054000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1356000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6520000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 351864000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 89766000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35744000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 64655000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1662991, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001662991.json", "sha256": "2fd6740ad200ae6ecd5374a27fdffcea9c33f28a64b8fbb7b71c5fd1797cc77f", "retrieved_at": "2026-10-17T22:46:49.584199+00:00", "raw_path": "data/raw/2fd6740ad200ae6ecd5374a27fdffcea9c33f28a64b8fbb7b71c5fd1797cc77f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "eps": { "value": 3.72, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 235878000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 133130000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35744000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 209907000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001662991-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299126000016/0001662991-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001662991-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299125000041/0001662991-25-000041-index.html", "eps": { "value": 13.13, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001662991-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299125000041/0001662991-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 139395617, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001662991-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299125000041/0001662991-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 78522311, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001662991-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299125000041/0001662991-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5981795, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001662991-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299125000041/0001662991-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40900038, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001662991-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299125000041/0001662991-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001662991-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299124000052/0001662991-24-000052-index.html", "eps": { "value": 1.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001662991-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299124000052/0001662991-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 60626162, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001662991-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299124000052/0001662991-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7098022, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001662991-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299124000052/0001662991-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5678527, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001662991-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299124000052/0001662991-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25690433, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001662991-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299124000052/0001662991-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001662991-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299123000009/0001662991-23-000009-index.html", "eps": { "value": -0.18, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001662991-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299123000009/0001662991-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 125570441, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001662991-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299123000009/0001662991-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38093756, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001662991-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299123000009/0001662991-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 206856959, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001662991-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299123000009/0001662991-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8511848, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001662991-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1662991/000166299123000009/0001662991-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OPEN", "source_ticker": "OPEN", "name": "OPENDOOR TECHNOLOGIES CLASS A", "group": "Real Estate", "weight_percent": 0.07, "holding_price": 2.32, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4371000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -287000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1300000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1049000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2407000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1402000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1005000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 962000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 31000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 159000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2299000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 327000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 766531000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 198000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.06566003202928392, "free_cash_flow": 1037000000.0, "free_cash_flow_margin": 0.23724548158316175, "capex_intensity": 0.002745367192862045, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0363761153054221, "current_ratio": 7.030581039755352, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1801169, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001801169.json", "sha256": "756babecf2baedc780358291a1f87fb8572baae0e26d21c12a4c0f86dacda077", "retrieved_at": "2026-10-17T22:46:49.871159+00:00", "raw_path": "data/raw/756babecf2baedc780358291a1f87fb8572baae0e26d21c12a4c0f86dacda077.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "eps": { "value": -1.7, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4371000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1300000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 766531000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1049000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001801169-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116926000010/0001801169-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001801169-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116925000017/0001801169-25-000017-index.html", "eps": { "value": -0.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001801169-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116925000017/0001801169-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5153000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001801169-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116925000017/0001801169-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -392000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001801169-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116925000017/0001801169-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 699457000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001801169-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116925000017/0001801169-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -595000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001801169-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116925000017/0001801169-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001801169-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116924000016/0001801169-24-000016-index.html", "eps": { "value": -0.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001801169-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116924000016/0001801169-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6946000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001801169-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116924000016/0001801169-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -275000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001801169-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116924000016/0001801169-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 657111000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001801169-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116924000016/0001801169-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2344000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001801169-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116924000016/0001801169-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001801169-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116923000024/0001801169-23-000024-index.html", "eps": { "value": -2.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001801169-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116923000024/0001801169-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15567000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001801169-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116923000024/0001801169-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1353000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001801169-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116923000024/0001801169-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 627105000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001801169-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116923000024/0001801169-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 730000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001801169-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1801169/000180116923000024/0001801169-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VVX", "source_ticker": "VVX", "name": "V2X", "group": "Industrials", "weight_percent": 0.07, "holding_price": 68.6, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4480038000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 194270000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 77882000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 181992000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3280840000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2196204000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1084636000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1083234000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 14935000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11924000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1235018000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1015546000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31820000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 30000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04336347147055449, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.3367658765825223, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00266158456691662, "current_ratio": 1.216112317905836, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1601548, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001601548.json", "sha256": "140f1b42ffc410ef02f509b93181a836738a745eee314c1d3c21821ae1d41fc8", "retrieved_at": "2026-10-17T22:46:50.160807+00:00", "raw_path": "data/raw/140f1b42ffc410ef02f509b93181a836738a745eee314c1d3c21821ae1d41fc8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "eps": { "value": 2.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4480038000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 77882000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31820000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 181992000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001601548-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154826000015/0001601548-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001601548-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154825000009/0001601548-25-000009-index.html", "eps": { "value": 1.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001601548-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154825000009/0001601548-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4322155000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001601548-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154825000009/0001601548-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34684000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001601548-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154825000009/0001601548-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31967000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001601548-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154825000009/0001601548-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 254237000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001601548-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154825000009/0001601548-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001601548-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154824000004/0001601548-24-000004-index.html", "eps": { "value": -0.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001601548-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154824000004/0001601548-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3963126000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001601548-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154824000004/0001601548-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22573000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001601548-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154824000004/0001601548-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31084000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001601548-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154824000004/0001601548-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 187968000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001601548-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154824000004/0001601548-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001601548-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154823000012/0001601548-23-000012-index.html", "eps": { "value": -0.68, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001601548-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154823000012/0001601548-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2890860000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001601548-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154823000012/0001601548-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14330000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001601548-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154823000012/0001601548-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20996000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001601548-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154823000012/0001601548-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 93495000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001601548-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1601548/000160154823000012/0001601548-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TALO", "source_ticker": "TALO", "name": "TALOS ENERGY", "group": "Energy", "weight_percent": 0.07, "holding_price": 16.98, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1780070000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -560280000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -494290000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 935826000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5552057000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3383934000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2167984000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 362809000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1226189000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 163381000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1056281000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18418000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 841306000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 644721000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175136000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 119459000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.31475166706927254, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -3.4292849229714593, "share_based_compensation_to_revenue": 0.010346784115231423, "current_ratio": 1.3049148391319656, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1724965, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001724965.json", "sha256": "87d1784af57bafd7c6a27ee07c79bd03b96b11111689ed0ce70254581a26ef82", "retrieved_at": "2026-10-17T22:46:50.415740+00:00", "raw_path": "data/raw/87d1784af57bafd7c6a27ee07c79bd03b96b11111689ed0ce70254581a26ef82.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "eps": { "value": -2.82, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1780070000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -494290000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175136000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 935826000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067807", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000119312526067807/0001193125-26-067807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028223", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017025028223/0000950170-25-028223-index.html", "eps": { "value": -0.44, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028223", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017025028223/0000950170-25-028223-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1973568000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028223", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017025028223/0000950170-25-028223-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -76393000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028223", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017025028223/0000950170-25-028223-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175605000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028223", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017025028223/0000950170-25-028223-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 962593000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028223", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017025028223/0000950170-25-028223-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022540", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017024022540/0000950170-24-022540-index.html", "eps": { "value": 1.55, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022540", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017024022540/0000950170-24-022540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1457886000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022540", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017024022540/0000950170-24-022540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 187332000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022540", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017024022540/0000950170-24-022540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120752000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022540", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017024022540/0000950170-24-022540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 519069000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022540", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017024022540/0000950170-24-022540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005278", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017023005278/0000950170-23-005278-index.html", "eps": { "value": 4.56, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005278", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017023005278/0000950170-23-005278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1651980000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005278", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017023005278/0000950170-23-005278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 381915000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005278", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017023005278/0000950170-23-005278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83683000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005278", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017023005278/0000950170-23-005278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 709739000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005278", "source_url": "https://www.sec.gov/Archives/edgar/data/1724965/000095017023005278/0000950170-23-005278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CALX", "source_ticker": "CALX", "name": "CALIX NETWORKS", "group": "Information Technology", "weight_percent": 0.07, "holding_price": 37.19, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1000010000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 20990000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17884000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 134953000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 19435000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1058522000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 199303000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 859219000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 143086000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 17710000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 87929000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 691553000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 163248000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69305000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 93630000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02098979010209898, "free_cash_flow": 115518000.0, "free_cash_flow_margin": 0.11551684483155168, "capex_intensity": 0.01943480565194348, "cfo_to_positive_net_income": 7.546018787743234, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.08792812071879282, "current_ratio": 4.236211163383318, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1406666, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001406666.json", "sha256": "70eb9f057444e257f758fda82d736aa1cd464d9c087147de6374e0c25f4800c9", "retrieved_at": "2026-10-17T22:46:50.768807+00:00", "raw_path": "data/raw/70eb9f057444e257f758fda82d736aa1cd464d9c087147de6374e0c25f4800c9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "eps": { "value": 0.26, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1000010000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17884000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69305000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 134953000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001406666-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666626000005/0001406666-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001406666-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666625000008/0001406666-25-000008-index.html", "eps": { "value": -0.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001406666-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666625000008/0001406666-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 831518000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001406666-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666625000008/0001406666-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29747000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001406666-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666625000008/0001406666-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65879000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001406666-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666625000008/0001406666-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 68400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001406666-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666625000008/0001406666-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001406666-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666624000012/0001406666-24-000012-index.html", "eps": { "value": 0.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001406666-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666624000012/0001406666-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1039593000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001406666-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666624000012/0001406666-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29325000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001406666-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666624000012/0001406666-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69320000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001406666-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666624000012/0001406666-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56251000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001406666-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666624000012/0001406666-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001406666-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666623000026/0001406666-23-000026-index.html", "eps": { "value": 0.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001406666-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666623000026/0001406666-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 867827000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001406666-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666623000026/0001406666-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41010000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001406666-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666623000026/0001406666-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68911000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001406666-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666623000026/0001406666-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27183000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001406666-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1406666/000140666623000026/0001406666-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SHO", "source_ticker": "SHO", "name": "SUNSTONE HOTEL INVESTORS REIT INC", "group": "Real Estate", "weight_percent": 0.07, "holding_price": 11.87, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 960126000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 181760000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3029005000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1084387000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1944618000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 109189000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8699000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 194316000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 102591000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 65000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 105000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 760000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009060269173004376, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.5952980611600069 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1295810, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 65000000.0, null, 105000000.0, null, null ], "thereafter": 760000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001295810.json", "sha256": "f783e7b8fb9e4608a681e9e4b66e88b088da99d85a0ab321449c653bbe0b9c2d", "retrieved_at": "2026-10-17T22:46:51.038859+00:00", "raw_path": "data/raw/f783e7b8fb9e4608a681e9e4b66e88b088da99d85a0ab321449c653bbe0b9c2d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 960126000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 194316000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 181760000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021440", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000110465926021440/0001104659-26-021440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001297", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000155837025001297/0001558370-25-001297-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001297", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000155837025001297/0001558370-25-001297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 905809000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001297", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000155837025001297/0001558370-25-001297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 202642000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001297", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000155837025001297/0001558370-25-001297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 170376000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001297", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000155837025001297/0001558370-25-001297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001615", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000155837024001615/0001558370-24-001615-index.html", "eps": { "value": 0.93, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001615", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000155837024001615/0001558370-24-001615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 986480000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001615", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000155837024001615/0001558370-24-001615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 205865000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001615", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000155837024001615/0001558370-24-001615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 198131000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001558370-24-001615", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000155837024001615/0001558370-24-001615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001869", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000155837023001869/0001558370-23-001869-index.html", "eps": { "value": 0.34, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001869", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000155837023001869/0001558370-23-001869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 912053000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001869", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000155837023001869/0001558370-23-001869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 212653000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001869", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000155837023001869/0001558370-23-001869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 209384000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001869", "source_url": "https://www.sec.gov/Archives/edgar/data/1295810/000155837023001869/0001558370-23-001869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ADUS", "source_ticker": "ADUS", "name": "ADDUS HOMECARE CORP", "group": "Health Care", "weight_percent": 0.07, "holding_price": 116.49, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1422530000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 138615000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95910000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 111507000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7719000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1437308000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 352005000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1085303000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 120959000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 16412000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16424000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 269491000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 149487000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18391000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0974425846906568, "free_cash_flow": 103788000.0, "free_cash_flow_margin": 0.07296014846787062, "capex_intensity": 0.005426247601105073, "cfo_to_positive_net_income": 1.1626212073819207, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01154562645427513, "current_ratio": 1.8027721474108116, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1468328, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001468328.json", "sha256": "28a3734eba2b9dd441434e77e5d72fe0aea0cdf9d861f0146894e956dbfa5e47", "retrieved_at": "2026-10-17T22:46:51.247439+00:00", "raw_path": "data/raw/28a3734eba2b9dd441434e77e5d72fe0aea0cdf9d861f0146894e956dbfa5e47.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "eps": { "value": 5.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1422530000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95910000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18391000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111507000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005352", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000143774926005352/0001437749-26-005352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026747", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017025026747/0000950170-25-026747-index.html", "eps": { "value": 4.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026747", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017025026747/0000950170-25-026747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1154599000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026747", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017025026747/0000950170-25-026747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73598000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026747", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017025026747/0000950170-25-026747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17380000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026747", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017025026747/0000950170-25-026747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 116434000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026747", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017025026747/0000950170-25-026747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021284", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017024021284/0000950170-24-021284-index.html", "eps": { "value": 3.83, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021284", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017024021284/0000950170-24-021284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1058651000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021284", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017024021284/0000950170-24-021284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62516000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021284", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017024021284/0000950170-24-021284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16311000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021284", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017024021284/0000950170-24-021284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 112247000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021284", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017024021284/0000950170-24-021284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005160", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017023005160/0000950170-23-005160-index.html", "eps": { "value": 2.84, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005160", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017023005160/0000950170-23-005160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 951120000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005160", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017023005160/0000950170-23-005160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46025000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005160", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017023005160/0000950170-23-005160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16181000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005160", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017023005160/0000950170-23-005160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 105110000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005160", "source_url": "https://www.sec.gov/Archives/edgar/data/1468328/000095017023005160/0000950170-23-005160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UPST", "source_ticker": "UPST", "name": "UPSTART HOLDINGS", "group": "Financials", "weight_percent": 0.07, "holding_price": 24.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1043857000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 42631000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53601000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -147725000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 347000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2974805000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2175990000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 798815000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 652388000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 24835000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 131950000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107492735, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1647639, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001647639.json", "sha256": "98112710e99795498fe45623236729dc083c9405cf0d3361f3f1e20a44b0d579", "retrieved_at": "2026-10-17T22:46:51.412564+00:00", "raw_path": "data/raw/98112710e99795498fe45623236729dc083c9405cf0d3361f3f1e20a44b0d579.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "eps": { "value": 0.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1043857000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53601000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107492735, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -147725000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001647639-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763926000027/0001647639-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001647639-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763925000018/0001647639-25-000018-index.html", "eps": { "value": -1.44, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001647639-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763925000018/0001647639-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 636528000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001647639-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763925000018/0001647639-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -128581000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001647639-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763925000018/0001647639-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89450038, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001647639-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763925000018/0001647639-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 186331000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001647639-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763925000018/0001647639-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001647639-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763924000009/0001647639-24-000009-index.html", "eps": { "value": -2.87, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001647639-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763924000009/0001647639-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 513562000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001647639-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763924000009/0001647639-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -240132000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001647639-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763924000009/0001647639-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83765896, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001647639-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763924000009/0001647639-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -160493000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001647639-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763924000009/0001647639-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001647639-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763923000021/0001647639-23-000021-index.html", "eps": { "value": -1.31, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001647639-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763923000021/0001647639-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 907272000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001647639-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763923000021/0001647639-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -108665000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001647639-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763923000021/0001647639-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82771268, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001647639-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763923000021/0001647639-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -674681000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001647639-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1647639/000164763923000021/0001647639-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IPAR", "source_ticker": "IPAR", "name": "INTERPARFUMS INC", "group": "Consumer Staples", "weight_percent": 0.07, "holding_price": 115.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1488509000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 270317000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 168387000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 214900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 24414000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1585248000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 880716000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 121254000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 54774000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 9400000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25302000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1568000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1027365000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 344003000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32138197, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 54800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 35100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 25600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 25700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 24400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 10500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1816025297797998, "free_cash_flow": 190486000.0, "free_cash_flow_margin": 0.1279710099166347, "capex_intensity": 0.01640164755470071, "cfo_to_positive_net_income": 1.2762267871035176, "total_debt": 185428000.0, "debt_to_assets": 0.1169709723652072, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.001053403103373913, "current_ratio": 2.9865001177315316, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 822663, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 54800000.0, 35100000.0, 25600000.0, 25700000.0, 24400000.0 ], "thereafter": 10500000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000822663.json", "sha256": "b28ba276a652f6ab89fe8d9b8a41ee63aff5eb154a01990e4ea5531c9183454d", "retrieved_at": "2026-10-17T22:46:51.703822+00:00", "raw_path": "data/raw/b28ba276a652f6ab89fe8d9b8a41ee63aff5eb154a01990e4ea5531c9183454d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "eps": { "value": 5.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1488509000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 168387000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32138197, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 214900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001753926-26-000464", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392626000464/0001753926-26-000464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001753926-25-000424", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392625000424/0001753926-25-000424-index.html", "eps": { "value": 5.12, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001753926-25-000424", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392625000424/0001753926-25-000424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1452325000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001753926-25-000424", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392625000424/0001753926-25-000424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 164358000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001753926-25-000424", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392625000424/0001753926-25-000424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32124285, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001753926-25-000424", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392625000424/0001753926-25-000424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 187642000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001753926-25-000424", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392625000424/0001753926-25-000424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001753926-24-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392624000405/0001753926-24-000405-index.html", "eps": { "value": 4.75, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001753926-24-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392624000405/0001753926-24-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1317700000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001753926-24-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392624000405/0001753926-24-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 152654000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001753926-24-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392624000405/0001753926-24-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32139702, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001753926-24-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392624000405/0001753926-24-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 105774000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001753926-24-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392624000405/0001753926-24-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001753926-23-000213", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392623000213/0001753926-23-000213-index.html", "eps": { "value": 3.78, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001753926-23-000213", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392623000213/0001753926-23-000213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1086700000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001753926-23-000213", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392623000213/0001753926-23-000213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 120938000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001753926-23-000213", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392623000213/0001753926-23-000213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31988753, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001753926-23-000213", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392623000213/0001753926-23-000213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 115150000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001753926-23-000213", "source_url": "https://www.sec.gov/Archives/edgar/data/822663/000175392623000213/0001753926-23-000213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RXRX", "source_ticker": "RXRX", "name": "RECURSION PHARMACEUTICALS CLASS A", "group": "Health Care", "weight_percent": 0.07, "holding_price": 4.16, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 74681000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -648132000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -644759000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -371808000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6469000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1474130000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 343265000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1130865000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 743294000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 83701000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 111223000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 812845000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 147707000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 447446109, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 528864000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -8.678673290395148, "free_cash_flow": -378277000.0, "free_cash_flow_margin": -5.065237476734377, "capex_intensity": 0.08662176457197948, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.4893078560811988, "current_ratio": 5.503090577968546, "cash_runway_years": 1.9991339616145969, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1601830, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001601830.json", "sha256": "b016b41a28174b635cb851e1e96697b5ffbda42a0a8ce3df7df0c5ef499bd8b6", "retrieved_at": "2026-10-17T22:46:51.933170+00:00", "raw_path": "data/raw/b016b41a28174b635cb851e1e96697b5ffbda42a0a8ce3df7df0c5ef499bd8b6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "eps": { "value": -1.44, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 74681000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -644759000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 447446109, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -371808000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001601830-26-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183026000039/0001601830-26-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001601830-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183025000035/0001601830-25-000035-index.html", "eps": { "value": -1.69, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001601830-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183025000035/0001601830-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 58839000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001601830-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183025000035/0001601830-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -463661000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001601830-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183025000035/0001601830-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 274207146, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001601830-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183025000035/0001601830-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -359174000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001601830-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183025000035/0001601830-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001601830-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183024000019/0001601830-24-000019-index.html", "eps": { "value": -1.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001601830-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183024000019/0001601830-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 44575000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001601830-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183024000019/0001601830-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -328066000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001601830-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183024000019/0001601830-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 207853702, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001601830-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183024000019/0001601830-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -287780000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001601830-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183024000019/0001601830-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001601830-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183023000010/0001601830-23-000010-index.html", "eps": { "value": -1.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001601830-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183023000010/0001601830-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 39843000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001601830-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183023000010/0001601830-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -239476000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001601830-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183023000010/0001601830-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175537487, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001601830-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183023000010/0001601830-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -83524000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001601830-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1601830/000160183023000010/0001601830-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SMR", "source_ticker": "SMR", "name": "NUSCALE POWER CORP CLASS A", "group": "Industrials", "weight_percent": 0.07, "holding_price": 6.15, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 31479000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -689571000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -355794000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -459610000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 508000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1412512000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 298961000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1168841000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 836417000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19160000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1272572000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 296056000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 163731673, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -21.90574668826837, "free_cash_flow": -460118000.0, "free_cash_flow_margin": -14.616665078306172, "capex_intensity": 0.016137742622065503, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.6086597414149115, "current_ratio": 4.298416515794309, "cash_runway_years": 1.819840734535802, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1822966, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001822966.json", "sha256": "01b4dfce3d0b5fc2b0365f5128226083f05830b9109ee059827b04367b156bfd", "retrieved_at": "2026-10-17T22:46:52.213433+00:00", "raw_path": "data/raw/01b4dfce3d0b5fc2b0365f5128226083f05830b9109ee059827b04367b156bfd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "eps": { "value": -2.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31479000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -355794000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 163731673, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -459610000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001822966-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296626000018/0001822966-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001822966-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296625000024/0001822966-25-000024-index.html", "eps": { "value": -1.47, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001822966-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296625000024/0001822966-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37045000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001822966-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296625000024/0001822966-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -136623000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001822966-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296625000024/0001822966-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93249872, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001822966-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296625000024/0001822966-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -108666000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001822966-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296625000024/0001822966-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001822966-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296624000039/0001822966-24-000039-index.html", "eps": { "value": -0.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001822966-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296624000039/0001822966-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 22810000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001822966-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296624000039/0001822966-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58362000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001822966-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296624000039/0001822966-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73386018, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001822966-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296624000039/0001822966-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -183254000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001822966-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296624000039/0001822966-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001822966-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296623000059/0001822966-23-000059-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001822966-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296623000059/0001822966-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11804000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001822966-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296623000059/0001822966-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25914000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001822966-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296623000059/0001822966-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50763844, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001822966-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296623000059/0001822966-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -148609000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001822966-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1822966/000182296623000059/0001822966-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "APAM", "source_ticker": "APAM", "name": "ARTISAN PARTNERS ASSET MANAGEMENT", "group": "Financials", "weight_percent": 0.07, "holding_price": 32.76, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1196688000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 399631000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 290320000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 171988000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 371000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1577292000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 794873000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 438831000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9378000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27393000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65603942, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1517302, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001517302.json", "sha256": "faf7b20fc3b33c8119c47a04ceadc640844ec0cc902098204a776affa43056c6", "retrieved_at": "2026-10-17T22:46:52.481046+00:00", "raw_path": "data/raw/faf7b20fc3b33c8119c47a04ceadc640844ec0cc902098204a776affa43056c6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "eps": { "value": 4.05, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1196688000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 290320000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65603942, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 171988000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001517302-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730226000047/0001517302-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001517302-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730225000015/0001517302-25-000015-index.html", "eps": { "value": 3.66, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001517302-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730225000015/0001517302-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1111802000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001517302-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730225000015/0001517302-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 259748000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001517302-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730225000015/0001517302-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64939183, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001517302-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730225000015/0001517302-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 372838000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001517302-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730225000015/0001517302-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001517302-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730224000015/0001517302-24-000015-index.html", "eps": { "value": 3.19, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001517302-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730224000015/0001517302-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 975131000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001517302-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730224000015/0001517302-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 222289000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001517302-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730224000015/0001517302-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63486479, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001517302-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730224000015/0001517302-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 253028000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001517302-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730224000015/0001517302-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001517302-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730223000016/0001517302-23-000016-index.html", "eps": { "value": 2.94, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001517302-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730223000016/0001517302-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 993285000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001517302-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730223000016/0001517302-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 206755000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001517302-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730223000016/0001517302-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62498509, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001517302-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730223000016/0001517302-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 312610000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001517302-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1517302/000151730223000016/0001517302-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OFG", "source_ticker": "OFG", "name": "OFG BANCORP", "group": "Financials", "weight_percent": 0.07, "holding_price": 52.13, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 205103000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001030469-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 217719000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001030469-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 18382000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001030469-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 12465657000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001030469-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11075652000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001030469-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1390005000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001030469-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1040335000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001030469-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 20458000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001030469-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6235000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001030469-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44760000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001030469-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1030469, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001030469.json", "sha256": "a673952e213f640801c3d042d5d05e7c11a74bade78ac157fec9be9ee69c7700", "retrieved_at": "2026-10-17T22:46:52.935161+00:00", "raw_path": "data/raw/a673952e213f640801c3d042d5d05e7c11a74bade78ac157fec9be9ee69c7700.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001030469-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "eps": { "value": 4.58, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001030469-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 205103000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001030469-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44760000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001030469-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 217719000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001030469-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046926000008/0001030469-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001030469-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046925000007/0001030469-25-000007-index.html", "eps": { "value": 4.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001030469-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046925000007/0001030469-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 198170000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001030469-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046925000007/0001030469-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46902000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001030469-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046925000007/0001030469-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 252500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001030469-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046925000007/0001030469-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001030469-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046924000007/0001030469-24-000007-index.html", "eps": { "value": 3.83, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001030469-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046924000007/0001030469-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001030469-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046924000007/0001030469-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 181872000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001030469-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046924000007/0001030469-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47552000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001030469-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046924000007/0001030469-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 295657000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001030469-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046924000007/0001030469-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001030469-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046923000010/0001030469-23-000010-index.html", "eps": { "value": 3.44, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001030469-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046923000010/0001030469-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001030469-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046923000010/0001030469-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 166239000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001030469-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046923000010/0001030469-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48436000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001030469-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046923000010/0001030469-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 164456000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001030469-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1030469/000103046923000010/0001030469-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BULL", "source_ticker": "BULL", "name": "WEBULL CORP CLASS A", "group": "Financials", "weight_percent": 0.07, "holding_price": 6.29, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "PRLB", "source_ticker": "PRLB", "name": "PROTO LABS", "group": "Industrials", "weight_percent": 0.07, "holding_price": 87.41, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 533127000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 25110000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21241000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 74504000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14842000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 763415000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 89483000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 673932000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 110826000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 33814000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15729000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 233541000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 67002000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24245199, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 42963000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.047099471608078376, "free_cash_flow": 59662000.0, "free_cash_flow_margin": 0.11190954500522389, "capex_intensity": 0.027839520414460344, "cfo_to_positive_net_income": 3.5075561414246033, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.029503289084964746, "current_ratio": 3.4855825199247783, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1443669, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001443669.json", "sha256": "bd2e2b2a74d8a79a4215d99cf7056a6a60f2f2a6fa79c53742ef8813a859d0cd", "retrieved_at": "2026-10-17T22:46:53.276765+00:00", "raw_path": "data/raw/bd2e2b2a74d8a79a4215d99cf7056a6a60f2f2a6fa79c53742ef8813a859d0cd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "eps": { "value": 0.88, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 533127000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21241000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24245199, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74504000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001443669-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000144366926000010/0001443669-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007052", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000162828025007052/0001628280-25-007052-index.html", "eps": { "value": 0.66, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007052", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000162828025007052/0001628280-25-007052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 500890000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007052", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000162828025007052/0001628280-25-007052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16593000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007052", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000162828025007052/0001628280-25-007052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25212178, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007052", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000162828025007052/0001628280-25-007052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77829000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007052", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000162828025007052/0001628280-25-007052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005285", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000162828024005285/0001628280-24-005285-index.html", "eps": { "value": 0.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005285", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000162828024005285/0001628280-24-005285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 503877000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005285", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000162828024005285/0001628280-24-005285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17220000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005285", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000162828024005285/0001628280-24-005285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26223498, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005285", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000162828024005285/0001628280-24-005285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73274000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001628280-24-005285", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000162828024005285/0001628280-24-005285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003930", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000143774923003930/0001437749-23-003930-index.html", "eps": { "value": -3.77, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003930", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000143774923003930/0001437749-23-003930-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 488398000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003930", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000143774923003930/0001437749-23-003930-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -103462000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003930", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000143774923003930/0001437749-23-003930-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27409838, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003930", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000143774923003930/0001437749-23-003930-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62079000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003930", "source_url": "https://www.sec.gov/Archives/edgar/data/1443669/000143774923003930/0001437749-23-003930-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WTTR", "source_ticker": "WTTR", "name": "SELECT WATER SOLUTIONS CLASS A", "group": "Energy", "weight_percent": 0.07, "holding_price": 18.2, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1407344000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 28806000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21223000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 214673000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 294562000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1595612000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 668545000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 805616000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18084000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 285043000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 31250000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5321000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19875000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 354386000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 225696000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 7286000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 31250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 62500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 62500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 62500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 101250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02046834320535704, "free_cash_flow": -79889000.0, "free_cash_flow_margin": -0.05676579429052172, "capex_intensity": 0.20930348230425538, "cfo_to_positive_net_income": 10.115110964519625, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.014122346775202082, "current_ratio": 1.5701917623706225, "cash_runway_years": null, "near_term_maturity_to_cash": 1.7280468922804688 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1693256, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 31250000.0, 62500000.0, 62500000.0, 62500000.0, 101250000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001693256.json", "sha256": "0a5e179288d27984ea1ee31ae92adb0188b4db59beb36cc64941b77304c54486", "retrieved_at": "2026-10-17T22:46:53.573720+00:00", "raw_path": "data/raw/0a5e179288d27984ea1ee31ae92adb0188b4db59beb36cc64941b77304c54486.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "eps": null, "revenue": { "value": 1407344000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21223000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 214673000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017085", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000110465926017085/0001104659-26-017085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001558370-25-001154", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000155837025001154/0001558370-25-001154-index.html", "eps": null, "revenue": { "value": 1452075000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001558370-25-001154", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000155837025001154/0001558370-25-001154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30644000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001558370-25-001154", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000155837025001154/0001558370-25-001154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 234886000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001558370-25-001154", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000155837025001154/0001558370-25-001154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001437", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000155837024001437/0001558370-24-001437-index.html", "eps": null, "revenue": { "value": 1585353000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001437", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000155837024001437/0001558370-24-001437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74403000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001437", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000155837024001437/0001558370-24-001437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 285355000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001437", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000155837024001437/0001558370-24-001437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001765", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000155837023001765/0001558370-23-001765-index.html", "eps": null, "revenue": { "value": 1387420000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001765", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000155837023001765/0001558370-23-001765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48278000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001765", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000155837023001765/0001558370-23-001765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 33231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001765", "source_url": "https://www.sec.gov/Archives/edgar/data/1693256/000155837023001765/0001558370-23-001765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TILE", "source_ticker": "TILE", "name": "INTERFACE", "group": "Industrials", "weight_percent": 0.07, "holding_price": 35.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1386854000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 163995000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 116098000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 167906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 46192000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1206522000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 565848000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 640674000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 71323000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 172801000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 8778000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 19546000, "tag": "InterestExpense", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 38916000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 554842000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 237064000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59162000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 18175000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 8781000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 8781000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 8781000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 8781000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 146655000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1182496499271012, "free_cash_flow": 121714000.0, "free_cash_flow_margin": 0.08776266283256925, "capex_intensity": 0.0333070388086994, "cfo_to_positive_net_income": 1.4462436906751193, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 8.390207715133531, "share_based_compensation_to_revenue": null, "current_ratio": 2.3404734586440794, "cash_runway_years": null, "near_term_maturity_to_cash": 0.12311596539685656 }, "observation_status": "sec-xbrl-unreviewed", "cik": 715787, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 8781000.0, 8781000.0, 8781000.0, 8781000.0, 146655000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000715787.json", "sha256": "063c5529d363a6bd1c5fb5bb71b15ae0d412765bd9ef9bda4947d448c959e62a", "retrieved_at": "2026-10-17T22:46:53.893631+00:00", "raw_path": "data/raw/063c5529d363a6bd1c5fb5bb71b15ae0d412765bd9ef9bda4947d448c959e62a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "eps": { "value": 1.96, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1386854000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 116098000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59162000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 167906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0000715787-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578726000006/0000715787-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-02-26", "accession": "0000715787-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578725000006/0000715787-25-000006-index.html", "eps": { "value": 1.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-26", "accession": "0000715787-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578725000006/0000715787-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1315658000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-26", "accession": "0000715787-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578725000006/0000715787-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 86946000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-26", "accession": "0000715787-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578725000006/0000715787-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58871000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-26", "accession": "0000715787-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578725000006/0000715787-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 148430000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-26", "accession": "0000715787-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578725000006/0000715787-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000715787-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578724000005/0000715787-24-000005-index.html", "eps": { "value": 0.76, "tag": "EarningsPerShareDiluted", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000715787-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578724000005/0000715787-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1261498000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000715787-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578724000005/0000715787-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44517000, "tag": "NetIncomeLoss", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000715787-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578724000005/0000715787-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58335000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000715787-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578724000005/0000715787-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 142034000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000715787-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578724000005/0000715787-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-01", "filed": "2023-03-01", "accession": "0000715787-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578723000010/0000715787-23-000010-index.html", "eps": { "value": 0.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-01", "accession": "0000715787-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578723000010/0000715787-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1297919000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-01", "accession": "0000715787-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578723000010/0000715787-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19560000, "tag": "NetIncomeLoss", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-01", "accession": "0000715787-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578723000010/0000715787-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58865000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-01", "accession": "0000715787-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578723000010/0000715787-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43061000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-01", "accession": "0000715787-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/715787/000071578723000010/0000715787-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VCEL", "source_ticker": "VCEL", "name": "VERICEL", "group": "Health Care", "weight_percent": 0.07, "holding_price": 41.02, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 276259000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 11044000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16518000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 51910000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 27162000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 487969000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 133329000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 354640000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 100092000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 11544000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 38767000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 247437000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 49149000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52151000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 13934000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03997697812559953, "free_cash_flow": 24748000.0, "free_cash_flow_margin": 0.08958260183378641, "capex_intensity": 0.09832077868956306, "cfo_to_positive_net_income": 3.1426322799370383, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.14032845988727968, "current_ratio": 5.034425929316975, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 887359, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000887359.json", "sha256": "d9b27b70e78f1e634e0213bcb9ed7d62ec7bbff242dc4dc50e2ce711df5b16b8", "retrieved_at": "2026-10-17T19:47:59.987090+00:00", "raw_path": "data/raw/d9b27b70e78f1e634e0213bcb9ed7d62ec7bbff242dc4dc50e2ce711df5b16b8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "eps": { "value": 0.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 276259000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16518000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52151000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51910000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012013", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828026012013/0001628280-26-012013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008447", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828025008447/0001628280-25-008447-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008447", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828025008447/0001628280-25-008447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 237224000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008447", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828025008447/0001628280-25-008447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10362000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008447", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828025008447/0001628280-25-008447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51679000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008447", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828025008447/0001628280-25-008447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58163000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008447", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828025008447/0001628280-25-008447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007824", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828024007824/0001628280-24-007824-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007824", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828024007824/0001628280-24-007824-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 197516000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007824", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828024007824/0001628280-24-007824-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3182000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007824", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828024007824/0001628280-24-007824-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47590000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007824", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828024007824/0001628280-24-007824-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35311000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007824", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828024007824/0001628280-24-007824-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004714", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828023004714/0001628280-23-004714-index.html", "eps": { "value": -0.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004714", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828023004714/0001628280-23-004714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 163698000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004714", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828023004714/0001628280-23-004714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16709000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004714", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828023004714/0001628280-23-004714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47130000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004714", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828023004714/0001628280-23-004714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17687000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004714", "source_url": "https://www.sec.gov/Archives/edgar/data/887359/000162828023004714/0001628280-23-004714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LCII", "source_ticker": "LCII", "name": "LCI INDUSTRIES", "group": "Consumer Discretionary", "weight_percent": 0.07, "holding_price": 84.02, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4122017000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 279922000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 188250000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 330976000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 52644000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3175987000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1815154000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1360833000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 222615000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 941502000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3683000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 35710000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 121231000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 22689000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1349686000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 473367000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24855000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 128571000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06790898727491905, "free_cash_flow": 278332000.0, "free_cash_flow_margin": 0.06752325378570734, "capex_intensity": 0.012771417488088962, "cfo_to_positive_net_income": 1.7581726427622841, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 7.8387566507980955, "share_based_compensation_to_revenue": 0.005504344111147528, "current_ratio": 2.8512464958478305, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 763744, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000763744.json", "sha256": "dad6a770ab4a6968cbdb77b41f5437b08771c113a5423900897e39f52f48e43e", "retrieved_at": "2026-10-17T22:46:54.368807+00:00", "raw_path": "data/raw/dad6a770ab4a6968cbdb77b41f5437b08771c113a5423900897e39f52f48e43e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "eps": { "value": 7.57, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4122017000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 188250000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24855000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 330976000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000763744-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374426000011/0000763744-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000763744-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374425000022/0000763744-25-000022-index.html", "eps": { "value": 5.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000763744-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374425000022/0000763744-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3741208000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000763744-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374425000022/0000763744-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 142867000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000763744-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374425000022/0000763744-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25507000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000763744-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374425000022/0000763744-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 370284000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000763744-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374425000022/0000763744-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000763744-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374424000023/0000763744-24-000023-index.html", "eps": { "value": 2.52, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000763744-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374424000023/0000763744-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3784808000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000763744-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374424000023/0000763744-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64195000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000763744-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374424000023/0000763744-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25436000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000763744-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374424000023/0000763744-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 527229000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000763744-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374424000023/0000763744-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000763744-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374423000016/0000763744-23-000016-index.html", "eps": { "value": 15.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000763744-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374423000016/0000763744-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5207143000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000763744-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374423000016/0000763744-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 394974000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000763744-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374423000016/0000763744-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25514000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000763744-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374423000016/0000763744-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 602514000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000763744-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/763744/000076374423000016/0000763744-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SONO", "source_ticker": "SONO", "name": "SONOS", "group": "Consumer Discretionary", "weight_percent": 0.07, "holding_price": 17.69, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1443276000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -50468000, "tag": "OperatingIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61144000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 136869000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 823278000, "tag": "Assets", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 468053000, "tag": "Liabilities", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 355225000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 174668000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 62321000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 81564000, "tag": "ShareBasedCompensation", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 504035000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 352412000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120753102, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 80984000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0349676707712177, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05651309936560991, "current_ratio": 1.4302435785387557, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1314727, "fiscal_year": "2025", "fiscal_end": "2025-09-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001314727.json", "sha256": "9f4da571f0f6ed548be9a5c9393cf5edf0cc0f0bff6539ac1394242f2a5d6a77", "retrieved_at": "2026-10-17T22:46:54.353631+00:00", "raw_path": "data/raw/9f4da571f0f6ed548be9a5c9393cf5edf0cc0f0bff6539ac1394242f2a5d6a77.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "earnings": { "annual_history": [ { "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1443276000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61144000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120753102, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 136869000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-14", "accession": "0001314727-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472725000090/0001314727-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-28", "filed": "2024-11-15", "accession": "0001314727-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472724000026/0001314727-24-000026-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-15", "accession": "0001314727-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472724000026/0001314727-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1518056000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-15", "accession": "0001314727-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472724000026/0001314727-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38146000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-15", "accession": "0001314727-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472724000026/0001314727-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 123218532, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-15", "accession": "0001314727-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472724000026/0001314727-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 189906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-15", "accession": "0001314727-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000131472724000026/0001314727-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-20", "accession": "0000950170-23-065135", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000095017023065135/0000950170-23-065135-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-11-20", "accession": "0000950170-23-065135", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000095017023065135/0000950170-23-065135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1655255000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-11-20", "accession": "0000950170-23-065135", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000095017023065135/0000950170-23-065135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10274000, "tag": "NetIncomeLoss", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-11-20", "accession": "0000950170-23-065135", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000095017023065135/0000950170-23-065135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127702885, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-11-20", "accession": "0000950170-23-065135", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000095017023065135/0000950170-23-065135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 100406000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-11-20", "accession": "0000950170-23-065135", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000095017023065135/0000950170-23-065135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-01", "filed": "2022-11-23", "accession": "0000950170-22-025663", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000095017022025663/0000950170-22-025663-index.html", "eps": { "value": 0.49, "tag": "EarningsPerShareDiluted", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-11-23", "accession": "0000950170-22-025663", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000095017022025663/0000950170-22-025663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1752336000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-11-23", "accession": "0000950170-22-025663", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000095017022025663/0000950170-22-025663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67383000, "tag": "NetIncomeLoss", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-11-23", "accession": "0000950170-22-025663", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000095017022025663/0000950170-22-025663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 137762078, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-11-23", "accession": "0000950170-22-025663", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000095017022025663/0000950170-22-025663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28260000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-11-23", "accession": "0000950170-22-025663", "source_url": "https://www.sec.gov/Archives/edgar/data/1314727/000095017022025663/0000950170-22-025663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SYBT", "source_ticker": "SYBT", "name": "STOCK YARDS BANCORP INC", "group": "Financials", "weight_percent": 0.07, "holding_price": 76.64, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 140150000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005830", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774926005830/0001437749-26-005830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 166046000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005830", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774926005830/0001437749-26-005830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12042000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005830", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774926005830/0001437749-26-005830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9536124000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005830", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774926005830/0001437749-26-005830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8460427000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005830", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774926005830/0001437749-26-005830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1075697000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005830", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774926005830/0001437749-26-005830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4408000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005830", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774926005830/0001437749-26-005830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29507000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005830", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774926005830/0001437749-26-005830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2091000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005830", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774926005830/0001437749-26-005830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 835324, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000835324.json", "sha256": "82b348234672e28b51566e1e527e36cbd3c00b6cf689d0f809faadbdd6882047", "retrieved_at": "2026-10-17T22:46:54.671276+00:00", "raw_path": "data/raw/82b348234672e28b51566e1e527e36cbd3c00b6cf689d0f809faadbdd6882047.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774926005830/0001437749-26-005830-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005830", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774926005830/0001437749-26-005830-index.html", "eps": { "value": 4.75, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005830", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774926005830/0001437749-26-005830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 140150000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005830", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774926005830/0001437749-26-005830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29507000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005830", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774926005830/0001437749-26-005830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 166046000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005830", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774926005830/0001437749-26-005830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005393", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774925005393/0001437749-25-005393-index.html", "eps": { "value": 3.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005393", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774925005393/0001437749-25-005393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001437749-24-005669", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774924005669/0001437749-24-005669-index.html", "eps": { "value": 3.67, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001437749-24-005669", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774924005669/0001437749-24-005669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004492", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774923004492/0001437749-23-004492-index.html", "eps": { "value": 3.21, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004492", "source_url": "https://www.sec.gov/Archives/edgar/data/835324/000143774923004492/0001437749-23-004492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CNS", "source_ticker": "CNS", "name": "COHEN & STEERS INC", "group": "Financials", "weight_percent": 0.07, "holding_price": 68.98, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 556116000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 177736000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 153217000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -120444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5979000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 876694000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 242846000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 561953000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 145452000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9786000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 45962000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51526000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 961000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 28416000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1284812, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001284812.json", "sha256": "059a6e05cca3874848f77157c3888bfd7f8ca0eeab9d7a551ccc72aec6f7f3f5", "retrieved_at": "2026-10-17T22:46:54.777651+00:00", "raw_path": "data/raw/059a6e05cca3874848f77157c3888bfd7f8ca0eeab9d7a551ccc72aec6f7f3f5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "eps": { "value": 2.97, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 556116000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 153217000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51526000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -120444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001284812-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481226000011/0001284812-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001284812-25-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481225000087/0001284812-25-000087-index.html", "eps": { "value": 2.97, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001284812-25-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481225000087/0001284812-25-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 517417000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001284812-25-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481225000087/0001284812-25-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 151265000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001284812-25-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481225000087/0001284812-25-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50938000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001284812-25-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481225000087/0001284812-25-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 96689000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001284812-25-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481225000087/0001284812-25-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001284812-24-000139", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481224000139/0001284812-24-000139-index.html", "eps": { "value": 2.6, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001284812-24-000139", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481224000139/0001284812-24-000139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 489637000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001284812-24-000139", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481224000139/0001284812-24-000139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 129049000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001284812-24-000139", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481224000139/0001284812-24-000139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49553000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001284812-24-000139", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481224000139/0001284812-24-000139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 171961000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001284812-24-000139", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481224000139/0001284812-24-000139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001284812-23-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481223000102/0001284812-23-000102-index.html", "eps": { "value": 3.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001284812-23-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481223000102/0001284812-23-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 566906000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001284812-23-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481223000102/0001284812-23-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 171042000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001284812-23-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481223000102/0001284812-23-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49297000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001284812-23-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481223000102/0001284812-23-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61680000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001284812-23-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1284812/000128481223000102/0001284812-23-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WLY", "source_ticker": "WLY", "name": "JOHN WILEY AND SONS CLASS A", "group": "Communication", "weight_percent": 0.07, "holding_price": 52.97, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1676528000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 276859000, "tag": "OperatingIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 221617000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 260519000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 51166000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2591818000, "tag": "Assets", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1743576000, "tag": "Liabilities", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 848242000, "tag": "StockholdersEquity", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 75622000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 670897000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 12500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 143477000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20608000, "tag": "ShareBasedCompensation", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 419665000, "tag": "AssetsCurrent", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 778947000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53247000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 100082000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 12500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 671154000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.16513830964946605, "free_cash_flow": 209353000.0, "free_cash_flow_margin": 0.12487295171926743, "capex_intensity": 0.030519025032686598, "cfo_to_positive_net_income": 1.1755370752243737, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012292070278575724, "current_ratio": 0.5387593764402456, "cash_runway_years": null, "near_term_maturity_to_cash": 0.16529581338763852 }, "observation_status": "sec-xbrl-unreviewed", "cik": 107140, "fiscal_year": "2026", "fiscal_end": "2026-04-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 12500000.0, 671154000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000107140.json", "sha256": "1b9e08adef58c279a9ccfc77bea6644dffa8073baee90eb6d447d62ce81c2f15", "retrieved_at": "2026-10-17T22:46:55.210539+00:00", "raw_path": "data/raw/1b9e08adef58c279a9ccfc77bea6644dffa8073baee90eb6d447d62ce81c2f15.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "earnings": { "annual_history": [ { "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "eps": { "value": 4.16, "tag": "EarningsPerShareDiluted", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1676528000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 221617000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53247000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 260519000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001628280-26-045111", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000162828026045111/0001628280-26-045111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-04-30", "filed": "2025-06-25", "accession": "0000107140-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714025000081/0000107140-25-000081-index.html", "eps": { "value": 1.53, "tag": "EarningsPerShareDiluted", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-25", "accession": "0000107140-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714025000081/0000107140-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1677609000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-25", "accession": "0000107140-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714025000081/0000107140-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 84161000, "tag": "NetIncomeLoss", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-25", "accession": "0000107140-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714025000081/0000107140-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54830000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-25", "accession": "0000107140-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714025000081/0000107140-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 202591000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-25", "accession": "0000107140-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714025000081/0000107140-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-04-30", "filed": "2024-06-26", "accession": "0000107140-24-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714024000114/0000107140-24-000114-index.html", "eps": { "value": -3.65, "tag": "EarningsPerShareDiluted", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-26", "accession": "0000107140-24-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714024000114/0000107140-24-000114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1872987000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-26", "accession": "0000107140-24-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714024000114/0000107140-24-000114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -200319000, "tag": "NetIncomeLoss", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-26", "accession": "0000107140-24-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714024000114/0000107140-24-000114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54945000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-26", "accession": "0000107140-24-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714024000114/0000107140-24-000114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 207638000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-26", "accession": "0000107140-24-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714024000114/0000107140-24-000114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-30", "filed": "2023-06-26", "accession": "0000107140-23-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714023000092/0000107140-23-000092-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-26", "accession": "0000107140-23-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714023000092/0000107140-23-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2019900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-26", "accession": "0000107140-23-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714023000092/0000107140-23-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17233000, "tag": "NetIncomeLoss", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-26", "accession": "0000107140-23-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714023000092/0000107140-23-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56355000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-26", "accession": "0000107140-23-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714023000092/0000107140-23-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 277071000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-26", "accession": "0000107140-23-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/107140/000010714023000092/0000107140-23-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RDW", "source_ticker": "RDW", "name": "REDWIRE", "group": "Industrials", "weight_percent": 0.07, "holding_price": 8.91, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 335381000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -229677000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -226552000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -177331000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13479000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1449137000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 312087000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1060016000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 94467000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 80036000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5162000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 32639000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 58990000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 252812000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 155614000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119544268, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 518370000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5162000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 83250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.684824125397682, "free_cash_flow": -190810000.0, "free_cash_flow_margin": -0.568935032097823, "capex_intensity": 0.04019011214111712, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1758895107355515, "current_ratio": 1.6246096109604535, "cash_runway_years": 0.5327156560330681, "near_term_maturity_to_cash": 0.054643420453703406 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1819810, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5162000.0, 83250000.0, 0.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819810.json", "sha256": "4bbb2d86c8cf032eddca5ce34df2a09fcb1c657eae4533a1f0388b4569563b5b", "retrieved_at": "2026-10-17T22:46:55.237821+00:00", "raw_path": "data/raw/4bbb2d86c8cf032eddca5ce34df2a09fcb1c657eae4533a1f0388b4569563b5b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "eps": { "value": -2.28, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 335381000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -226552000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119544268, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -177331000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001819810-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981026000029/0001819810-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001819810-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981025000063/0001819810-25-000063-index.html", "eps": { "value": -2.35, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001819810-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981025000063/0001819810-25-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 304101000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001819810-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981025000063/0001819810-25-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -114315000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001819810-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981025000063/0001819810-25-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66146155, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001819810-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981025000063/0001819810-25-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17348000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001819810-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981025000063/0001819810-25-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001819810-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981024000025/0001819810-24-000025-index.html", "eps": { "value": -0.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001819810-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981024000025/0001819810-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 243800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001819810-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981024000025/0001819810-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27263000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001819810-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981024000025/0001819810-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64654153, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001819810-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981024000025/0001819810-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001819810-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981024000025/0001819810-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001819810-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981023000020/0001819810-23-000020-index.html", "eps": { "value": -2.09, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001819810-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981023000020/0001819810-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 160549000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001819810-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981023000020/0001819810-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130617000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001819810-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981023000020/0001819810-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63324416, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001819810-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981023000020/0001819810-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31657000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001819810-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1819810/000181981023000020/0001819810-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RSI", "source_ticker": "RSI", "name": "RUSH STREET INTERACTIVE CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.07, "holding_price": 18.96, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1134428000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 87424000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33308000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 165004000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 767000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 658512000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 355021000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 147235000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 336256000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 39970000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26261000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 406791000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 210274000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 236118275, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7634000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07706438839661926, "free_cash_flow": 164237000.0, "free_cash_flow_margin": 0.14477516422373213, "capex_intensity": 0.0006761116615598345, "cfo_to_positive_net_income": 4.953884952563949, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02314911127017316, "current_ratio": 1.934575839143213, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1793659, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001793659.json", "sha256": "58ea98969bad15b8e8ac9d6dbeea4cc0650e811875129ea2d36aef73135edf91", "retrieved_at": "2026-10-17T22:46:55.435575+00:00", "raw_path": "data/raw/58ea98969bad15b8e8ac9d6dbeea4cc0650e811875129ea2d36aef73135edf91.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1134428000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33308000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 236118275, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 165004000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001793659-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365926000009/0001793659-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001793659-25-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365925000047/0001793659-25-000047-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001793659-25-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365925000047/0001793659-25-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 924083000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001793659-25-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365925000047/0001793659-25-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2388000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001793659-25-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365925000047/0001793659-25-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88415067, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001793659-25-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365925000047/0001793659-25-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 106449000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001793659-25-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365925000047/0001793659-25-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001793659-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365924000013/0001793659-24-000013-index.html", "eps": { "value": -0.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001793659-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365924000013/0001793659-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 691161000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001793659-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365924000013/0001793659-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18305000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001793659-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365924000013/0001793659-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68508093, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001793659-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365924000013/0001793659-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5932000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001793659-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365924000013/0001793659-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001793659-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365923000010/0001793659-23-000010-index.html", "eps": { "value": -0.61, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001793659-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365923000010/0001793659-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 592212000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001793659-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365923000010/0001793659-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38631000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001793659-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365923000010/0001793659-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63532906, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001793659-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365923000010/0001793659-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -60321000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001793659-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1793659/000179365923000010/0001793659-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NWN", "source_ticker": "NWN", "name": "NORTHWEST NATURAL HOLDING COMPANY", "group": "Utilities", "weight_percent": 0.07, "holding_price": 48.35, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1289363000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 280891000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 113319000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 269124000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 466893000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6167041000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1475076000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 36673000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2272202000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 160627000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 171989000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 602932000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 836445000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40953000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 47418000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 160703000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 65424000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 110701000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 190384000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 80115000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1841420000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.21785253648507052, "free_cash_flow": -197769000.0, "free_cash_flow_margin": -0.15338504362231584, "capex_intensity": 0.3621113681717251, "cfo_to_positive_net_income": 2.3749238874328222, "total_debt": 2604818000.0, "debt_to_assets": 0.4223772794764945, "net_debt": 2568145000.0, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 0.7208268326070453, "cash_runway_years": null, "near_term_maturity_to_cash": 4.382052190985194 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1733998, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 160703000.0, 65424000.0, 110701000.0, 190384000.0, 80115000.0 ], "thereafter": 1841420000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001733998.json", "sha256": "25b8a661587ea1631214e2b32b1e7c385ad0a341023be0c3aab4abb2d0b90abb", "retrieved_at": "2026-10-17T22:46:55.784082+00:00", "raw_path": "data/raw/25b8a661587ea1631214e2b32b1e7c385ad0a341023be0c3aab4abb2d0b90abb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "eps": { "value": 2.77, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1289363000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 113319000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40953000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 269124000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001733998-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399826000012/0001733998-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001733998-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399825000020/0001733998-25-000020-index.html", "eps": { "value": 2.03, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001733998-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399825000020/0001733998-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1152994000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001733998-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399825000020/0001733998-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 78871000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001733998-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399825000020/0001733998-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38869000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001733998-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399825000020/0001733998-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 200282000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001733998-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399825000020/0001733998-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001733998-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399824000011/0001733998-24-000011-index.html", "eps": { "value": 2.59, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001733998-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399824000011/0001733998-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1197475000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001733998-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399824000011/0001733998-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 93868000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001733998-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399824000011/0001733998-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36265000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001733998-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399824000011/0001733998-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 279949000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001733998-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399824000011/0001733998-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001733998-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399823000009/0001733998-23-000009-index.html", "eps": { "value": 2.54, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001733998-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399823000009/0001733998-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1037353000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001733998-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399823000009/0001733998-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 86303000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001733998-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399823000009/0001733998-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33984000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001733998-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399823000009/0001733998-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 147672000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001733998-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1733998/000173399823000009/0001733998-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WAFD", "source_ticker": "WAFD", "name": "WAFD INC", "group": "Financials", "weight_percent": 0.07, "holding_price": 29.45, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 29650000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 226068000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 236952000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 28707000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 26699699000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 23660124000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3039575000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 657310000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8519000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80255189, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 101931000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 936528, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000936528.json", "sha256": "8074cc6f468fbb0112203fb7b77c7944ac86b5b0e4bbb6182417caf0fc8a981f", "retrieved_at": "2026-10-17T22:46:56.099396+00:00", "raw_path": "data/raw/8074cc6f468fbb0112203fb7b77c7944ac86b5b0e4bbb6182417caf0fc8a981f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "eps": { "value": 2.63, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 29650000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 226068000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80255189, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 236952000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000936528-25-000117", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652825000117/0000936528-25-000117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-20", "accession": "0000936528-24-000164", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652824000164/0000936528-24-000164-index.html", "eps": { "value": 2.5, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0000936528-24-000164", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652824000164/0000936528-24-000164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 27507000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0000936528-24-000164", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652824000164/0000936528-24-000164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 200041000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0000936528-24-000164", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652824000164/0000936528-24-000164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74290568, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0000936528-24-000164", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652824000164/0000936528-24-000164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 439233000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-20", "accession": "0000936528-24-000164", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652824000164/0000936528-24-000164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000936528-23-000207", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652823000207/0000936528-23-000207-index.html", "eps": { "value": 3.72, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000936528-23-000207", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652823000207/0000936528-23-000207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 26050000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000936528-23-000207", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652823000207/0000936528-23-000207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 257426000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000936528-23-000207", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652823000207/0000936528-23-000207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65255283, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000936528-23-000207", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652823000207/0000936528-23-000207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 213957000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000936528-23-000207", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652823000207/0000936528-23-000207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000936528-22-000143", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652822000143/0000936528-22-000143-index.html", "eps": { "value": 3.39, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000936528-22-000143", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652822000143/0000936528-22-000143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 25942000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000936528-22-000143", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652822000143/0000936528-22-000143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 236330000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000936528-22-000143", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652822000143/0000936528-22-000143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65404110, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000936528-22-000143", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652822000143/0000936528-22-000143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 268465000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000936528-22-000143", "source_url": "https://www.sec.gov/Archives/edgar/data/936528/000093652822000143/0000936528-22-000143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NG", "source_ticker": "NG", "name": "NOVAGOLD RESOURCES INC", "group": "Materials", "weight_percent": 0.07, "holding_price": 6.56, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 0, "tag": "Revenues", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-22", "accession": "0001171843-26-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -47290000, "tag": "OperatingIncomeLoss", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-22", "accession": "0001171843-26-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -94659000, "tag": "NetIncomeLoss", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-22", "accession": "0001171843-26-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -14028000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-22", "accession": "0001171843-26-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 335913000, "tag": "Assets", "start": null, "end": "2025-11-30", "filed": "2026-01-22", "accession": "0001171843-26-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 172119000, "tag": "Liabilities", "start": null, "end": "2025-11-30", "filed": "2026-01-22", "accession": "0001171843-26-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 163794000, "tag": "StockholdersEquity", "start": null, "end": "2025-11-30", "filed": "2026-01-22", "accession": "0001171843-26-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 110143000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-11-30", "filed": "2026-01-22", "accession": "0001171843-26-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6696000, "tag": "ShareBasedCompensation", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-22", "accession": "0001171843-26-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 117487000, "tag": "AssetsCurrent", "start": null, "end": "2025-11-30", "filed": "2026-01-22", "accession": "0001171843-26-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 4938000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-11-30", "filed": "2026-01-22", "accession": "0001171843-26-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 23.792426083434588, "cash_runway_years": 7.851653835186769, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1173420, "fiscal_year": "2025", "fiscal_end": "2025-11-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001173420.json", "sha256": "681f406f78cb9891176db157d22a3d1b68f969cfcfb2006a9d070be2c83734e7", "retrieved_at": "2026-10-17T22:46:56.301358+00:00", "raw_path": "data/raw/681f406f78cb9891176db157d22a3d1b68f969cfcfb2006a9d070be2c83734e7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "earnings": { "annual_history": [ { "end": "2025-11-30", "filed": "2026-01-22", "accession": "0001171843-26-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "eps": null, "revenue": { "value": 0, "tag": "Revenues", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-22", "accession": "0001171843-26-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -94659000, "tag": "NetIncomeLoss", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-22", "accession": "0001171843-26-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -14028000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-22", "accession": "0001171843-26-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184326000374/0001171843-26-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-11-30", "filed": "2025-01-23", "accession": "0001171843-25-000387", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184325000387/0001171843-25-000387-index.html", "eps": null, "revenue": { "value": 0, "tag": "Revenues", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-23", "accession": "0001171843-25-000387", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184325000387/0001171843-25-000387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45621000, "tag": "NetIncomeLoss", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-23", "accession": "0001171843-25-000387", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184325000387/0001171843-25-000387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -12642000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-23", "accession": "0001171843-25-000387", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184325000387/0001171843-25-000387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-11-30", "filed": "2024-01-24", "accession": "0001171843-24-000389", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184324000389/0001171843-24-000389-index.html", "eps": null, "revenue": null, "net_income": { "value": -46803000, "tag": "NetIncomeLoss", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-24", "accession": "0001171843-24-000389", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184324000389/0001171843-24-000389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -7786000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-24", "accession": "0001171843-24-000389", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184324000389/0001171843-24-000389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-11-30", "filed": "2023-01-25", "accession": "0001171843-23-000476", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184323000476/0001171843-23-000476-index.html", "eps": null, "revenue": null, "net_income": { "value": -53343000, "tag": "NetIncomeLoss", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-25", "accession": "0001171843-23-000476", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184323000476/0001171843-23-000476-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -12371000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-25", "accession": "0001171843-23-000476", "source_url": "https://www.sec.gov/Archives/edgar/data/1173420/000117184323000476/0001171843-23-000476-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OUST", "source_ticker": "OUST", "name": "OUSTER", "group": "Information Technology", "weight_percent": 0.07, "holding_price": 31.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 169384000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -73999000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60377000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -39956000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 24893000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 349516000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 87778000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 261738000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 67413000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7781000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 40824000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 278888000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 71031000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56334911, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.4368712511217116, "free_cash_flow": -64849000.0, "free_cash_flow_margin": -0.38285198129693476, "capex_intensity": 0.1469619326500732, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.24101449959854532, "current_ratio": 3.926285706240937, "cash_runway_years": 1.6871808989888877, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1816581, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001816581.json", "sha256": "0ecfaefa3a050d96f823e8223910fd26b5ee157c4a92633f83cdaee2331641e7", "retrieved_at": "2026-10-17T22:46:56.438606+00:00", "raw_path": "data/raw/0ecfaefa3a050d96f823e8223910fd26b5ee157c4a92633f83cdaee2331641e7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "eps": { "value": -1.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 169384000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60377000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56334911, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -39956000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013313", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828026013313/0001628280-26-013313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001628280-25-014318", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828025014318/0001628280-25-014318-index.html", "eps": { "value": -2.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001628280-25-014318", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828025014318/0001628280-25-014318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 111101000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001628280-25-014318", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828025014318/0001628280-25-014318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -97045000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001628280-25-014318", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828025014318/0001628280-25-014318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46584479, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001628280-25-014318", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828025014318/0001628280-25-014318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001628280-25-014318", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828025014318/0001628280-25-014318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001628280-24-013619", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828024013619/0001628280-24-013619-index.html", "eps": { "value": -10.1, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001628280-24-013619", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828024013619/0001628280-24-013619-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 83279000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001628280-24-013619", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828024013619/0001628280-24-013619-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -374110000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001628280-24-013619", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828024013619/0001628280-24-013619-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37042081, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001628280-24-013619", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828024013619/0001628280-24-013619-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -137890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001628280-24-013619", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828024013619/0001628280-24-013619-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001628280-23-009161", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828023009161/0001628280-23-009161-index.html", "eps": { "value": -0.78, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001628280-23-009161", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828023009161/0001628280-23-009161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 41029000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001628280-23-009161", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828023009161/0001628280-23-009161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -138560000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001628280-23-009161", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828023009161/0001628280-23-009161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 177923156, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001628280-23-009161", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828023009161/0001628280-23-009161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -110690000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001628280-23-009161", "source_url": "https://www.sec.gov/Archives/edgar/data/1816581/000162828023009161/0001628280-23-009161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TRN", "source_ticker": "TRN", "name": "TRINITY INDUSTRIES INC", "group": "Industrials", "weight_percent": 0.07, "holding_price": 25.47, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2156900000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 649200000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 253100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 359700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 45600000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8424400000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7279100000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1077200000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 201300000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 305100000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 22900000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 71300000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1096100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 680400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1679800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 259000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 938000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 813200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.30098752839723675, "free_cash_flow": 314100000.0, "free_cash_flow_margin": 0.14562566646576106, "capex_intensity": 0.02114145301126617, "cfo_to_positive_net_income": 1.4211774002370605, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010617089341184107, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 5.445106805762544 }, "observation_status": "sec-xbrl-unreviewed", "cik": 99780, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1096100000.0, 680400000.0, 1679800000.0, 259000000.0, 938000000.0 ], "thereafter": 813200000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000099780.json", "sha256": "a12efa1029ffe6ce5efa932dbe936bb73c4e8a2f66137731891246f36824162c", "retrieved_at": "2026-10-17T22:46:56.855168+00:00", "raw_path": "data/raw/a12efa1029ffe6ce5efa932dbe936bb73c4e8a2f66137731891246f36824162c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "eps": { "value": 3.05, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2156900000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 253100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 359700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000099780-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978026000014/0000099780-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000099780-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978025000015/0000099780-25-000015-index.html", "eps": { "value": 1.64, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000099780-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978025000015/0000099780-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3079200000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000099780-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978025000015/0000099780-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 138400000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000099780-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978025000015/0000099780-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000099780-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978025000015/0000099780-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 573800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000099780-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978025000015/0000099780-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000099780-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978024000017/0000099780-24-000017-index.html", "eps": { "value": 1.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000099780-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978024000017/0000099780-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2983300000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000099780-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978024000017/0000099780-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 106000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000099780-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978024000017/0000099780-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000099780-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978024000017/0000099780-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 295600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000099780-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978024000017/0000099780-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000099780-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978023000013/0000099780-23-000013-index.html", "eps": { "value": 0.71, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000099780-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978023000013/0000099780-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1977300000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000099780-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978023000013/0000099780-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 60100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000099780-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978023000013/0000099780-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000099780-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978023000013/0000099780-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000099780-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/99780/000009978023000013/0000099780-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PAGS", "source_ticker": "PAGS", "name": "PAGSEGURO DIGITAL LTD CLASS A", "group": "Financials", "weight_percent": 0.07, "holding_price": 11.12, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "MAN", "source_ticker": "MAN", "name": "MANPOWER", "group": "Industrials", "weight_percent": 0.07, "holding_price": 43.74, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 17957100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 150100000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -104100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9160100000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2059600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 871000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1052100000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 590400000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 34600000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": -95400000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 86000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26300000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 5790400000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 5233600000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 38200000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 468300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 583800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.008358810721107529, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": 1677100000.0, "debt_to_assets": 0.18308752087859304, "net_debt": 806100000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.001464601745270673, "current_ratio": 1.1063894833384287, "cash_runway_years": 8.366954851104706, "near_term_maturity_to_cash": 0.5376578645235361 }, "observation_status": "sec-xbrl-unreviewed", "cik": 871763, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 468300000.0, 0.0, 0.0, 583800000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000871763.json", "sha256": "b833139579a9fd34852c81ca57aad491b22d3bd9098a772dbd1a13c2e787f19e", "retrieved_at": "2026-10-17T22:46:57.424326+00:00", "raw_path": "data/raw/b833139579a9fd34852c81ca57aad491b22d3bd9098a772dbd1a13c2e787f19e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "eps": { "value": -0.29, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17957100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 46600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -104100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064113", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000119312526064113/0001193125-26-064113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023186", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000095017025023186/0000950170-25-023186-index.html", "eps": { "value": 3.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023186", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000095017025023186/0000950170-25-023186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17853900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023186", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000095017025023186/0000950170-25-023186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 48300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023186", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000095017025023186/0000950170-25-023186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 309200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023186", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000095017025023186/0000950170-25-023186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016399", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000095017024016399/0000950170-24-016399-index.html", "eps": { "value": 1.76, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016399", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000095017024016399/0000950170-24-016399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18914500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016399", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000095017024016399/0000950170-24-016399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 50400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016399", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000095017024016399/0000950170-24-016399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 348200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016399", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000095017024016399/0000950170-24-016399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003214", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000095017023003214/0000950170-23-003214-index.html", "eps": { "value": 7.08, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003214", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000095017023003214/0000950170-23-003214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19827500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003214", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000095017023003214/0000950170-23-003214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 52800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003214", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000095017023003214/0000950170-23-003214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 423300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003214", "source_url": "https://www.sec.gov/Archives/edgar/data/871763/000095017023003214/0000950170-23-003214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MZTI", "source_ticker": "MZTI", "name": "MARZETTI", "group": "Consumer Staples", "weight_percent": 0.07, "holding_price": 103.19, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1929823000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 238711000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 191606000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 283816000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 77679000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1605020000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1053150000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 25096000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 189276000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 10000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 71446000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10170000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 360961000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 231536000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27406000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 36266000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 160000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.12369580008114733, "free_cash_flow": 206137000.0, "free_cash_flow_margin": 0.10681653187883033, "capex_intensity": 0.04025187802197404, "cfo_to_positive_net_income": 1.4812479776207426, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005269913354748078, "current_ratio": 1.5589843480063574, "cash_runway_years": null, "near_term_maturity_to_cash": 0.3984698756773988 }, "observation_status": "sec-xbrl-unreviewed", "cik": 57515, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 10000000.0, 10000000.0, 10000000.0, 10000000.0, 160000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000057515.json", "sha256": "ee1e1b5ed3245920eba870e6429441c4732267f0997068e1a6b277f479e847bb", "retrieved_at": "2026-10-17T22:46:57.765289+00:00", "raw_path": "data/raw/ee1e1b5ed3245920eba870e6429441c4732267f0997068e1a6b277f479e847bb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "eps": { "value": 6.98, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1929823000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 191606000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27406000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 283816000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0000057515-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751526000019/0000057515-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-21", "accession": "0000057515-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751525000020/0000057515-25-000020-index.html", "eps": { "value": 6.07, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0000057515-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751525000020/0000057515-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1909122000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0000057515-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751525000020/0000057515-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 167347000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0000057515-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751525000020/0000057515-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27489000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0000057515-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751525000020/0000057515-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 261496000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0000057515-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751525000020/0000057515-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-22", "accession": "0000057515-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751524000020/0000057515-24-000020-index.html", "eps": { "value": 5.76, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0000057515-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751524000020/0000057515-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1871759000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0000057515-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751524000020/0000057515-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 158613000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0000057515-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751524000020/0000057515-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27461000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0000057515-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751524000020/0000057515-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 251553000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0000057515-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751524000020/0000057515-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-23", "accession": "0000057515-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751523000017/0000057515-23-000017-index.html", "eps": { "value": 4.04, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-23", "accession": "0000057515-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751523000017/0000057515-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1822527000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-23", "accession": "0000057515-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751523000017/0000057515-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111286000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-23", "accession": "0000057515-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751523000017/0000057515-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27482000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-23", "accession": "0000057515-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751523000017/0000057515-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 225901000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-23", "accession": "0000057515-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/57515/000005751523000017/0000057515-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RCUS", "source_ticker": "RCUS", "name": "ARCUS BIOSCIENCES", "group": "Health Care", "weight_percent": 0.07, "holding_price": 22.82, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 33000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -386000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -353000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -482000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1139000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 631000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 222000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 60000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1007000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 231000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 429000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -11.696969696969697, "free_cash_flow": -484000000.0, "free_cash_flow_margin": -14.666666666666666, "capex_intensity": 0.06060606060606061, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.8181818181818181, "current_ratio": 4.359307359307359, "cash_runway_years": 0.4605809128630705, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1724521, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001724521.json", "sha256": "981bcf685d97980729b8322b805b8290cf57b92f824451da36906d7f80880612", "retrieved_at": "2026-10-17T22:46:57.755435+00:00", "raw_path": "data/raw/981bcf685d97980729b8322b805b8290cf57b92f824451da36906d7f80880612.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "eps": { "value": -3.29, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 33000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -353000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -482000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001724521-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452126000009/0001724521-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001724521-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452125000040/0001724521-25-000040-index.html", "eps": { "value": -3.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001724521-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452125000040/0001724521-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 51000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001724521-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452125000040/0001724521-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -283000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001724521-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452125000040/0001724521-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001724521-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452125000040/0001724521-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -170000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001724521-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452125000040/0001724521-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001724521-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452124000052/0001724521-24-000052-index.html", "eps": { "value": -4.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001724521-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452124000052/0001724521-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 117000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001724521-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452124000052/0001724521-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -307000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001724521-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452124000052/0001724521-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001724521-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452124000052/0001724521-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -306000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001724521-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000172452124000052/0001724521-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005112", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000095017023005112/0000950170-23-005112-index.html", "eps": { "value": -3.71, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005112", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000095017023005112/0000950170-23-005112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 112000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005112", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000095017023005112/0000950170-23-005112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -267000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005112", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000095017023005112/0000950170-23-005112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005112", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000095017023005112/0000950170-23-005112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 438000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005112", "source_url": "https://www.sec.gov/Archives/edgar/data/1724521/000095017023005112/0000950170-23-005112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRDO", "source_ticker": "PRDO", "name": "PERDOCEO EDUCATION", "group": "Consumer Discretionary", "weight_percent": 0.07, "holding_price": 33.87, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 846096000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 196000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 159914000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 225240000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1247717000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 972412000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 110970000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 41627000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11730000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 696863000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 137807000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66156000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1643000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 120793000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.23165220022314253, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.4085070725514963, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.013863675043966642, "current_ratio": 5.056804081069902, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1046568, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001046568.json", "sha256": "603b641f7a356d02a609a847146fcd0e8021fbcc987900aa446b7fb027af7d19", "retrieved_at": "2026-10-17T22:46:58.234062+00:00", "raw_path": "data/raw/603b641f7a356d02a609a847146fcd0e8021fbcc987900aa446b7fb027af7d19.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "eps": { "value": 2.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 846096000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 159914000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66156000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 225240000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000119312526059331/0001193125-26-059331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022187", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017025022187/0000950170-25-022187-index.html", "eps": { "value": 2.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022187", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017025022187/0000950170-25-022187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 681263000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022187", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017025022187/0000950170-25-022187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 147590000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022187", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017025022187/0000950170-25-022187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67242000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022187", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017025022187/0000950170-25-022187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 161594000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022187", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017025022187/0000950170-25-022187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017946", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017024017946/0000950170-24-017946-index.html", "eps": { "value": 2.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017946", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017024017946/0000950170-24-017946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 710004000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017946", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017024017946/0000950170-24-017946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 147652000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017946", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017024017946/0000950170-24-017946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67826000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017946", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017024017946/0000950170-24-017946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 112025000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017946", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017024017946/0000950170-24-017946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004119", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017023004119/0000950170-23-004119-index.html", "eps": { "value": 1.39, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004119", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017023004119/0000950170-23-004119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 695208000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004119", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017023004119/0000950170-23-004119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95867000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004119", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017023004119/0000950170-23-004119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69031000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004119", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017023004119/0000950170-23-004119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 148186000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004119", "source_url": "https://www.sec.gov/Archives/edgar/data/1046568/000095017023004119/0000950170-23-004119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SOUN", "source_ticker": "SOUN", "name": "SOUNDHOUND AI CLASS A", "group": "Information Technology", "weight_percent": 0.07, "holding_price": 4.89, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 168920000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -23272000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14006000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -98222000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 902000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 688173000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 224387000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 463786000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 248490000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 80620000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 329129000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 71739000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 409456342, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.13776935827610703, "free_cash_flow": -99124000.0, "free_cash_flow_margin": -0.5868103244139238, "capex_intensity": 0.005339805825242718, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.47726734548898886, "current_ratio": 4.587867129455387, "cash_runway_years": 2.529881289324184, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1840856, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001840856.json", "sha256": "814b3e2743fa3ca000253ce7b18db2f6fef2c674493e90347068e1406343869e", "retrieved_at": "2026-10-17T22:46:58.346069+00:00", "raw_path": "data/raw/814b3e2743fa3ca000253ce7b18db2f6fef2c674493e90347068e1406343869e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "eps": { "value": -0.28, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 168920000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14006000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 409456342, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -98222000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001840856-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085626000006/0001840856-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011821", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000162828025011821/0001628280-25-011821-index.html", "eps": { "value": -1.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011821", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000162828025011821/0001628280-25-011821-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 84693000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011821", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000162828025011821/0001628280-25-011821-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -350681000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011821", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000162828025011821/0001628280-25-011821-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 338462574, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011821", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000162828025011821/0001628280-25-011821-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -108878000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011821", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000162828025011821/0001628280-25-011821-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001840856-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085624000013/0001840856-24-000013-index.html", "eps": { "value": -0.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001840856-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085624000013/0001840856-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 45873000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001840856-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085624000013/0001840856-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -88937000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001840856-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085624000013/0001840856-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 229264904, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001840856-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085624000013/0001840856-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -68265000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001840856-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085624000013/0001840856-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2024-03-01", "accession": "0001840856-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1840856/000184085624000013/0001840856-24-000013-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WERN", "source_ticker": "WERN", "name": "WERNER ENTERPRISES", "group": "Industrials", "weight_percent": 0.07, "holding_price": 33.39, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2899510000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 11657000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14399000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 181830000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 250364000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2888674000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1497669000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1362892000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 59922000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 752000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10691000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 612849000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 314784000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60607000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 55553000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 427000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 325000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0040203344703070515, "free_cash_flow": -68534000.0, "free_cash_flow_margin": -0.02363640753092764, "capex_intensity": 0.08634700345920518, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0036871747295232644, "current_ratio": 1.9468873894480025, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 793074, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 427000000.0, 325000000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000793074.json", "sha256": "c146520a5645e6d2cacbc2f1b6e56a7b64510f65acc63a918d9ca6efc90e8433", "retrieved_at": "2026-10-17T22:46:58.666744+00:00", "raw_path": "data/raw/c146520a5645e6d2cacbc2f1b6e56a7b64510f65acc63a918d9ca6efc90e8433.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2899510000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14399000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60607000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 181830000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793074-26-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307426000071/0000793074-26-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000793074-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307425000009/0000793074-25-000009-index.html", "eps": { "value": 0.55, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000793074-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307425000009/0000793074-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2955201000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000793074-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307425000009/0000793074-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34233000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000793074-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307425000009/0000793074-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62662000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000793074-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307425000009/0000793074-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 329734000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000793074-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307425000009/0000793074-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000793074-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307424000014/0000793074-24-000014-index.html", "eps": { "value": 1.76, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000793074-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307424000014/0000793074-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3283499000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000793074-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307424000014/0000793074-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112382000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000793074-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307424000014/0000793074-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63718000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000793074-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307424000014/0000793074-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 474366000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000793074-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307424000014/0000793074-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000793074-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307423000014/0000793074-23-000014-index.html", "eps": { "value": 3.74, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000793074-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307423000014/0000793074-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3289978000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000793074-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307423000014/0000793074-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 241256000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000793074-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307423000014/0000793074-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64579000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000793074-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307423000014/0000793074-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 448711000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000793074-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/793074/000079307423000014/0000793074-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PLUG", "source_ticker": "PLUG", "name": "PLUG POWER", "group": "Industrials", "weight_percent": 0.07, "holding_price": 1.49, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 709919000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -1467385000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1631594000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -535835000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 111164000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2594568000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1591254000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 978069000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 368540000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 65127000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 50545000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1410268000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 610588000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1146691189, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 322353000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -2.0669752464717805, "free_cash_flow": -646999000.0, "free_cash_flow_margin": -0.9113701703997217, "capex_intensity": 0.1565868782213182, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -22.531131481566785, "share_based_compensation_to_revenue": 0.07119826346385996, "current_ratio": 2.3096883659685417, "cash_runway_years": 0.687786352141984, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1093691, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001093691.json", "sha256": "693a4f1fb6d5474c0cef2ae383a813e4f7c21076e76c0ef2cd96c185c2696a0b", "retrieved_at": "2026-10-17T22:46:58.861935+00:00", "raw_path": "data/raw/693a4f1fb6d5474c0cef2ae383a813e4f7c21076e76c0ef2cd96c185c2696a0b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "eps": { "value": -1.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 709919000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1631594000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1146691189, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -535835000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022286", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000110465926022286/0001104659-26-022286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002049", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837025002049/0001558370-25-002049-index.html", "eps": { "value": -2.68, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002049", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837025002049/0001558370-25-002049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 628814000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002049", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837025002049/0001558370-25-002049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2104701000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002049", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837025002049/0001558370-25-002049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 785024373, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002049", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837025002049/0001558370-25-002049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -728643000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002049", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837025002049/0001558370-25-002049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002178", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837024002178/0001558370-24-002178-index.html", "eps": { "value": -2.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002178", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837024002178/0001558370-24-002178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 891340000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002178", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837024002178/0001558370-24-002178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1368833000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002178", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837024002178/0001558370-24-002178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 595468419, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002178", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837024002178/0001558370-24-002178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1106570000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002178", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837024002178/0001558370-24-002178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002599", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837023002599/0001558370-23-002599-index.html", "eps": { "value": -1.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002599", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837023002599/0001558370-23-002599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 701440000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002599", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837023002599/0001558370-23-002599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -724008000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002599", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837023002599/0001558370-23-002599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 579716708, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002599", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837023002599/0001558370-23-002599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -828623000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002599", "source_url": "https://www.sec.gov/Archives/edgar/data/1093691/000155837023002599/0001558370-23-002599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INSP", "source_ticker": "INSP", "name": "INSPIRE MEDICAL SYSTEMS", "group": "Health Care", "weight_percent": 0.07, "holding_price": 70.12, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 911981000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 50954000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 145422000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 116976000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 38499000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 907317000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 126157000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 781160000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 104813000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 13957000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 130259000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 583652000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 96055000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29757036, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 175019000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05587177803046335, "free_cash_flow": 78477000.0, "free_cash_flow_margin": 0.08605113483723893, "capex_intensity": 0.04221469526229165, "cfo_to_positive_net_income": 0.8043899822585303, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.14283082651941215, "current_ratio": 6.076227161522045, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1609550, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json", "sha256": "34ab26804128582b0f27b7da555ba7c84fcbc74f86ce7bd77e4beecd5f5a0297", "retrieved_at": "2026-10-17T22:46:59.143431+00:00", "raw_path": "data/raw/34ab26804128582b0f27b7da555ba7c84fcbc74f86ce7bd77e4beecd5f5a0297.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "eps": { "value": 4.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 911981000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 145422000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29757036, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 116976000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001609550-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955026000016/0001609550-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-10", "accession": "0001609550-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955025000011/0001609550-25-000011-index.html", "eps": { "value": 1.75, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0001609550-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955025000011/0001609550-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 802804000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0001609550-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955025000011/0001609550-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53509000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0001609550-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955025000011/0001609550-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30543274, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0001609550-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955025000011/0001609550-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 130246000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0001609550-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955025000011/0001609550-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001609550-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955024000016/0001609550-24-000016-index.html", "eps": { "value": -0.72, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001609550-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955024000016/0001609550-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 624799000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001609550-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955024000016/0001609550-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21153000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001609550-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955024000016/0001609550-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29302154, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001609550-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955024000016/0001609550-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24653000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001609550-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955024000016/0001609550-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001609550-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955023000024/0001609550-23-000024-index.html", "eps": { "value": -1.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001609550-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955023000024/0001609550-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 407856000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001609550-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955023000024/0001609550-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44881000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001609550-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955023000024/0001609550-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28071748, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001609550-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955023000024/0001609550-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11569000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001609550-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1609550/000160955023000024/0001609550-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FCF", "source_ticker": "FCF", "name": "FIRST COMMONWEALTH FINANCIAL CORP", "group": "Financials", "weight_percent": 0.07, "holding_price": 20.22, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 152302000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000712537-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 187540000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000712537-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 16089000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000712537-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 12343036000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000712537-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 10788660000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000712537-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1554376000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000712537-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 147966000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000712537-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 206601000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000712537-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103524130, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000712537-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 35792000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000712537-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 712537, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000712537.json", "sha256": "c091d02e47ae6460ecec958bcd069bd7469b834d192a845b02672133fbfaac45", "retrieved_at": "2026-10-17T22:46:59.589465+00:00", "raw_path": "data/raw/c091d02e47ae6460ecec958bcd069bd7469b834d192a845b02672133fbfaac45.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000712537-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "eps": { "value": 1.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000712537-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 152302000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000712537-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103524130, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000712537-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 187540000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000712537-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253726000013/0000712537-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000712537-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253725000061/0000712537-25-000061-index.html", "eps": { "value": 1.39, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000712537-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253725000061/0000712537-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 142572000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000712537-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253725000061/0000712537-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102205497, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000712537-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253725000061/0000712537-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 129463000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000712537-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253725000061/0000712537-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000712537-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253724000054/0000712537-24-000054-index.html", "eps": { "value": 1.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000712537-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253724000054/0000712537-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 157063000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000712537-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253724000054/0000712537-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101822201, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000712537-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253724000054/0000712537-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 150759000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000712537-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253724000054/0000712537-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000712537-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253723000050/0000712537-23-000050-index.html", "eps": { "value": 1.37, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000712537-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253723000050/0000712537-23-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 128181000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000712537-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253723000050/0000712537-23-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93887447, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000712537-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253723000050/0000712537-23-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 151413000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000712537-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/712537/000071253723000050/0000712537-23-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LPG", "source_ticker": "LPG", "name": "DORIAN LPG", "group": "Energy", "weight_percent": 0.07, "holding_price": 53.68, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 481511242, "tag": "Revenues", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 210175509, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 193665933, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 210143612, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1871692717, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 732696339, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1138996378, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 327409120, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 460230191, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 100164502, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 29249142, "tag": "InterestAndDebtExpense", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 71743685, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11028854, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 450250080, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 168826618, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42613805, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7012220, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 100164502, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 50470097, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 96578206, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 144528073, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 50512240, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 123561077, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.4364913851793309, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.0850830021819067, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 7.185698267662005, "share_based_compensation_to_revenue": 0.022904665640184577, "current_ratio": 2.666937745563321, "cash_runway_years": null, "near_term_maturity_to_cash": 0.3059307022357838 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1596993, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 100164502.0, 50470097.0, 96578206.0, 144528073.0, 50512240.0 ], "thereafter": 123561077.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001596993.json", "sha256": "5dbb6cb66367119bc142e061218ffecb5f5a66a8694c3c8664b27a39ac2dea7d", "retrieved_at": "2026-10-17T22:46:59.640867+00:00", "raw_path": "data/raw/5dbb6cb66367119bc142e061218ffecb5f5a66a8694c3c8664b27a39ac2dea7d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "eps": { "value": 4.54, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 481511242, "tag": "Revenues", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 193665933, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42613805, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 210143612, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001596993-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699326000025/0001596993-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-29", "accession": "0001596993-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699325000034/0001596993-25-000034-index.html", "eps": { "value": 2.14, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-29", "accession": "0001596993-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699325000034/0001596993-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 353341476, "tag": "Revenues", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-29", "accession": "0001596993-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699325000034/0001596993-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90170480, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-29", "accession": "0001596993-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699325000034/0001596993-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42232353, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-29", "accession": "0001596993-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699325000034/0001596993-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 173013491, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-29", "accession": "0001596993-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699325000034/0001596993-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001596993-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699324000030/0001596993-24-000030-index.html", "eps": { "value": 7.6, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001596993-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699324000030/0001596993-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 560717436, "tag": "Revenues", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001596993-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699324000030/0001596993-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 307446913, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001596993-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699324000030/0001596993-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40450567, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001596993-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699324000030/0001596993-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 388446808, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001596993-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699324000030/0001596993-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-06-02", "accession": "0001596993-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699323000033/0001596993-23-000033-index.html", "eps": { "value": 4.29, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-02", "accession": "0001596993-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699323000033/0001596993-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 389749215, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-02", "accession": "0001596993-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699323000033/0001596993-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 40211642, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-02", "accession": "0001596993-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699323000033/0001596993-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 224059836, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-02", "accession": "0001596993-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1596993/000159699323000033/0001596993-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HTO", "source_ticker": "HTO", "name": "H2O AMERICA", "group": "Utilities", "weight_percent": 0.07, "holding_price": 57.3, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 805594000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 177527000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102578000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 244803000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5149566000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1540771000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 20686000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1866819000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 23504000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 120490000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6444000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 190593000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 273378000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35102487, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 122808000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 23950000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3207000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 44699000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 325624000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 53201000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1450520000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.22036782796296894, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.3865058784534696, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0079990665273078, "current_ratio": 0.6971775344029146, "cash_runway_years": null, "near_term_maturity_to_cash": 1.1577878758580682 }, "observation_status": "sec-xbrl-unreviewed", "cik": 766829, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 23950000.0, 3207000.0, 44699000.0, 325624000.0, 53201000.0 ], "thereafter": 1450520000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000766829.json", "sha256": "4363710f4851f4da9ee8956d51faebd84ae3341358784a114187b559050dd627", "retrieved_at": "2026-10-17T22:46:59.900355+00:00", "raw_path": "data/raw/4363710f4851f4da9ee8956d51faebd84ae3341358784a114187b559050dd627.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "eps": { "value": 2.92, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 805594000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102578000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35102487, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 244803000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012438", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000162828026012438/0001628280-26-012438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000766829-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682925000009/0000766829-25-000009-index.html", "eps": { "value": 2.87, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000766829-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682925000009/0000766829-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 736326000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000766829-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682925000009/0000766829-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 93967000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000766829-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682925000009/0000766829-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32779573, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000766829-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682925000009/0000766829-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 195526000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000766829-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682925000009/0000766829-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000766829-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682924000023/0000766829-24-000023-index.html", "eps": { "value": 2.68, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000766829-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682924000023/0000766829-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 678168000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000766829-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682924000023/0000766829-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 84987000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000766829-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682924000023/0000766829-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31663274, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000766829-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682924000023/0000766829-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 190831000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000766829-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682924000023/0000766829-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000766829-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682923000041/0000766829-23-000041-index.html", "eps": { "value": 2.43, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000766829-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682923000041/0000766829-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 586918000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000766829-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682923000041/0000766829-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73828000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000766829-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682923000041/0000766829-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30423735, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000766829-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682923000041/0000766829-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 166199000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000766829-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/766829/000076682923000041/0000766829-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PGNY", "source_ticker": "PGNY", "name": "PROGYNY", "group": "Health Care", "weight_percent": 0.07, "holding_price": 27.45, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1288661000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 85277000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58520000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 210192000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 18410000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 742435000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 226391000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 516044000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 112238000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4948000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 131867000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 551775000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 202391000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89861843, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 81657000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0661748900603029, "free_cash_flow": 191782000.0, "free_cash_flow_margin": 0.14882269270195964, "capex_intensity": 0.014286146628166756, "cfo_to_positive_net_income": 3.5917976760082024, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.10232869622034034, "current_ratio": 2.726282295161346, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1551306, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001551306.json", "sha256": "aacb8627450d73523403790c070e2566ba74639031de9c634be823d5569fd64f", "retrieved_at": "2026-10-17T22:47:00.102799+00:00", "raw_path": "data/raw/aacb8627450d73523403790c070e2566ba74639031de9c634be823d5569fd64f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "eps": { "value": 0.65, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1288661000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58520000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89861843, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 210192000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001551306-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130626000020/0001551306-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001551306-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130625000040/0001551306-25-000040-index.html", "eps": { "value": 0.57, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001551306-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130625000040/0001551306-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1167221000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001551306-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130625000040/0001551306-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54336000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001551306-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130625000040/0001551306-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95448357, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001551306-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130625000040/0001551306-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 179105000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001551306-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130625000040/0001551306-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001551306-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130624000031/0001551306-24-000031-index.html", "eps": { "value": 0.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001551306-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130624000031/0001551306-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1088598000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001551306-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130624000031/0001551306-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62037000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001551306-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130624000031/0001551306-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100672399, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001551306-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130624000031/0001551306-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 188814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001551306-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130624000031/0001551306-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001551306-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130623000015/0001551306-23-000015-index.html", "eps": { "value": 0.3, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001551306-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130623000015/0001551306-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 786913000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001551306-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130623000015/0001551306-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30358000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001551306-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130623000015/0001551306-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99957173, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001551306-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130623000015/0001551306-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80395000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001551306-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1551306/000155130623000015/0001551306-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EVTC", "source_ticker": "EVTC", "name": "EVERTEC INC", "group": "Financials", "weight_percent": 0.07, "holding_price": 31.4, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 931818000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 186440000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 141590000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 227007000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 23336000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2243296000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1529304000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 621606000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 305993000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1053030000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 23867000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 10000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 22300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29582000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 590772000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 285039000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64422155, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 69293000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 23867000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 381870000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 690000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1559865, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 23867000.0, 381870000.0, 0.0, 0.0, 690000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001559865.json", "sha256": "4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb", "retrieved_at": "2026-10-17T22:47:00.285829+00:00", "raw_path": "data/raw/4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "eps": { "value": 2.2, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 931818000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 141590000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64422155, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 227007000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001559865-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986526000012/0001559865-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001559865-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986525000007/0001559865-25-000007-index.html", "eps": { "value": 1.73, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001559865-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986525000007/0001559865-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 845486000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001559865-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986525000007/0001559865-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112620000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001559865-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986525000007/0001559865-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65077535, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001559865-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986525000007/0001559865-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 260059000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001559865-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986525000007/0001559865-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001559865-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986524000008/0001559865-24-000008-index.html", "eps": { "value": 1.21, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001559865-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986524000008/0001559865-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 694709000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001559865-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986524000008/0001559865-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 79722000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001559865-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986524000008/0001559865-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65814317, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001559865-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986524000008/0001559865-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 224290000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001559865-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986524000008/0001559865-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001559865-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986523000007/0001559865-23-000007-index.html", "eps": { "value": 3.45, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001559865-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986523000007/0001559865-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 618409000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001559865-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986523000007/0001559865-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 239009000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001559865-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986523000007/0001559865-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69312717, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001559865-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986523000007/0001559865-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 223361000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001559865-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1559865/000155986523000007/0001559865-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AGM", "source_ticker": "AGM", "name": "FEDERAL AGRICULTURAL MORTGAGE NON", "group": "Financials", "weight_percent": 0.07, "holding_price": 206.22, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 207415000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 80062000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 35370157000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 33651208000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1718949000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 19544198000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 11271682000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8340000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10983000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 288000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 12894000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6641397000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3740471000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2836656000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 3889804000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2435870000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 845877, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, 6641397000.0, 3740471000.0, 2836656000.0, 3889804000.0 ], "thereafter": 2435870000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000845877.json", "sha256": "886c74eac366ee4ccc9835291956cb42f813e27f9cdebfc92e815bcb4128aa82", "retrieved_at": "2026-10-17T22:47:00.551676+00:00", "raw_path": "data/raw/886c74eac366ee4ccc9835291956cb42f813e27f9cdebfc92e815bcb4128aa82.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "eps": { "value": 16.62, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 207415000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10983000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80062000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0000845877-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587726000014/0000845877-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000845877-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587725000033/0000845877-25-000033-index.html", "eps": { "value": 16.44, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000845877-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587725000033/0000845877-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 207193000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000845877-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587725000033/0000845877-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10975000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000845877-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587725000033/0000845877-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 612646000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000845877-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587725000033/0000845877-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000845877-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587724000028/0000845877-24-000028-index.html", "eps": { "value": 15.81, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000845877-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587724000028/0000845877-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 200003000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000845877-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587724000028/0000845877-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10937000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000845877-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587724000028/0000845877-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 375798000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000845877-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587724000028/0000845877-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000845877-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587723000026/0000845877-23-000026-index.html", "eps": { "value": 13.87, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000845877-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587723000026/0000845877-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 178144000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000845877-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587723000026/0000845877-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10883000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000845877-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587723000026/0000845877-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 809271000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000845877-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/845877/000084587723000026/0000845877-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BFH", "source_ticker": "BFH", "name": "BREAD FINANCIAL HOLDINGS", "group": "Financials", "weight_percent": 0.07, "holding_price": 101.31, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 518000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 2092000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 22663000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 19336000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3327000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 3604000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 80000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 56000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 313000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 900000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1101215, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 0.0 ], "thereafter": 900000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001101215.json", "sha256": "551a4d096f789bc389c4b7172cd9dee8d1e56949ef714fc9e9c28fb96f9a0ba6", "retrieved_at": "2026-10-17T22:47:00.948913+00:00", "raw_path": "data/raw/551a4d096f789bc389c4b7172cd9dee8d1e56949ef714fc9e9c28fb96f9a0ba6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "eps": { "value": 10.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 518000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2092000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001101215-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121526000016/0001101215-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001101215-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121525000031/0001101215-25-000031-index.html", "eps": { "value": 5.49, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001101215-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121525000031/0001101215-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 277000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001101215-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121525000031/0001101215-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001101215-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121525000031/0001101215-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1859000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001101215-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121525000031/0001101215-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001101215-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121524000041/0001101215-24-000041-index.html", "eps": { "value": 14.34, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001101215-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121524000041/0001101215-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 718000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001101215-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121524000041/0001101215-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001101215-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121524000041/0001101215-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1987000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001101215-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121524000041/0001101215-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001101215-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121523000049/0001101215-23-000049-index.html", "eps": { "value": 4.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001101215-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121523000049/0001101215-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 223000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001101215-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121523000049/0001101215-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001101215-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121523000049/0001101215-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1848000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001101215-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1101215/000110121523000049/0001101215-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ARR", "source_ticker": "ARR", "name": "ARMOUR RESIDENTIAL REIT", "group": "Financials", "weight_percent": 0.07, "holding_price": 13.66, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 322687000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001428205-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 124202000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001428205-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 21005159000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001428205-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 18744106000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001428205-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2261053000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001428205-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 63270000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001428205-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2125000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001428205-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94268000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001428205-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 874117000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001428205-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 19947000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001428205-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1428205, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001428205.json", "sha256": "294377233b792ede38aa93b0876674d2572a620f21585628cd715e9578a222a4", "retrieved_at": "2026-10-17T22:47:01.129317+00:00", "raw_path": "data/raw/294377233b792ede38aa93b0876674d2572a620f21585628cd715e9578a222a4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001428205-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "eps": { "value": 3.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001428205-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 322687000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001428205-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94268000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001428205-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124202000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001428205-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820526000029/0001428205-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001428205-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820525000027/0001428205-25-000027-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001428205-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820525000027/0001428205-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -14394000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001428205-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820525000027/0001428205-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52158000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001428205-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820525000027/0001428205-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 261459000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001428205-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820525000027/0001428205-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001428205-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820524000061/0001428205-24-000061-index.html", "eps": { "value": -1.86, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001428205-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820524000061/0001428205-24-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -67923000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001428205-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820524000061/0001428205-24-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43054000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001428205-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820524000061/0001428205-24-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 132816000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001428205-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820524000061/0001428205-24-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001428205-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820523000032/0001428205-23-000032-index.html", "eps": { "value": -2.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001428205-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820523000032/0001428205-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -229930000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001428205-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820523000032/0001428205-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117968000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001428205-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820523000032/0001428205-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124085000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001428205-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1428205/000142820523000032/0001428205-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NNI", "source_ticker": "NNI", "name": "NELNET CLASS A", "group": "Financials", "weight_percent": 0.07, "holding_price": 128.02, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 428474000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 422985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 26238000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 14063783000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 10486554000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3685792000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 295983000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 90622000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13274000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36341197, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1882000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 69346000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 216933000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 765000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 6839536000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1258602, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 100000.0, 216933000.0, 765000000.0, 0.0, 0.0 ], "thereafter": 6839536000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001258602.json", "sha256": "b7808c49c80b34ceb4c93b8748e92c5873685487ebcbfca30fc34595b226ea6b", "retrieved_at": "2026-10-17T22:47:01.300392+00:00", "raw_path": "data/raw/b7808c49c80b34ceb4c93b8748e92c5873685487ebcbfca30fc34595b226ea6b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "eps": { "value": 11.79, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 428474000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36341197, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 422985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001258602-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860226000014/0001258602-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001258602-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860225000014/0001258602-25-000014-index.html", "eps": { "value": 5.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001258602-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860225000014/0001258602-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 184045000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001258602-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860225000014/0001258602-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36642533, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001258602-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860225000014/0001258602-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 662890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001258602-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860225000014/0001258602-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001258602-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860224000024/0001258602-24-000024-index.html", "eps": { "value": 2.45, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001258602-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860224000024/0001258602-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 91532000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001258602-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860224000024/0001258602-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37416621, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001258602-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860224000024/0001258602-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 432975000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001258602-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860224000024/0001258602-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001258602-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860223000026/0001258602-23-000026-index.html", "eps": { "value": 10.83, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001258602-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860223000026/0001258602-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 407347000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001258602-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860223000026/0001258602-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37603033, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001258602-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860223000026/0001258602-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 684059000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001258602-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1258602/000125860223000026/0001258602-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WOR", "source_ticker": "WOR", "name": "WORTHINGTON ENTERPRISES", "group": "Industrials", "weight_percent": 0.07, "holding_price": 63.84, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1381292000, "tag": "Revenues", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 76209000, "tag": "OperatingIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 156085000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 226119000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 55913000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1848064000, "tag": "Assets", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 821024000, "tag": "Liabilities", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1027040000, "tag": "StockholdersEquity", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 27725000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 305896000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 6248000, "tag": "InterestExpense", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 524474000, "tag": "AssetsCurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 221426000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49716000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 43710000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 34977000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 271937000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05517225901547247, "free_cash_flow": 170206000.0, "free_cash_flow_margin": 0.12322231649788748, "capex_intensity": 0.040478769152358804, "cfo_to_positive_net_income": 1.4486914181375532, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 12.197343149807939, "share_based_compensation_to_revenue": null, "current_ratio": 2.3686197646166214, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 108516, "fiscal_year": "2026", "fiscal_end": "2026-05-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, 34977000.0, null ], "thereafter": 271937000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000108516.json", "sha256": "efb0250cad623a8e9c82d60b133ec276a185b70f0ec9bbb31fdf3b8eee446233", "retrieved_at": "2026-10-17T22:47:01.597651+00:00", "raw_path": "data/raw/efb0250cad623a8e9c82d60b133ec276a185b70f0ec9bbb31fdf3b8eee446233.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "earnings": { "annual_history": [ { "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "eps": { "value": 3.14, "tag": "EarningsPerShareDiluted", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1381292000, "tag": "Revenues", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 156085000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49716000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 226119000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001193125-26-325872", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000119312526325872/0001193125-26-325872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-05-31", "filed": "2025-07-30", "accession": "0000950170-25-100137", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017025100137/0000950170-25-100137-index.html", "eps": { "value": 1.92, "tag": "EarningsPerShareDiluted", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-30", "accession": "0000950170-25-100137", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017025100137/0000950170-25-100137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1153762000, "tag": "Revenues", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-30", "accession": "0000950170-25-100137", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017025100137/0000950170-25-100137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 96053000, "tag": "NetIncomeLoss", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-30", "accession": "0000950170-25-100137", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017025100137/0000950170-25-100137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50131000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-30", "accession": "0000950170-25-100137", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017025100137/0000950170-25-100137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 209744000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-30", "accession": "0000950170-25-100137", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017025100137/0000950170-25-100137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-05-31", "filed": "2024-07-30", "accession": "0000950170-24-087983", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017024087983/0000950170-24-087983-index.html", "eps": { "value": 2.2, "tag": "EarningsPerShareDiluted", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-30", "accession": "0000950170-24-087983", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017024087983/0000950170-24-087983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1245703000, "tag": "Revenues", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-30", "accession": "0000950170-24-087983", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017024087983/0000950170-24-087983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 110624000, "tag": "NetIncomeLoss", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-30", "accession": "0000950170-24-087983", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017024087983/0000950170-24-087983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50348000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-30", "accession": "0000950170-24-087983", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017024087983/0000950170-24-087983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 289976000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-30", "accession": "0000950170-24-087983", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017024087983/0000950170-24-087983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-05-31", "filed": "2023-07-31", "accession": "0000950170-23-035904", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017023035904/0000950170-23-035904-index.html", "eps": { "value": 5.19, "tag": "EarningsPerShareDiluted", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-07-31", "accession": "0000950170-23-035904", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017023035904/0000950170-23-035904-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4916392000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-07-31", "accession": "0000950170-23-035904", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017023035904/0000950170-23-035904-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 256528000, "tag": "NetIncomeLoss", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-07-31", "accession": "0000950170-23-035904", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017023035904/0000950170-23-035904-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49386000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-07-31", "accession": "0000950170-23-035904", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017023035904/0000950170-23-035904-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 625364000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-07-31", "accession": "0000950170-23-035904", "source_url": "https://www.sec.gov/Archives/edgar/data/108516/000095017023035904/0000950170-23-035904-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AUPH", "source_ticker": "AUPH", "name": "AURINIA PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.07, "holding_price": 16.73, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 283055000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 104914000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 287202000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 135658000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 751587000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 170256000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 581331000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 80160000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 19449000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14678000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 491967000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 93724000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 756000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 98156000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.3706488138347671, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.4723435073571911, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.051855646429139216, "current_ratio": 5.2491037514403995, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1600620, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001600620.json", "sha256": "485b2322f410facf7f975635d1472ec076c5ca3ca22b945d0c8fc0591bc4e10e", "retrieved_at": "2026-10-17T22:47:01.856715+00:00", "raw_path": "data/raw/485b2322f410facf7f975635d1472ec076c5ca3ca22b945d0c8fc0591bc4e10e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "eps": { "value": 2.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 283055000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 287202000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135658000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001600620-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062026000017/0001600620-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001600620-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062025000011/0001600620-25-000011-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001600620-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062025000011/0001600620-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 235133000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001600620-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062025000011/0001600620-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5752000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001600620-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062025000011/0001600620-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 146194000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001600620-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062025000011/0001600620-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44388000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001600620-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062025000011/0001600620-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001600620-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062024000012/0001600620-24-000012-index.html", "eps": { "value": -0.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001600620-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062024000012/0001600620-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 175513000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001600620-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062024000012/0001600620-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78020000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001600620-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062024000012/0001600620-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 143236000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001600620-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062024000012/0001600620-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33461000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001600620-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000160062024000012/0001600620-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005341", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000162828023005341/0001628280-23-005341-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005341", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000162828023005341/0001628280-23-005341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 134030000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005341", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000162828023005341/0001628280-23-005341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -108180000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005341", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000162828023005341/0001628280-23-005341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 141915000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005341", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000162828023005341/0001628280-23-005341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -79529000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005341", "source_url": "https://www.sec.gov/Archives/edgar/data/1600620/000162828023005341/0001628280-23-005341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MTX", "source_ticker": "MTX", "name": "MINERALS TECHNOLOGIES", "group": "Materials", "weight_percent": 0.07, "holding_price": 63.75, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2072600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 47400000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 193700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 107100000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3469000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1719300000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1713400000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 329000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 955000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6300000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 400000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11900000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1155600000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 555400000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 58500000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 6400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 405800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 5700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 5700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 540600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.022869825340152465, "free_cash_flow": 86600000.0, "free_cash_flow_margin": 0.041783267393611885, "capex_intensity": 0.051674225610344494, "cfo_to_positive_net_income": null, "total_debt": 961700000.0, "debt_to_assets": 0.27722686653214185, "net_debt": 632700000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005741580623371611, "current_ratio": 2.080662585523947, "cash_runway_years": null, "near_term_maturity_to_cash": 0.019452887537993922 }, "observation_status": "sec-xbrl-unreviewed", "cik": 891014, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6400000.0, 6000000.0, 405800000.0, 5700000.0, 5700000.0 ], "thereafter": 540600000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000891014.json", "sha256": "397b60e38301a608b59c822f190aa78f3bb7f0aa715ebbfc3da222ef67a78492", "retrieved_at": "2026-10-17T22:47:02.207317+00:00", "raw_path": "data/raw/397b60e38301a608b59c822f190aa78f3bb7f0aa715ebbfc3da222ef67a78492.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "eps": { "value": -0.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2072600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 193700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000891014-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101426000067/0000891014-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000891014-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101425000018/0000891014-25-000018-index.html", "eps": { "value": 5.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000891014-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101425000018/0000891014-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2118500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000891014-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101425000018/0000891014-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 167100000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000891014-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101425000018/0000891014-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000891014-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101425000018/0000891014-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 236400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000891014-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101425000018/0000891014-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000891014-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101424000014/0000891014-24-000014-index.html", "eps": { "value": 2.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000891014-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101424000014/0000891014-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2169900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000891014-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101424000014/0000891014-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 84100000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000891014-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101424000014/0000891014-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000891014-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101424000014/0000891014-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 233600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000891014-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101424000014/0000891014-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000891014-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101423000014/0000891014-23-000014-index.html", "eps": { "value": 3.73, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000891014-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101423000014/0000891014-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2125500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000891014-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101423000014/0000891014-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 122200000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000891014-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101423000014/0000891014-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000891014-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101423000014/0000891014-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 105700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000891014-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/891014/000089101423000014/0000891014-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LASR", "source_ticker": "LASR", "name": "NLIGHT", "group": "Information Technology", "weight_percent": 0.07, "holding_price": 35.48, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 261330000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -26550000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -23467000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 21330000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9032000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 315210000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 88461000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 226749000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 98699000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 33411000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 243190000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 64207000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49979000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.10159568361841351, "free_cash_flow": 12298000.0, "free_cash_flow_margin": 0.04705927371522596, "capex_intensity": 0.03456166532736387, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.12784984502353347, "current_ratio": 3.787593253072095, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1124796, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001124796.json", "sha256": "2fe95f070b77f4f7e19bc7f1952a247ebb93f1395ec18fd65856320cdce1f8a5", "retrieved_at": "2026-10-17T22:47:02.414804+00:00", "raw_path": "data/raw/2fe95f070b77f4f7e19bc7f1952a247ebb93f1395ec18fd65856320cdce1f8a5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "eps": { "value": -0.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 261330000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -23467000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49979000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21330000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001124796-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479626000012/0001124796-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001124796-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479625000021/0001124796-25-000021-index.html", "eps": { "value": -1.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001124796-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479625000021/0001124796-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 198548000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001124796-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479625000021/0001124796-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60792000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001124796-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479625000021/0001124796-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001124796-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479625000021/0001124796-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2359000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001124796-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479625000021/0001124796-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001124796-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479624000018/0001124796-24-000018-index.html", "eps": { "value": -0.9, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001124796-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479624000018/0001124796-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 209921000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001124796-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479624000018/0001124796-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41670000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001124796-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479624000018/0001124796-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46078000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001124796-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479624000018/0001124796-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10091000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001124796-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479624000018/0001124796-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001124796-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479623000018/0001124796-23-000018-index.html", "eps": { "value": -1.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001124796-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479623000018/0001124796-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 242058000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001124796-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479623000018/0001124796-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54579000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001124796-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479623000018/0001124796-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44436000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001124796-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479623000018/0001124796-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14542000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001124796-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1124796/000112479623000018/0001124796-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CC", "source_ticker": "CC", "name": "CHEMOURS", "group": "Materials", "weight_percent": 0.07, "holding_price": 12.91, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5808000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -386000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 264000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 213000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7382000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7131000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 250000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 670000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 4099000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 269000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 340000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3001000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1686000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 150237101, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": 51000000.0, "free_cash_flow_margin": 0.00878099173553719, "capex_intensity": 0.03667355371900827, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.003615702479338843, "current_ratio": 1.7799525504151839, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1627223, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001627223.json", "sha256": "a9767e28b16e6bc2a1915d2db9d049db0a8a49ad9444b46cef2ef105d657541e", "retrieved_at": "2026-10-17T22:47:02.724605+00:00", "raw_path": "data/raw/a9767e28b16e6bc2a1915d2db9d049db0a8a49ad9444b46cef2ef105d657541e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "eps": { "value": -2.57, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5808000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -386000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 150237101, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 264000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-09-30", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-06-30", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-03-31", "filed": "2026-02-24", "accession": "0001193125-26-065201", "source_url": "https://www.sec.gov/Archives/edgar/data/1627223/000119312526065201/0001193125-26-065201-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TNET", "source_ticker": "TNET", "name": "TRINET GROUPINARY", "group": "Industrials", "weight_percent": 0.07, "holding_price": 70.39, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5010000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 155000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 303000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 69000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3797000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3743000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 54000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 287000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 895000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 65000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2868000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2637000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 11000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 183000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 234000000.0, "free_cash_flow_margin": 0.046706586826347304, "capex_intensity": 0.013772455089820359, "cfo_to_positive_net_income": 1.9548387096774194, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012974051896207584, "current_ratio": 1.087599544937429, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 937098, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000937098.json", "sha256": "518cebb3dabfabbd97d807e44abc74e88a27a0736e360b90153a98d7b71822a6", "retrieved_at": "2026-10-17T22:47:03.008614+00:00", "raw_path": "data/raw/518cebb3dabfabbd97d807e44abc74e88a27a0736e360b90153a98d7b71822a6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "eps": { "value": 3.2, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5010000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 155000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 303000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000937098-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709826000010/0000937098-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000937098-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709825000016/0000937098-25-000016-index.html", "eps": { "value": 3.43, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000937098-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709825000016/0000937098-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5053000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000937098-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709825000016/0000937098-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 173000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000937098-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709825000016/0000937098-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000937098-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709825000016/0000937098-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 279000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000937098-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709825000016/0000937098-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000937098-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709824000025/0000937098-24-000025-index.html", "eps": { "value": 6.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000937098-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709824000025/0000937098-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4922000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000937098-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709824000025/0000937098-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 375000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000937098-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709824000025/0000937098-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000937098-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709824000025/0000937098-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 545000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000937098-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709824000025/0000937098-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000937098-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709823000028/0000937098-23-000028-index.html", "eps": { "value": 5.61, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000937098-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709823000028/0000937098-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4885000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000937098-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709823000028/0000937098-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 355000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000937098-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709823000028/0000937098-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000937098-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709823000028/0000937098-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 562000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0000937098-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/937098/000093709823000028/0000937098-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ZD", "source_ticker": "ZD", "name": "ZIFF DAVIS INC", "group": "Communication", "weight_percent": 0.07, "holding_price": 58.44, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1451268000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 183086000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47354000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 407068000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 119198000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3663306000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1909731000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1753575000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 607011000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 717815000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 148685000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 37600000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 228691000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 44927000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1370399000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1074953000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41098514, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 173792000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1261558857495652, "free_cash_flow": 287870000.0, "free_cash_flow_margin": 0.19835757420407532, "capex_intensity": 0.08213369274317356, "cfo_to_positive_net_income": 8.59627486590362, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 4.869308510638298, "share_based_compensation_to_revenue": 0.030957066510113915, "current_ratio": 1.2748455048732363, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1084048, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001084048.json", "sha256": "653b28835d5662edcae1bedd54e4ffd2dcc8589f9c7615441366dbbb34ed8222", "retrieved_at": "2026-10-17T22:47:03.314793+00:00", "raw_path": "data/raw/653b28835d5662edcae1bedd54e4ffd2dcc8589f9c7615441366dbbb34ed8222.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "eps": { "value": 1.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1451268000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47354000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41098514, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 407068000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001084048-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404826000005/0001084048-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001084048-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404825000007/0001084048-25-000007-index.html", "eps": { "value": 1.42, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001084048-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404825000007/0001084048-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1401688000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001084048-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404825000007/0001084048-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63047000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001084048-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404825000007/0001084048-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44519693, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001084048-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404825000007/0001084048-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 390315000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001084048-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404825000007/0001084048-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001084048-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404824000013/0001084048-24-000013-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001084048-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404824000013/0001084048-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1364028000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001084048-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404824000013/0001084048-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41503000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001084048-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404824000013/0001084048-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46464261, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001084048-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404824000013/0001084048-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 319962000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001084048-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404824000013/0001084048-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001084048-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404823000010/0001084048-23-000010-index.html", "eps": { "value": 1.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001084048-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404823000010/0001084048-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1390997000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001084048-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404823000010/0001084048-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63757000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001084048-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404823000010/0001084048-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47025849, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001084048-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404823000010/0001084048-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 336444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001084048-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1084048/000108404823000010/0001084048-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ATRO", "source_ticker": "ATRO", "name": "ASTRONICS", "group": "Industrials", "weight_percent": 0.07, "holding_price": 61.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 862128000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 76412000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29359000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 74795000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 706678000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 566604000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 140074000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18180000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 334451000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 21838000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6799000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 437739000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 141275000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36464000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08863185049087838, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.5476003951088253, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007886299946179686, "current_ratio": 3.0984887630507876, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 8063, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000008063.json", "sha256": "0acf79c8e7e539d1d1e1de948f7d898a1c05a4a08652636e75c94792102fecc3", "retrieved_at": "2026-10-17T22:47:03.515915+00:00", "raw_path": "data/raw/0acf79c8e7e539d1d1e1de948f7d898a1c05a4a08652636e75c94792102fecc3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "eps": { "value": 0.81, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 862128000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29359000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36464000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74795000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000008063-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806326000021/0000008063-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000008063-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806325000017/0000008063-25-000017-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000008063-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806325000017/0000008063-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 795426000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000008063-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806325000017/0000008063-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16215000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000008063-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806325000017/0000008063-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35037000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000008063-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806325000017/0000008063-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30566000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000008063-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806325000017/0000008063-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000008063-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806324000014/0000008063-24-000014-index.html", "eps": { "value": -0.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000008063-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806324000014/0000008063-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 689206000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000008063-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806324000014/0000008063-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26421000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000008063-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806324000014/0000008063-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33104000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000008063-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806324000014/0000008063-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23950000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000008063-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806324000014/0000008063-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000008063-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806323000015/0000008063-23-000015-index.html", "eps": { "value": -1.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000008063-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806323000015/0000008063-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 534894000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000008063-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806323000015/0000008063-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35747000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000008063-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806323000015/0000008063-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32164000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000008063-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806323000015/0000008063-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28312000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000008063-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/8063/000000806323000015/0000008063-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GEF", "source_ticker": "GEF", "name": "GREIF INC CLASS A", "group": "Materials", "weight_percent": 0.07, "holding_price": 80.04, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5448100000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 464600000, "tag": "OperatingIncomeLoss", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 268800000, "tag": "NetIncomeLoss", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 356000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6647600000, "tag": "Assets", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2082400000, "tag": "StockholdersEquity", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 197700000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2626200000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 95800000, "tag": "LongTermDebtCurrent", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 18600000, "tag": "ShortTermBorrowings", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 261300000, "tag": "DepreciationDepletionAndAmortization", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1549400000, "tag": "AssetsCurrent", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1014400000, "tag": "LiabilitiesCurrent", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 455000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 95800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1912000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 266300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08527743617040803, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.3244047619047619, "total_debt": 2740600000.0, "debt_to_assets": 0.41226908959624525, "net_debt": 2542900000.0, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.5274053627760253, "cash_runway_years": null, "near_term_maturity_to_cash": 2.3014668689934243 }, "observation_status": "sec-xbrl-unreviewed", "cik": 43920, "fiscal_year": "2024", "fiscal_end": "2024-10-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 455000000.0, 95800000.0, 1912000000.0, 266300000.0, null ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000043920.json", "sha256": "f744acd51672ba5c5709b869afd8b50dc338a269e299ed3564c88625f2c3cdae", "retrieved_at": "2026-10-17T22:47:03.825001+00:00", "raw_path": "data/raw/f744acd51672ba5c5709b869afd8b50dc338a269e299ed3564c88625f2c3cdae.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "earnings": { "annual_history": [ { "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "eps": null, "revenue": { "value": 5448100000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 268800000, "tag": "NetIncomeLoss", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 356000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-10-31", "filed": "2023-12-18", "accession": "0000043920-23-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392023000068/0000043920-23-000068-index.html", "eps": null, "revenue": { "value": 5218600000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-18", "accession": "0000043920-23-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392023000068/0000043920-23-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 359200000, "tag": "NetIncomeLoss", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-18", "accession": "0000043920-23-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392023000068/0000043920-23-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 649500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-18", "accession": "0000043920-23-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392023000068/0000043920-23-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-31", "filed": "2022-12-16", "accession": "0000043920-22-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392022000087/0000043920-22-000087-index.html", "eps": null, "revenue": { "value": 6349500000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-16", "accession": "0000043920-22-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392022000087/0000043920-22-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 376700000, "tag": "NetIncomeLoss", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-16", "accession": "0000043920-22-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392022000087/0000043920-22-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 657500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-16", "accession": "0000043920-22-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392022000087/0000043920-22-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2021-10-31", "filed": "2021-12-16", "accession": "0000043920-21-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392021000076/0000043920-21-000076-index.html", "eps": null, "revenue": { "value": 5556100000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2020-11-01", "end": "2021-10-31", "filed": "2021-12-16", "accession": "0000043920-21-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392021000076/0000043920-21-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 390700000, "tag": "NetIncomeLoss", "start": "2020-11-01", "end": "2021-10-31", "filed": "2021-12-16", "accession": "0000043920-21-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392021000076/0000043920-21-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 396000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2020-11-01", "end": "2021-10-31", "filed": "2021-12-16", "accession": "0000043920-21-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392021000076/0000043920-21-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CLOV", "source_ticker": "CLOV", "name": "CLOVER HEALTH INVESTMENTS CLASS A", "group": "Health Care", "weight_percent": 0.07, "holding_price": 4.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1924308000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -85529000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -85549000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -66934000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2043000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 541011000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 232307000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 78301000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 103657000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 307855000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 208823000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 511967146, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1096000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 18298000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.044446627047229445, "free_cash_flow": -68977000.0, "free_cash_flow_margin": -0.03584509340500585, "capex_intensity": 0.0010616803547041326, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05386715640115824, "current_ratio": 1.4742389487747998, "cash_runway_years": 1.1698240057369946, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1801170, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001801170.json", "sha256": "6383e6f4f3ea4c84dd1748601b1d62101b05ab7eaf3432a5f262b9ccd837740b", "retrieved_at": "2026-10-17T22:47:03.853851+00:00", "raw_path": "data/raw/6383e6f4f3ea4c84dd1748601b1d62101b05ab7eaf3432a5f262b9ccd837740b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "eps": null, "revenue": { "value": 1924308000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -85549000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 511967146, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -66934000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001801170-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117026000057/0001801170-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001801170-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117025000052/0001801170-25-000052-index.html", "eps": null, "revenue": { "value": 1371131000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001801170-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117025000052/0001801170-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43009000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001801170-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117025000052/0001801170-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 490018730, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001801170-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117025000052/0001801170-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34845000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001801170-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117025000052/0001801170-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001801170-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117024000064/0001801170-24-000064-index.html", "eps": { "value": -0.44, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001801170-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117024000064/0001801170-24-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2033720000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001801170-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117024000064/0001801170-24-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -213361000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001801170-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117024000064/0001801170-24-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 482176127, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001801170-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117024000064/0001801170-24-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -115871000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001801170-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117024000064/0001801170-24-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001801170-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117023000015/0001801170-23-000015-index.html", "eps": { "value": -0.71, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001801170-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117023000015/0001801170-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3476687000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001801170-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117023000015/0001801170-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -338844000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001801170-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117023000015/0001801170-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 476244262, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001801170-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117023000015/0001801170-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -203926000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001801170-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1801170/000180117023000015/0001801170-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NVAX", "source_ticker": "NVAX", "name": "NOVAVAX", "group": "Health Care", "weight_percent": 0.07, "holding_price": 12.82, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1123479000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 452795000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 440302000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -244635000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1176512000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1304265000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -127753000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 240634000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 28000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 36015000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 978276000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 459950000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 173103000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.40302934011227626, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": -0.5556072877252431, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03205667395652255, "current_ratio": 2.126918143276443, "cash_runway_years": 0.9836450221758947, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1000694, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001000694.json", "sha256": "0fb56a11efd6cc96d61f018dff603b80c35a0c72f25cb72fbb22841851b792af", "retrieved_at": "2026-10-17T22:47:04.111417+00:00", "raw_path": "data/raw/0fb56a11efd6cc96d61f018dff603b80c35a0c72f25cb72fbb22841851b792af.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "eps": { "value": 2.58, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1123479000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 440302000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 173103000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -244635000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000694-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069426000007/0001000694-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001000694-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069425000004/0001000694-25-000004-index.html", "eps": { "value": -1.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001000694-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069425000004/0001000694-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 682162000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001000694-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069425000004/0001000694-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -187499000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001000694-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069425000004/0001000694-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 152190000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001000694-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069425000004/0001000694-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -87263000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001000694-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069425000004/0001000694-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001000694-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069424000007/0001000694-24-000007-index.html", "eps": { "value": -5.41, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001000694-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069424000007/0001000694-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 983705000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001000694-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069424000007/0001000694-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -545062000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001000694-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069424000007/0001000694-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100768000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001000694-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069424000007/0001000694-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -713967000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001000694-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069424000007/0001000694-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001000694-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069423000005/0001000694-23-000005-index.html", "eps": { "value": -8.42, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001000694-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069423000005/0001000694-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1981872000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001000694-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069423000005/0001000694-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -657939000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001000694-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069423000005/0001000694-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78183000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001000694-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069423000005/0001000694-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -415937000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001000694-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1000694/000100069423000005/0001000694-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PENN", "source_ticker": "PENN", "name": "PENN ENTERTAINMENT", "group": "Consumer Discretionary", "weight_percent": 0.07, "holding_price": 15.21, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 6961000000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -673600000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -843100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 508200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 14268500000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 12441000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1834000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 686600000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2848900000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 38200000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 60900000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1166100000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1475500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 144600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 354400000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 145000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1407000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 10800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1335800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 4700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.09676770578939807, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008748742996695877, "current_ratio": 0.7903083700440529, "cash_runway_years": null, "near_term_maturity_to_cash": 0.21118555199533937 }, "observation_status": "sec-xbrl-unreviewed", "cik": 921738, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 145000000.0, 1407000000.0, 10800000.0, 1335800000.0, 800000.0 ], "thereafter": 4700000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000921738.json", "sha256": "22a58bc0511b149941af07f33b4019f6c4c2c99cd51706cbf6dd7fac5aaca8da", "retrieved_at": "2026-10-17T22:47:04.536082+00:00", "raw_path": "data/raw/22a58bc0511b149941af07f33b4019f6c4c2c99cd51706cbf6dd7fac5aaca8da.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "eps": { "value": -5.83, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6961000000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -843100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 144600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 508200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000921738-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173826000008/0000921738-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000921738-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173825000008/0000921738-25-000008-index.html", "eps": { "value": -2.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000921738-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173825000008/0000921738-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6578100000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000921738-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173825000008/0000921738-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -311500000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000921738-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173825000008/0000921738-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 152100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000921738-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173825000008/0000921738-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 359300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000921738-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173825000008/0000921738-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000921738-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173824000012/0000921738-24-000012-index.html", "eps": { "value": -3.22, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000921738-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173824000012/0000921738-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6362900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000921738-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173824000012/0000921738-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -490000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000921738-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173824000012/0000921738-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 152100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000921738-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173824000012/0000921738-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 455900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000921738-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173824000012/0000921738-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000921738-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173823000010/0000921738-23-000010-index.html", "eps": { "value": 1.29, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000921738-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173823000010/0000921738-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6401700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000921738-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173823000010/0000921738-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 222100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000921738-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173823000010/0000921738-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 176600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000921738-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173823000010/0000921738-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 878200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000921738-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/921738/000092173823000010/0000921738-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VRDN", "source_ticker": "VRDN", "name": "VIRIDIAN THERAPEUTICS ORS", "group": "Health Care", "weight_percent": 0.07, "holding_price": 19.56, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 70849000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -363395000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -342601000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -276391000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 495000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 899418000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 177251000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 722167000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 460000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 44303000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 894233000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 70696000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 63145000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -5.129147906110178, "free_cash_flow": -276886000.0, "free_cash_flow_margin": -3.9081144405707913, "capex_intensity": 0.00698669000268176, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.6253158125026465, "current_ratio": 12.648990041869412, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1590750, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001590750.json", "sha256": "907b594c863d597442ab1ef3a5d74359a9418f23c7e0bb102180e38d47e78bab", "retrieved_at": "2026-10-17T22:47:04.701879+00:00", "raw_path": "data/raw/907b594c863d597442ab1ef3a5d74359a9418f23c7e0bb102180e38d47e78bab.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "eps": null, "revenue": { "value": 70849000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -342601000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -276391000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001590750-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075026000007/0001590750-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001590750-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075025000004/0001590750-25-000004-index.html", "eps": null, "revenue": { "value": 302000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001590750-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075025000004/0001590750-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -269949000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001590750-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075025000004/0001590750-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -232319000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001590750-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075025000004/0001590750-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001590750-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075024000007/0001590750-24-000007-index.html", "eps": { "value": -5.31, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001590750-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075024000007/0001590750-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 314000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001590750-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075024000007/0001590750-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -237734000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001590750-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075024000007/0001590750-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44755475, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001590750-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075024000007/0001590750-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -184170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001590750-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075024000007/0001590750-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001590750-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075023000002/0001590750-23-000002-index.html", "eps": { "value": -4.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001590750-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075023000002/0001590750-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1772000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001590750-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075023000002/0001590750-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -129874000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001590750-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075023000002/0001590750-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32087293, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001590750-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075023000002/0001590750-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -93838000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001590750-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1590750/000159075023000002/0001590750-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ASST", "source_ticker": "ASST", "name": "STRIVE INC CLASS A", "group": "Health Care", "weight_percent": 0.07, "holding_price": 25.65, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "total_assets": { "value": 745527000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019879", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000162828026019879/0001628280-26-019879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14289000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019879", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000162828026019879/0001628280-26-019879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 582436000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019879", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000162828026019879/0001628280-26-019879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 67499000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019879", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000162828026019879/0001628280-26-019879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 71776000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019879", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000162828026019879/0001628280-26-019879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 10777000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019879", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000162828026019879/0001628280-26-019879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 6.6601094924375985, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1920406, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001920406.json", "sha256": "9a25bbf1ced09b0881df91e1d07b7bd89de64f6c3a6eaebb25eeed3af2e41c6a", "retrieved_at": "2026-10-17T22:47:04.848185+00:00", "raw_path": "data/raw/9a25bbf1ced09b0881df91e1d07b7bd89de64f6c3a6eaebb25eeed3af2e41c6a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1920406/000162828026019879/0001628280-26-019879-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019879", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000162828026019879/0001628280-26-019879-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001213900-25-026431", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390025026431/0001213900-25-026431-index.html", "eps": { "value": -1.7, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001213900-25-026431", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390025026431/0001213900-25-026431-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 633489, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001213900-25-026431", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390025026431/0001213900-25-026431-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6393932, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001213900-25-026431", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390025026431/0001213900-25-026431-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3788525, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001213900-25-026431", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390025026431/0001213900-25-026431-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -4900057, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001213900-25-026431", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390025026431/0001213900-25-026431-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-02", "accession": "0001213900-24-029033", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390024029033/0001213900-24-029033-index.html", "eps": { "value": -0.36, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-02", "accession": "0001213900-24-029033", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390024029033/0001213900-24-029033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 277038, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-02", "accession": "0001213900-24-029033", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390024029033/0001213900-24-029033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4931197, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-02", "accession": "0001213900-24-029033", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390024029033/0001213900-24-029033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13577993, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-02", "accession": "0001213900-24-029033", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390024029033/0001213900-24-029033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3807623, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-02", "accession": "0001213900-24-029033", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390024029033/0001213900-24-029033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-025411", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390023025411/0001213900-23-025411-index.html", "eps": { "value": -0.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-025411", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390023025411/0001213900-23-025411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 343106, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-025411", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390023025411/0001213900-23-025411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -645255, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-025411", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390023025411/0001213900-23-025411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10249315, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-025411", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390023025411/0001213900-23-025411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -602829, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-025411", "source_url": "https://www.sec.gov/Archives/edgar/data/1920406/000121390023025411/0001213900-23-025411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PAY", "source_ticker": "PAY", "name": "PAYMENTUS HOLDINGS INC CLASS A", "group": "Financials", "weight_percent": 0.07, "holding_price": 32.13, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1196507000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 75540000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66937000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 162127000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 361000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 667885000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 107496000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 560389000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 320908000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 41058000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18627000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 441331000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 98849000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129113684, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1841156, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001841156.json", "sha256": "c78bb07e0b6f7abdc5fa46ed6e0324fe5680a680a5720a2c40f53c3e293db708", "retrieved_at": "2026-10-17T22:47:05.138623+00:00", "raw_path": "data/raw/c78bb07e0b6f7abdc5fa46ed6e0324fe5680a680a5720a2c40f53c3e293db708.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "eps": { "value": 0.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1196507000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66937000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129113684, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 162127000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-064510", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000119312526064510/0001193125-26-064510-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036566", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017025036566/0000950170-25-036566-index.html", "eps": { "value": 0.35, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036566", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017025036566/0000950170-25-036566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 871745000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036566", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017025036566/0000950170-25-036566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44169000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036566", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017025036566/0000950170-25-036566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127714622, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036566", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017025036566/0000950170-25-036566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63634000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036566", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017025036566/0000950170-25-036566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025084", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017024025084/0000950170-24-025084-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025084", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017024025084/0000950170-24-025084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 614490000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025084", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017024025084/0000950170-24-025084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22322000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025084", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017024025084/0000950170-24-025084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125071829, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025084", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017024025084/0000950170-24-025084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 68828000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025084", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017024025084/0000950170-24-025084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005995", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017023005995/0000950170-23-005995-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005995", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017023005995/0000950170-23-005995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 497001000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005995", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017023005995/0000950170-23-005995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -513000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005995", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017023005995/0000950170-23-005995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 122099437, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005995", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017023005995/0000950170-23-005995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19867000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005995", "source_url": "https://www.sec.gov/Archives/edgar/data/1841156/000095017023005995/0000950170-23-005995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PAYO", "source_ticker": "PAYO", "name": "PAYONEER GLOBAL INC", "group": "Financials", "weight_percent": 0.06, "holding_price": 7.14, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 813413000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 124667000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73192000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 233489000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 26874000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8956589000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8252162000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 704427000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 415537000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 65625000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 73104000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 8110916000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 8083720000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 376731192, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 173601000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1845815, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001845815.json", "sha256": "f713b80125c24c131eef756ae0d046a90b9f3807f60d32399942da392d033a6e", "retrieved_at": "2026-10-17T22:47:05.436658+00:00", "raw_path": "data/raw/f713b80125c24c131eef756ae0d046a90b9f3807f60d32399942da392d033a6e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 813413000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73192000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 376731192, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 233489000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020487", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000110465926020487/0001104659-26-020487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001804", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837025001804/0001558370-25-001804-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001804", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837025001804/0001558370-25-001804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 710294000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001804", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837025001804/0001558370-25-001804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 121163000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001804", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837025001804/0001558370-25-001804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 386237179, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001804", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837025001804/0001558370-25-001804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 176925000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001804", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837025001804/0001558370-25-001804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001998", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837024001998/0001558370-24-001998-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001998", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837024001998/0001558370-24-001998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 590827000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001998", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837024001998/0001558370-24-001998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 93333000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001998", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837024001998/0001558370-24-001998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 392665718, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001998", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837024001998/0001558370-24-001998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 159489000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001998", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837024001998/0001558370-24-001998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002357", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837023002357/0001558370-23-002357-index.html", "eps": { "value": -0.03, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002357", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837023002357/0001558370-23-002357-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 572331000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002357", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837023002357/0001558370-23-002357-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11970000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002357", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837023002357/0001558370-23-002357-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 348044831, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002357", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837023002357/0001558370-23-002357-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83960000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002357", "source_url": "https://www.sec.gov/Archives/edgar/data/1845815/000155837023002357/0001558370-23-002357-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AGIO", "source_ticker": "AGIO", "name": "AGIOS PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.06, "holding_price": 32.32, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 54028000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -472132000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -412781000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -372977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4316000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1297225000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 104111000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1193114000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 89130000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 52552000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 942052000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 82206000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57972004, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -8.738654031243058, "free_cash_flow": -377293000.0, "free_cash_flow_margin": -6.98328644406604, "capex_intensity": 0.07988450433108758, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.9726808321611017, "current_ratio": 11.459650147191203, "cash_runway_years": 0.2389691589561823, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1439222, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001439222.json", "sha256": "645ad0ff8d5c2720a304e1acd1f7ac20706112192f830d9a1be52e84493b37d5", "retrieved_at": "2026-10-17T22:47:05.751041+00:00", "raw_path": "data/raw/645ad0ff8d5c2720a304e1acd1f7ac20706112192f830d9a1be52e84493b37d5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "eps": { "value": -7.12, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 54028000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -412781000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57972004, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -372977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001439222-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922226000025/0001439222-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001439222-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922225000009/0001439222-25-000009-index.html", "eps": { "value": 11.64, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001439222-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922225000009/0001439222-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 36498000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001439222-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922225000009/0001439222-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 673725000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001439222-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922225000009/0001439222-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57889255, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001439222-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922225000009/0001439222-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -389841000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001439222-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922225000009/0001439222-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001439222-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922224000035/0001439222-24-000035-index.html", "eps": { "value": -6.33, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001439222-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922224000035/0001439222-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 26823000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001439222-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922224000035/0001439222-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -352088000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001439222-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922224000035/0001439222-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55651487, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001439222-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922224000035/0001439222-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -296062000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001439222-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922224000035/0001439222-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001439222-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922223000039/0001439222-23-000039-index.html", "eps": { "value": -4.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001439222-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922223000039/0001439222-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14240000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001439222-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922223000039/0001439222-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -231801000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001439222-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922223000039/0001439222-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54789435, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001439222-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922223000039/0001439222-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -309478000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001439222-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1439222/000143922223000039/0001439222-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PFSI", "source_ticker": "PFSI", "name": "PENNYMAC FINANCIAL SERVICES", "group": "Financials", "weight_percent": 0.06, "holding_price": 61.19, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 20108000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 501077000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -1651984000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11921000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 29388689000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 25079713000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 54392000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 36229000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53882000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4739000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1745916, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001745916.json", "sha256": "cdcf7e0546e86e2a02274cf07823681e9e303ba39a1db73085c61445c6324a7d", "retrieved_at": "2026-10-17T22:47:05.982644+00:00", "raw_path": "data/raw/cdcf7e0546e86e2a02274cf07823681e9e303ba39a1db73085c61445c6324a7d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "eps": { "value": 9.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20108000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 501077000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53882000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1651984000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018142", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000110465926018142/0001104659-26-018142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001558370-25-001148", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837025001148/0001558370-25-001148-index.html", "eps": { "value": 5.84, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001558370-25-001148", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837025001148/0001558370-25-001148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 26868000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001558370-25-001148", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837025001148/0001558370-25-001148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 311423000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001558370-25-001148", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837025001148/0001558370-25-001148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53356000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001558370-25-001148", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837025001148/0001558370-25-001148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -4533270000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001558370-25-001148", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837025001148/0001558370-25-001148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001429", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837024001429/0001558370-24-001429-index.html", "eps": { "value": 2.74, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001429", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837024001429/0001558370-24-001429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 13403000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001429", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837024001429/0001558370-24-001429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 144656000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001429", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837024001429/0001558370-24-001429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52733000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001429", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837024001429/0001558370-24-001429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1582219000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001558370-24-001429", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837024001429/0001558370-24-001429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001755", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837023001755/0001558370-23-001755-index.html", "eps": { "value": 8.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001755", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837023001755/0001558370-23-001755-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12392000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001755", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837023001755/0001558370-23-001755-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 475507000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001755", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837023001755/0001558370-23-001755-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55950000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001755", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837023001755/0001558370-23-001755-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6033235000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001755", "source_url": "https://www.sec.gov/Archives/edgar/data/1745916/000155837023001755/0001558370-23-001755-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AXGN", "source_ticker": "AXGN", "name": "AXOGEN", "group": "Health Care", "weight_percent": 0.06, "holding_price": 35.63, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 225208000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -7849000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15703000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 812000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3745000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 221687000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 92840000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 128847000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 35548000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 48387000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6660000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30112000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 120422000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 23556000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46050266, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.0348522254982061, "free_cash_flow": -2933000.0, "free_cash_flow_margin": -0.013023516038506626, "capex_intensity": 0.016629071791410606, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.13370750595005507, "current_ratio": 5.1121582611648835, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 805928, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000805928.json", "sha256": "29281722969dbfb4cc01c6baf71eff40590d14112b001ef6d315188df64177e1", "retrieved_at": "2026-10-17T22:47:06.287440+00:00", "raw_path": "data/raw/29281722969dbfb4cc01c6baf71eff40590d14112b001ef6d315188df64177e1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "eps": { "value": -0.34, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 225208000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15703000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46050266, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 812000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000805928-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592826000031/0000805928-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000805928-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592825000017/0000805928-25-000017-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000805928-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592825000017/0000805928-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 187338000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000805928-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592825000017/0000805928-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9964000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000805928-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592825000017/0000805928-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44257754, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000805928-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592825000017/0000805928-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4535000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000805928-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592825000017/0000805928-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000805928-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592824000028/0000805928-24-000028-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000805928-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592824000028/0000805928-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 159012000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000805928-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592824000028/0000805928-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21716000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000805928-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592824000028/0000805928-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42878543, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000805928-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592824000028/0000805928-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5716000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000805928-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592824000028/0000805928-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000805928-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592823000020/0000805928-23-000020-index.html", "eps": { "value": -0.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000805928-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592823000020/0000805928-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 138584000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000805928-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592823000020/0000805928-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28948000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000805928-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592823000020/0000805928-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42083125, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000805928-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592823000020/0000805928-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16066000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000805928-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/805928/000080592823000020/0000805928-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TBBK", "source_ticker": "TBBK", "name": "BANCORP INC", "group": "Financials", "weight_percent": 0.06, "holding_price": 49.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 141147000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 228213000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 265009000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7090000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9352425000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8662629000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 689796000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 112649000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 199000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19604000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46421672, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2061000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 378341000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1295401, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001295401.json", "sha256": "c1d489159261ba61171e333f321352c5a7711387d6e62698cf70229e881f278c", "retrieved_at": "2026-10-17T22:47:06.695489+00:00", "raw_path": "data/raw/c1d489159261ba61171e333f321352c5a7711387d6e62698cf70229e881f278c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "eps": { "value": 4.92, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 141147000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 228213000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46421672, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 265009000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001295401-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000129540126000002/0001295401-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001562762-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276225000040/0001562762-25-000040-index.html", "eps": { "value": 4.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001562762-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276225000040/0001562762-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 116798000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001562762-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276225000040/0001562762-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 217540000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001562762-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276225000040/0001562762-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50713140, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001562762-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276225000040/0001562762-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 229530000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001562762-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276225000040/0001562762-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001562762-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276224000049/0001562762-24-000049-index.html", "eps": { "value": 3.49, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001562762-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276224000049/0001562762-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 192296000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001562762-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276224000049/0001562762-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55053497, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001562762-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276224000049/0001562762-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 186718000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001562762-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276224000049/0001562762-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001562762-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276223000066/0001562762-23-000066-index.html", "eps": { "value": 2.27, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001562762-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276223000066/0001562762-23-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 130213000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001562762-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276223000066/0001562762-23-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57268946, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001562762-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276223000066/0001562762-23-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 120982000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001562762-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1295401/000156276223000066/0001562762-23-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PURR", "source_ticker": "PURR", "name": "HYPERLIQUID STRATEGIES INC", "group": "Health Care", "weight_percent": 0.06, "holding_price": 9.8, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 9460000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 500623000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 305542000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -19147000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2060008000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 187137000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1872871000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 137917000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 893000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 152406000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3662000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79798538, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 10481000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 52.91997885835095, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": -0.06266568916875585, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09439746300211417, "current_ratio": 41.61824139814309, "cash_runway_years": 7.20306053167598, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2078856, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002078856.json", "sha256": "4e7aaeb40e2ed09e239065578492c6eb44711089d5d7416373b4952860da53e5", "retrieved_at": "2026-10-17T22:47:06.582490+00:00", "raw_path": "data/raw/4e7aaeb40e2ed09e239065578492c6eb44711089d5d7416373b4952860da53e5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "eps": { "value": 3.21, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9460000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 305542000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79798538, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19147000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2026-08-27", "accession": "0001193125-26-370281", "source_url": "https://www.sec.gov/Archives/edgar/data/2078856/000119312526370281/0001193125-26-370281-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GABC", "source_ticker": "GABC", "name": "GERMAN AMERICAN BANCORP INC", "group": "Financials", "weight_percent": 0.06, "holding_price": 49.53, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 487401000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112635000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 159316000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5315000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8388780000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7226455000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1162325000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2874000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36796342, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 75000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 25000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 714395, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 75000000.0, 25000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000714395.json", "sha256": "ffccfbec3f7a91ee163fc37676f7a5276cb79570a4f11a215c6123c79cd5205e", "retrieved_at": "2026-10-17T22:47:07.099244+00:00", "raw_path": "data/raw/ffccfbec3f7a91ee163fc37676f7a5276cb79570a4f11a215c6123c79cd5205e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "eps": { "value": 3.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 487401000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112635000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36796342, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 159316000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000714395-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439526000011/0000714395-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000714395-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439525000012/0000714395-25-000012-index.html", "eps": { "value": 2.83, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000714395-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439525000012/0000714395-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 353703000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000714395-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439525000012/0000714395-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83811000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000714395-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439525000012/0000714395-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29656416, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000714395-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439525000012/0000714395-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 95764000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000714395-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439525000012/0000714395-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000714395-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439524000014/0000714395-24-000014-index.html", "eps": { "value": 2.91, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000714395-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439524000014/0000714395-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 85888000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000714395-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439524000014/0000714395-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29557567, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000714395-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439524000014/0000714395-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107234000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000714395-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439524000014/0000714395-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000714395-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439523000008/0000714395-23-000008-index.html", "eps": { "value": 2.78, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000714395-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439523000008/0000714395-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 81825000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000714395-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439523000008/0000714395-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29464591, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000714395-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439523000008/0000714395-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 110036000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000714395-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/714395/000071439523000008/0000714395-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NSP", "source_ticker": "NSP", "name": "INSPERITY", "group": "Industrials", "weight_percent": 0.06, "holding_price": 50.8, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 6812000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -10000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -278000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 31000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2203000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 46000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 642000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 369000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 24000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 45000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 61000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1722000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1620000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 19000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.001467997651203758, "free_cash_flow": -309000000.0, "free_cash_flow_margin": -0.045361127422196126, "capex_intensity": 0.00455079271873165, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -0.4166666666666667, "share_based_compensation_to_revenue": 0.008954785672342924, "current_ratio": 1.0629629629629629, "cash_runway_years": 2.3093525179856114, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1000753, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001000753.json", "sha256": "ba5f41d43cbd04a4c7a825ee1ba2b65e2ad6e04c1c45178104c9a0f0ef7fe838", "retrieved_at": "2026-10-17T22:47:07.212549+00:00", "raw_path": "data/raw/ba5f41d43cbd04a4c7a825ee1ba2b65e2ad6e04c1c45178104c9a0f0ef7fe838.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "eps": { "value": -0.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6812000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -278000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001000753-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075326000011/0001000753-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001000753-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075325000008/0001000753-25-000008-index.html", "eps": { "value": 2.42, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001000753-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075325000008/0001000753-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6581000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001000753-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075325000008/0001000753-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001000753-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075325000008/0001000753-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001000753-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075325000008/0001000753-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 520000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001000753-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075325000008/0001000753-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001000753-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075324000012/0001000753-24-000012-index.html", "eps": { "value": 4.47, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001000753-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075324000012/0001000753-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6485871000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001000753-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075324000012/0001000753-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 171382000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001000753-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075324000012/0001000753-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38342000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001000753-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075324000012/0001000753-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 198488000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001000753-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075324000012/0001000753-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001000753-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075323000012/0001000753-23-000012-index.html", "eps": { "value": 4.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001000753-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075323000012/0001000753-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5938818000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001000753-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075323000012/0001000753-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 179350000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001000753-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075323000012/0001000753-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 347691000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001000753-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1000753/000100075323000012/0001000753-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GRBK", "source_ticker": "GRBK", "name": "GREEN BRICK PARTNERS", "group": "Consumer Discretionary", "weight_percent": 0.06, "holding_price": 61.98, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2098471000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 313225000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 213244000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4798000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2534767000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 601782000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1858962000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 0, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5111000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12323000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43924000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 83770000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 106199000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 92070000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 55000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 70000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 208446000.0, "free_cash_flow_margin": 0.09933232339165039, "capex_intensity": 0.002286426641111552, "cfo_to_positive_net_income": 0.6808013408891372, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00587237088337175, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1373670, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 106199000.0, 92070000.0, 55000000.0, 70000000.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001373670.json", "sha256": "e9239702be8f0e1274287ff6fc0b9ea7f9bdc8dae3e8ad42262c84c3b1179931", "retrieved_at": "2026-10-17T22:47:07.562181+00:00", "raw_path": "data/raw/e9239702be8f0e1274287ff6fc0b9ea7f9bdc8dae3e8ad42262c84c3b1179931.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "eps": { "value": 7.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2098471000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 313225000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43924000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 213244000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011798", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000162828026011798/0001628280-26-011798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001373670-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367025000007/0001373670-25-000007-index.html", "eps": { "value": 8.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001373670-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367025000007/0001373670-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2098943000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001373670-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367025000007/0001373670-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 381583000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001373670-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367025000007/0001373670-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44839000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001373670-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367025000007/0001373670-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25912000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001373670-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367025000007/0001373670-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001373670-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367024000008/0001373670-24-000008-index.html", "eps": { "value": 6.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001373670-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367024000008/0001373670-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1777710000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001373670-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367024000008/0001373670-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 284626000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001373670-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367024000008/0001373670-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45917000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001373670-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367024000008/0001373670-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 213342000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001373670-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367024000008/0001373670-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001373670-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367023000006/0001373670-23-000006-index.html", "eps": { "value": 6.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001373670-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367023000006/0001373670-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1757793000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001373670-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367023000006/0001373670-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 291900000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001373670-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367023000006/0001373670-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47987000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001373670-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367023000006/0001373670-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90676000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001373670-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1373670/000137367023000006/0001373670-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SPNT", "source_ticker": "SPNT", "name": "SIRIUSPOINT", "group": "Financials", "weight_percent": 0.06, "holding_price": 24.87, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3205100000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 459600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 102400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 12569600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 10098700000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2469800000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 731200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 79700000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 35900000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121648050, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 490800000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1576018, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001576018.json", "sha256": "5618823a9e980a4cc1957d4eeea00d4f57e773d9c0636391e662815f9301f7a7", "retrieved_at": "2026-10-17T22:47:07.759152+00:00", "raw_path": "data/raw/5618823a9e980a4cc1957d4eeea00d4f57e773d9c0636391e662815f9301f7a7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "eps": { "value": 3.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3205100000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 459600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121648050, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001576018-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601826000032/0001576018-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001576018-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601825000010/0001576018-25-000010-index.html", "eps": { "value": 1.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001576018-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601825000010/0001576018-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2603800000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001576018-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601825000010/0001576018-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 199900000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001576018-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601825000010/0001576018-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 169470681, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001576018-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601825000010/0001576018-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001576018-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601825000010/0001576018-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001576018-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601824000018/0001576018-24-000018-index.html", "eps": { "value": 1.85, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001576018-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601824000018/0001576018-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2737300000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001576018-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601824000018/0001576018-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 354800000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001576018-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601824000018/0001576018-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 169607348, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001576018-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601824000018/0001576018-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 581300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001576018-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601824000018/0001576018-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001576018-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601823000016/0001576018-23-000016-index.html", "eps": { "value": -2.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001576018-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601823000016/0001576018-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2105600000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001576018-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601823000016/0001576018-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -386800000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001576018-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601823000016/0001576018-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160228588, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001576018-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601823000016/0001576018-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 293300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001576018-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1576018/000157601823000016/0001576018-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HMN", "source_ticker": "HMN", "name": "HORACE MANN EDUCATORS", "group": "Financials", "weight_percent": 0.06, "holding_price": 45.98, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1701400000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 553200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 15266600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 13783900000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1482700000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 27500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 36400000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 27100000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10200000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 850141, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000850141.json", "sha256": "02709c71fa8de810d2f35a37022a72407c548b0d87ba0b6d060c404a44b72e77", "retrieved_at": "2026-10-17T22:47:08.142744+00:00", "raw_path": "data/raw/02709c71fa8de810d2f35a37022a72407c548b0d87ba0b6d060c404a44b72e77.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "eps": { "value": 3.9, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1701400000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 553200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000850141-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000085014126000007/0000850141-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008838", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828025008838/0001628280-25-008838-index.html", "eps": { "value": 2.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008838", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828025008838/0001628280-25-008838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1595200000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008838", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828025008838/0001628280-25-008838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102800000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008838", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828025008838/0001628280-25-008838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008838", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828025008838/0001628280-25-008838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 452100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008838", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828025008838/0001628280-25-008838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007168", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828024007168/0001628280-24-007168-index.html", "eps": { "value": 1.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007168", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828024007168/0001628280-24-007168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1491900000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007168", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828024007168/0001628280-24-007168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007168", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828024007168/0001628280-24-007168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007168", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828024007168/0001628280-24-007168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 302100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007168", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828024007168/0001628280-24-007168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005501", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828023005501/0001628280-23-005501-index.html", "eps": { "value": -0.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005501", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828023005501/0001628280-23-005501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1382900000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005501", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828023005501/0001628280-23-005501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2600000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005501", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828023005501/0001628280-23-005501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005501", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828023005501/0001628280-23-005501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 171500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005501", "source_url": "https://www.sec.gov/Archives/edgar/data/850141/000162828023005501/0001628280-23-005501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DV", "source_ticker": "DV", "name": "DOUBLEVERIFY HOLDINGS", "group": "Communication", "weight_percent": 0.06, "holding_price": 13.54, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 748291000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 79198000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50650000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 211183000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 38529000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1354082000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 222750000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1131332000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 259038000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 1733000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 56579000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 104226000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 519328000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 121563000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 166683000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 132305000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10583850400445816, "free_cash_flow": 172654000.0, "free_cash_flow_margin": 0.23073109258296573, "capex_intensity": 0.05148932701315397, "cfo_to_positive_net_income": 4.169457058242843, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 45.6999422965955, "share_based_compensation_to_revenue": 0.139285384963871, "current_ratio": 4.272089369298224, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1819928, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819928.json", "sha256": "28b81fb6fd2c1481848b87706e97c523e50097f40a8cc27b232f19ac82f4f7cf", "retrieved_at": "2026-10-17T22:47:08.262995+00:00", "raw_path": "data/raw/28b81fb6fd2c1481848b87706e97c523e50097f40a8cc27b232f19ac82f4f7cf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "eps": { "value": 0.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 748291000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50650000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 166683000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 211183000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020499", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000110465926020499/0001104659-26-020499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001814", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837025001814/0001558370-25-001814-index.html", "eps": { "value": 0.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001814", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837025001814/0001558370-25-001814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 656849000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001814", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837025001814/0001558370-25-001814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56231000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001814", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837025001814/0001558370-25-001814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175076000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001814", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837025001814/0001558370-25-001814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 159664000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001814", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837025001814/0001558370-25-001814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002008", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837024002008/0001558370-24-002008-index.html", "eps": { "value": 0.41, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002008", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837024002008/0001558370-24-002008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 572543000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002008", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837024002008/0001558370-24-002008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71466000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002008", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837024002008/0001558370-24-002008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 173435000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002008", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837024002008/0001558370-24-002008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 119741000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002008", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837024002008/0001558370-24-002008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002596", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837023002596/0001558370-23-002596-index.html", "eps": { "value": 0.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002596", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837023002596/0001558370-23-002596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 452418000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002596", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837023002596/0001558370-23-002596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43268000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002596", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837023002596/0001558370-23-002596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 170755000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002596", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837023002596/0001558370-23-002596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 94862000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002596", "source_url": "https://www.sec.gov/Archives/edgar/data/1819928/000155837023002596/0001558370-23-002596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WKC", "source_ticker": "WKC", "name": "WORLD KINECT", "group": "Energy", "weight_percent": 0.06, "holding_price": 36.76, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 36916600000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -564700000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -614400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 292900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 65600000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5863900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4556100000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1299100000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 193500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 112000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 98200000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25500000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3500500000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3310400000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 85000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.015296641619217372, "free_cash_flow": 227300000.0, "free_cash_flow_margin": 0.00615712172843653, "capex_intensity": 0.0017769783782905252, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -5.041964285714286, "share_based_compensation_to_revenue": 0.0006907461683903719, "current_ratio": 1.0574250845819235, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 789460, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000789460.json", "sha256": "a2e4ea96688fd9a10ad57b38a2e6b8904f6438f0405f9225dc81ecd1a5ce4987", "retrieved_at": "2026-10-17T22:47:08.517015+00:00", "raw_path": "data/raw/a2e4ea96688fd9a10ad57b38a2e6b8904f6438f0405f9225dc81ecd1a5ce4987.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "eps": { "value": -10.99, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 36916600000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -614400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 292900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000789460-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000078946026000015/0000789460-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007620", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828025007620/0001628280-25-007620-index.html", "eps": { "value": 1.13, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007620", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828025007620/0001628280-25-007620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 42168000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007620", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828025007620/0001628280-25-007620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67400000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007620", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828025007620/0001628280-25-007620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007620", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828025007620/0001628280-25-007620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 259900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007620", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828025007620/0001628280-25-007620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006634", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828024006634/0001628280-24-006634-index.html", "eps": { "value": 0.86, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006634", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828024006634/0001628280-24-006634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 47710600000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006634", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828024006634/0001628280-24-006634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52900000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006634", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828024006634/0001628280-24-006634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006634", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828024006634/0001628280-24-006634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 271300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628280-24-006634", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828024006634/0001628280-24-006634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005058", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828023005058/0001628280-23-005058-index.html", "eps": { "value": 1.82, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005058", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828023005058/0001628280-23-005058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 59043100000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005058", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828023005058/0001628280-23-005058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 114100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005058", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828023005058/0001628280-23-005058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005058", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828023005058/0001628280-23-005058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 138500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628280-23-005058", "source_url": "https://www.sec.gov/Archives/edgar/data/789460/000162828023005058/0001628280-23-005058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CHCO", "source_ticker": "CHCO", "name": "CITY HOLDING", "group": "Financials", "weight_percent": 0.06, "holding_price": 140.94, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 74288000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 130485000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 131372000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2924000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6722018000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5912338000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 809680000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 191919000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3384000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14482000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 45760000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 726854, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 50000000.0, 50000000.0, 50000000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000726854.json", "sha256": "641ee69d7ff2f06d017d5294fad8e45fdf45af41b264a47a515177a38c4162cb", "retrieved_at": "2026-10-17T22:47:08.900876+00:00", "raw_path": "data/raw/641ee69d7ff2f06d017d5294fad8e45fdf45af41b264a47a515177a38c4162cb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "eps": { "value": 8.93, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 74288000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 130485000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14482000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 131372000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000726854-26-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685426000062/0000726854-26-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000726854-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685425000037/0000726854-25-000037-index.html", "eps": { "value": 7.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000726854-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685425000037/0000726854-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 71992000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000726854-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685425000037/0000726854-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 117101000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000726854-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685425000037/0000726854-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14697000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000726854-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685425000037/0000726854-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 131896000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000726854-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685425000037/0000726854-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000726854-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685424000040/0000726854-24-000040-index.html", "eps": { "value": 7.61, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000726854-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685424000040/0000726854-24-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 69068000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000726854-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685424000040/0000726854-24-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 114365000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000726854-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685424000040/0000726854-24-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14891000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000726854-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685424000040/0000726854-24-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 137580000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000726854-24-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685424000040/0000726854-24-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000726854-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685423000015/0000726854-23-000015-index.html", "eps": { "value": 6.8, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000726854-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685423000015/0000726854-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 68099000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000726854-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685423000015/0000726854-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102071000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000726854-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685423000015/0000726854-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14873000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000726854-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685423000015/0000726854-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 115817000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000726854-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/726854/000072685423000015/0000726854-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SMA", "source_ticker": "SMA", "name": "SMARTSTOP SELF STORAGE REIT INC", "group": "Real Estate", "weight_percent": 0.06, "holding_price": 33.93, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 281141000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 59096000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8758000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 84969000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2432172000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1152249000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1180410000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 54224000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 59895000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16623000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 93049000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 104003000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 459005000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 104289000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 186684000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 157338000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.21020057551193175, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.9866599883128808, "share_based_compensation_to_revenue": 0.0591269149643773, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 1.7160113602832694 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1585389, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 93049000.0, 104003000.0, 459005000.0, 104289000.0, 186684000.0 ], "thereafter": 157338000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001585389.json", "sha256": "80a0b76b6f9c49d53f700ade67ca6c51fb89938f8c9dd52da67eeab17b0435a7", "retrieved_at": "2026-10-17T22:47:08.993651+00:00", "raw_path": "data/raw/80a0b76b6f9c49d53f700ade67ca6c51fb89938f8c9dd52da67eeab17b0435a7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "eps": null, "revenue": { "value": 281141000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8758000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 84969000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082573", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000119312526082573/0001193125-26-082573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037896", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000095017025037896/0000950170-25-037896-index.html", "eps": { "value": -0.2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037896", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000095017025037896/0000950170-25-037896-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 237006000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037896", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000095017025037896/0000950170-25-037896-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": null, "operating_cash_flow": { "value": 64027000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037896", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000095017025037896/0000950170-25-037896-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032792", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000095017024032792/0000950170-24-032792-index.html", "eps": { "value": -0.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032792", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000095017024032792/0000950170-24-032792-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 232991744, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032792", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000095017024032792/0000950170-24-032792-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": null, "operating_cash_flow": { "value": 73191384, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032792", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000095017024032792/0000950170-24-032792-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005961", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000095017023005961/0000950170-23-005961-index.html", "eps": { "value": 0.07, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005961", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000095017023005961/0000950170-23-005961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 212643094, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005961", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000095017023005961/0000950170-23-005961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 92056438, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005961", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000095017023005961/0000950170-23-005961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 87909977, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005961", "source_url": "https://www.sec.gov/Archives/edgar/data/1585389/000095017023005961/0000950170-23-005961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CVI", "source_ticker": "CVI", "name": "CVR ENERGY INC", "group": "Energy", "weight_percent": 0.06, "holding_price": 61.68, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 7162000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 182000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 144000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3706000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 730000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 511000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 403000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 42000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1267000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 706000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.02541189611840268, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 5.333333333333333, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005864283719631388, "current_ratio": 1.7946175637393769, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1376139, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001376139.json", "sha256": "03e6de56f45cb6e2a9e1f0afdb5ecfa9835f2ad3dda0895e1bc069d2ea5b0fdc", "retrieved_at": "2026-10-17T22:47:09.346475+00:00", "raw_path": "data/raw/03e6de56f45cb6e2a9e1f0afdb5ecfa9835f2ad3dda0895e1bc069d2ea5b0fdc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "eps": { "value": 0.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7162000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 144000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001376139-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613926000014/0001376139-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001376139-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613925000008/0001376139-25-000008-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001376139-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613925000008/0001376139-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7610000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001376139-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613925000008/0001376139-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001376139-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613925000008/0001376139-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001376139-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613925000008/0001376139-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 404000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001376139-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613925000008/0001376139-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001376139-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613924000006/0001376139-24-000006-index.html", "eps": { "value": 7.65, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001376139-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613924000006/0001376139-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9247000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001376139-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613924000006/0001376139-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 769000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001376139-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613924000006/0001376139-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001376139-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613924000006/0001376139-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 948000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001376139-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613924000006/0001376139-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001376139-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613923000009/0001376139-23-000009-index.html", "eps": { "value": 4.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001376139-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613923000009/0001376139-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10896000000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001376139-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613923000009/0001376139-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 463000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001376139-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613923000009/0001376139-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001376139-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613923000009/0001376139-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 967000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001376139-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376139/000137613923000009/0001376139-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BBUC", "source_ticker": "BBUC", "name": "BROOKFIELD BUSINESS CORP CLASS A", "group": "Industrials", "weight_percent": 0.06, "holding_price": 26.77, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "FIGS", "source_ticker": "FIGS", "name": "FIGS CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.06, "holding_price": 19.54, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 631098000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 38147000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34250000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 61170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8168000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 579996000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 142534000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 437462000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 81985000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9035000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26874000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 447285000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 90523000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 179486886, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 2688000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06044544587369949, "free_cash_flow": 53002000.0, "free_cash_flow_margin": 0.08398378698712403, "capex_intensity": 0.012942522397472341, "cfo_to_positive_net_income": 1.785985401459854, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04258292689883346, "current_ratio": 4.941119936369763, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1846576, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001846576.json", "sha256": "8dcb8cf050c51de64ef77215b9571382930dd6d3b1d9d92d349f75a34f2a884c", "retrieved_at": "2026-10-17T22:47:09.737258+00:00", "raw_path": "data/raw/8dcb8cf050c51de64ef77215b9571382930dd6d3b1d9d92d349f75a34f2a884c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 631098000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34250000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 179486886, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012333", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828026012333/0001628280-26-012333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008688", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828025008688/0001628280-25-008688-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008688", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828025008688/0001628280-25-008688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 555558000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008688", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828025008688/0001628280-25-008688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2720000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008688", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828025008688/0001628280-25-008688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 180102840, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008688", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828025008688/0001628280-25-008688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81162000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008688", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828025008688/0001628280-25-008688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007659", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828024007659/0001628280-24-007659-index.html", "eps": { "value": 0.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007659", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828024007659/0001628280-24-007659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 545646000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007659", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828024007659/0001628280-24-007659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22637000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007659", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828024007659/0001628280-24-007659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 182412965, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007659", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828024007659/0001628280-24-007659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 100915000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007659", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828024007659/0001628280-24-007659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005575", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828023005575/0001628280-23-005575-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005575", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828023005575/0001628280-23-005575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 505835000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005575", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828023005575/0001628280-23-005575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21186000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005575", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828023005575/0001628280-23-005575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 187547474, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005575", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828023005575/0001628280-23-005575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35329000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005575", "source_url": "https://www.sec.gov/Archives/edgar/data/1846576/000162828023005575/0001628280-23-005575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RH", "source_ticker": "RH", "name": "RH", "group": "Consumer Discretionary", "weight_percent": 0.06, "holding_price": 117.87, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3439536000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 387268000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 124787000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 452241000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 199843000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4835710000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4775110000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 60600000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 41191000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 43882000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1107662000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 930606000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19791251, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.11259309395220751, "free_cash_flow": 252398000.0, "free_cash_flow_margin": 0.07338140958547897, "capex_intensity": 0.058101732326685925, "cfo_to_positive_net_income": 3.6241034723168277, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012758116211023813, "current_ratio": 1.1902588205964715, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1528849, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001528849.json", "sha256": "14de959787e4fbc0d3c57b54b1cd1475fae5a293fcbe2e105e2afb3a5d1fadc4", "retrieved_at": "2026-10-17T22:47:09.955864+00:00", "raw_path": "data/raw/14de959787e4fbc0d3c57b54b1cd1475fae5a293fcbe2e105e2afb3a5d1fadc4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "eps": { "value": 6.31, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3439536000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 124787000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19791251, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 452241000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0001104659-26-037992", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000110465926037992/0001104659-26-037992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-04-02", "accession": "0001558370-25-004329", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837025004329/0001558370-25-004329-index.html", "eps": { "value": 3.62, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-02", "accession": "0001558370-25-004329", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837025004329/0001558370-25-004329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3180753000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-02", "accession": "0001558370-25-004329", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837025004329/0001558370-25-004329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72412000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-02", "accession": "0001558370-25-004329", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837025004329/0001558370-25-004329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19991599, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-02", "accession": "0001558370-25-004329", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837025004329/0001558370-25-004329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17095000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-02", "accession": "0001558370-25-004329", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837025004329/0001558370-25-004329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-03-28", "accession": "0001558370-24-004248", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837024004248/0001558370-24-004248-index.html", "eps": { "value": 5.91, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-28", "accession": "0001558370-24-004248", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837024004248/0001558370-24-004248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3029126000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-28", "accession": "0001558370-24-004248", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837024004248/0001558370-24-004248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 127561000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-28", "accession": "0001558370-24-004248", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837024004248/0001558370-24-004248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21600478, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-28", "accession": "0001558370-24-004248", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837024004248/0001558370-24-004248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 202214000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-28", "accession": "0001558370-24-004248", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837024004248/0001558370-24-004248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-29", "accession": "0001558370-23-004942", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837023004942/0001558370-23-004942-index.html", "eps": { "value": 19.9, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-29", "accession": "0001558370-23-004942", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837023004942/0001558370-23-004942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3590477000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-29", "accession": "0001558370-23-004942", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837023004942/0001558370-23-004942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 528642000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-29", "accession": "0001558370-23-004942", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837023004942/0001558370-23-004942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26561988, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-29", "accession": "0001558370-23-004942", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837023004942/0001558370-23-004942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 403687000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-29", "accession": "0001558370-23-004942", "source_url": "https://www.sec.gov/Archives/edgar/data/1528849/000155837023004942/0001558370-23-004942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SRPT", "source_ticker": "SRPT", "name": "SAREPTA THERAPEUTICS", "group": "Health Care", "weight_percent": 0.06, "holding_price": 17.79, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1864296000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -699781000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -713410000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -205479000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 101972000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3349703000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2209081000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1140622000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 801282000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": -38140000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 44521000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 123396000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2537938000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1095290000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100120000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 20000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 25013000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 41597000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 204144000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 43553000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 43553000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 937068000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.37535938499036636, "free_cash_flow": -307451000.0, "free_cash_flow_margin": -0.16491533533301578, "capex_intensity": 0.054697322742740424, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06618906010633505, "current_ratio": 2.317137926941723, "cash_runway_years": 3.899580979078154, "near_term_maturity_to_cash": 0.0519130593224358 }, "observation_status": "sec-xbrl-unreviewed", "cik": 873303, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 41597000.0, 204144000.0, 43553000.0, 43553000.0, 937068000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000873303.json", "sha256": "73fbffcbdadfe28b857d7fca50ab4aac61e15003102807aade5f366cc35bb6b9", "retrieved_at": "2026-10-17T22:47:10.382714+00:00", "raw_path": "data/raw/73fbffcbdadfe28b857d7fca50ab4aac61e15003102807aade5f366cc35bb6b9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "eps": { "value": -7.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1864296000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -713410000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100120000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -205479000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084144", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000119312526084144/0001193125-26-084144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029973", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017025029973/0000950170-25-029973-index.html", "eps": { "value": 2.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029973", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017025029973/0000950170-25-029973-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1787960000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029973", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017025029973/0000950170-25-029973-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 235239000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029973", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017025029973/0000950170-25-029973-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107875000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029973", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017025029973/0000950170-25-029973-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -205787000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029973", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017025029973/0000950170-25-029973-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022036", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017024022036/0000950170-24-022036-index.html", "eps": { "value": -5.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022036", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017024022036/0000950170-24-022036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1144876000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022036", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017024022036/0000950170-24-022036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -535977000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022036", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017024022036/0000950170-24-022036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92398000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022036", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017024022036/0000950170-24-022036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -500993000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022036", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017024022036/0000950170-24-022036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005062", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017023005062/0000950170-23-005062-index.html", "eps": { "value": -8.03, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005062", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017023005062/0000950170-23-005062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 843769000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005062", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017023005062/0000950170-23-005062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -703488000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005062", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017023005062/0000950170-23-005062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87559000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005062", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017023005062/0000950170-23-005062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -325346000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005062", "source_url": "https://www.sec.gov/Archives/edgar/data/873303/000095017023005062/0000950170-23-005062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SGHC", "source_ticker": "SGHC", "name": "SUPER GROUP", "group": "Consumer Discretionary", "weight_percent": 0.06, "holding_price": 11.26, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "BLKB", "source_ticker": "BLKB", "name": "BLACKBAUD", "group": "Information Technology", "weight_percent": 0.06, "holding_price": 51.39, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1128365000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 190754000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 114970000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 265550000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7767000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2390682000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2305628000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 85054000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 38914000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1087037000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 22660000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 67970000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 92910000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 930090000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1182095000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48469961, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 217152000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 22660000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 22166000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 22375000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 998996000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2831000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 41415000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1690534534481307, "free_cash_flow": 257783000.0, "free_cash_flow_margin": 0.22845710386266854, "capex_intensity": 0.00688341095301609, "cfo_to_positive_net_income": 2.309732973819257, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 2.8064440194203324, "share_based_compensation_to_revenue": 0.08234037744878651, "current_ratio": 0.7868149345018801, "cash_runway_years": null, "near_term_maturity_to_cash": 0.5823097085881688 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1280058, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 22660000.0, 22166000.0, 22375000.0, 998996000.0, 2831000.0 ], "thereafter": 41415000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001280058.json", "sha256": "17899d33cf1c4cc980f7a340dc9574eee0fcdf7868975ae53f2e304cdbb65813", "retrieved_at": "2026-10-17T22:47:10.922934+00:00", "raw_path": "data/raw/17899d33cf1c4cc980f7a340dc9574eee0fcdf7868975ae53f2e304cdbb65813.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "eps": { "value": 2.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1128365000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 114970000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48469961, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 265550000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001280058-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005826000006/0001280058-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001280058-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005825000010/0001280058-25-000010-index.html", "eps": { "value": -5.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001280058-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005825000010/0001280058-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1155495000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001280058-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005825000010/0001280058-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -283172000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001280058-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005825000010/0001280058-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50560538, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001280058-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005825000010/0001280058-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 295968000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001280058-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005825000010/0001280058-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001280058-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005824000013/0001280058-24-000013-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001280058-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005824000013/0001280058-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1105432000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001280058-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005824000013/0001280058-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1820000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001280058-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005824000013/0001280058-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53721342, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001280058-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005824000013/0001280058-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 199634000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001280058-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005824000013/0001280058-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001280058-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005823000006/0001280058-23-000006-index.html", "eps": { "value": -0.88, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001280058-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005823000006/0001280058-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1058105000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001280058-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005823000006/0001280058-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45407000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001280058-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005823000006/0001280058-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51569148, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001280058-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005823000006/0001280058-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 203893000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001280058-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1280058/000128005823000006/0001280058-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STRA", "source_ticker": "STRA", "name": "STRATEGIC EDUCATION", "group": "Consumer Discretionary", "weight_percent": 0.06, "holding_price": 82.39, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1268220000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 174231000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 126614000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 198198000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 44252000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2038540000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 392134000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1646406000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 140757000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 48400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 22954000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 277857000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 217943000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23402000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 138892000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13738231537115012, "free_cash_flow": 153946000.0, "free_cash_flow_margin": 0.12138745643500339, "capex_intensity": 0.034892999637286905, "cfo_to_positive_net_income": 1.5653719177974, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0180993833877403, "current_ratio": 1.2749067416709874, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1013934, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001013934.json", "sha256": "4b651f517b2b25705e10dc30c9fea45447169131b0295321122159fb0a40b041", "retrieved_at": "2026-10-17T22:47:11.135209+00:00", "raw_path": "data/raw/4b651f517b2b25705e10dc30c9fea45447169131b0295321122159fb0a40b041.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "eps": { "value": 5.41, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1268220000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 126614000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23402000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 198198000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001013934-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393426000006/0001013934-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001013934-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393425000007/0001013934-25-000007-index.html", "eps": { "value": 4.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001013934-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393425000007/0001013934-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1219930000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001013934-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393425000007/0001013934-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112684000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001013934-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393425000007/0001013934-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24140000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001013934-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393425000007/0001013934-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 169331000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001013934-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393425000007/0001013934-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001013934-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393424000004/0001013934-24-000004-index.html", "eps": { "value": 2.91, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001013934-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393424000004/0001013934-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1132924000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001013934-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393424000004/0001013934-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 69791000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001013934-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393424000004/0001013934-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23956000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001013934-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393424000004/0001013934-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117119000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001013934-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393424000004/0001013934-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001013934-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393423000004/0001013934-23-000004-index.html", "eps": { "value": 1.94, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001013934-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393423000004/0001013934-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1065480000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001013934-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393423000004/0001013934-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46670000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001013934-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393423000004/0001013934-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23998000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001013934-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393423000004/0001013934-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 126052000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001013934-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1013934/000101393423000004/0001013934-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FA", "source_ticker": "FA", "name": "FIRST ADVANTAGE", "group": "Industrials", "weight_percent": 0.06, "holding_price": 20.08, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1574389000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 132468000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34824000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 195126000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6633000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3833802000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2520250000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1313552000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 239998000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2080039000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 111800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24456000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 561698000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 230459000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 173199004, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 20347000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 21645000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 21645000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2050900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0841393073757502, "free_cash_flow": 188493000.0, "free_cash_flow_margin": 0.11972454075835133, "capex_intensity": 0.004213062972365788, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.015533645115660742, "current_ratio": 2.437301211929237, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1210677, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 20347000.0, 21645000.0, 21645000.0 ], "thereafter": 2050900000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001210677.json", "sha256": "5aa0c13a14542afdffdc5abbdb7bf1926916d979ade1e91a30694a5717a50c38", "retrieved_at": "2026-10-17T22:47:11.244951+00:00", "raw_path": "data/raw/5aa0c13a14542afdffdc5abbdb7bf1926916d979ade1e91a30694a5717a50c38.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "eps": { "value": -0.2, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1574389000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34824000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 173199004, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 195126000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076740", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000119312526076740/0001193125-26-076740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029067", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017025029067/0000950170-25-029067-index.html", "eps": { "value": -0.74, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029067", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017025029067/0000950170-25-029067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 860205000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029067", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017025029067/0000950170-25-029067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -110273000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029067", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017025029067/0000950170-25-029067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148582226, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029067", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017025029067/0000950170-25-029067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28196000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029067", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017025029067/0000950170-25-029067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023094", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017024023094/0000950170-24-023094-index.html", "eps": { "value": 0.26, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023094", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017024023094/0000950170-24-023094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 763761000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023094", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017024023094/0000950170-24-023094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37293000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023094", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017024023094/0000950170-24-023094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 146226096, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023094", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017024023094/0000950170-24-023094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 162820000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023094", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017024023094/0000950170-24-023094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005110", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017023005110/0000950170-23-005110-index.html", "eps": { "value": 0.43, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005110", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017023005110/0000950170-23-005110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 810023000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005110", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017023005110/0000950170-23-005110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64604000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005110", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017023005110/0000950170-23-005110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 151807139, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005110", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017023005110/0000950170-23-005110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 212770000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005110", "source_url": "https://www.sec.gov/Archives/edgar/data/1210677/000095017023005110/0000950170-23-005110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ATEN", "source_ticker": "ATEN", "name": "A10 NETWORKS", "group": "Information Technology", "weight_percent": 0.06, "holding_price": 25.39, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 290557000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 47142000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42137000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 84894000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20128000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 629813000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 418267000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 211546000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 14859000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20030000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 475954000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 133650000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73590000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 68920000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1622469945656102, "free_cash_flow": 64766000.0, "free_cash_flow_margin": 0.22290290717484004, "capex_intensity": 0.06927384299810364, "cfo_to_positive_net_income": 2.014713909390797, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06893655978000875, "current_ratio": 3.561197156752712, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1580808, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001580808.json", "sha256": "132370850cc07f0fdaf1ad9f191d79979ff7e71f48c02c82e719eadb6e9761e6", "retrieved_at": "2026-10-17T22:47:11.578608+00:00", "raw_path": "data/raw/132370850cc07f0fdaf1ad9f191d79979ff7e71f48c02c82e719eadb6e9761e6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "eps": { "value": 0.57, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 290557000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42137000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73590000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 84894000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001580808-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080826000014/0001580808-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001580808-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080825000043/0001580808-25-000043-index.html", "eps": { "value": 0.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001580808-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080825000043/0001580808-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 261696000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001580808-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080825000043/0001580808-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50140000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001580808-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080825000043/0001580808-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75302000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001580808-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080825000043/0001580808-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90492000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001580808-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080825000043/0001580808-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001580808-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080824000049/0001580808-24-000049-index.html", "eps": { "value": 0.53, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001580808-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080824000049/0001580808-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 251700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001580808-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080824000049/0001580808-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39970000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001580808-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080824000049/0001580808-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75550000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001580808-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080824000049/0001580808-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44514000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001580808-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080824000049/0001580808-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001580808-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080823000058/0001580808-23-000058-index.html", "eps": { "value": 0.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001580808-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080823000058/0001580808-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 280338000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001580808-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080823000058/0001580808-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46908000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001580808-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080823000058/0001580808-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77751000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001580808-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080823000058/0001580808-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001580808-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1580808/000158080823000058/0001580808-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IMNM", "source_ticker": "IMNM", "name": "IMMUNOME", "group": "Health Care", "weight_percent": 0.06, "holding_price": 17.4, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 6941000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -224113000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -212394000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -190919000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9685000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 683188000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 48845000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 634343000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 653482000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2466000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25690000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 660777000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 44990000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87350956, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 45897000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -32.28828699034721, "free_cash_flow": -200604000.0, "free_cash_flow_margin": -28.90131105028094, "capex_intensity": 1.3953320847140183, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 3.701195793113384, "current_ratio": 14.687197154923316, "cash_runway_years": 3.4228232915529624, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1472012, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001472012.json", "sha256": "2c5284d23548eb8b1191613352068727369e0ec2247c992446e1cd51179638b6", "retrieved_at": "2026-10-17T22:47:11.795223+00:00", "raw_path": "data/raw/2c5284d23548eb8b1191613352068727369e0ec2247c992446e1cd51179638b6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "eps": { "value": -2.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6941000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -212394000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87350956, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -190919000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088172", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000119312526088172/0001193125-26-088172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003302", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837025003302/0001558370-25-003302-index.html", "eps": { "value": -5, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003302", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837025003302/0001558370-25-003302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9041000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003302", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837025003302/0001558370-25-003302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -292963000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003302", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837025003302/0001558370-25-003302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58639441, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003302", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837025003302/0001558370-25-003302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -110794000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003302", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837025003302/0001558370-25-003302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004247", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837024004247/0001558370-24-004247-index.html", "eps": { "value": -5.38, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004247", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837024004247/0001558370-24-004247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14018000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004247", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837024004247/0001558370-24-004247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -106806000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004247", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837024004247/0001558370-24-004247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19843651, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004247", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837024004247/0001558370-24-004247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7568000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004247", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837024004247/0001558370-24-004247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003964", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837023003964/0001558370-23-003964-index.html", "eps": { "value": -3.09, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003964", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837023003964/0001558370-23-003964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -36896000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003964", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837023003964/0001558370-23-003964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12126573, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003964", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837023003964/0001558370-23-003964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28690000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003964", "source_url": "https://www.sec.gov/Archives/edgar/data/1472012/000155837023003964/0001558370-23-003964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SPB", "source_ticker": "SPB", "name": "SPECTRUM BRANDS HOLDINGS", "group": "Consumer Staples", "weight_percent": 0.06, "holding_price": 78.91, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2809000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 124900000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99900000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 203600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 38300000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3379600000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1469900000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1909700000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 123600000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 556200000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 11700000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 98000000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20500000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1184200000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 523200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 326400000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 350000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 18100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 128000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04446422214311143, "free_cash_flow": 165300000.0, "free_cash_flow_margin": 0.05884656461374155, "capex_intensity": 0.013634745461018156, "cfo_to_positive_net_income": 2.038038038038038, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007297970808116768, "current_ratio": 2.263379204892966, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 109177, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 350000000.0, 18100000.0 ], "thereafter": 128000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000109177.json", "sha256": "a5b37c3d32f0f764f45181480864b23b601fdfb03579f58ee4adad5ec7571065", "retrieved_at": "2026-10-17T22:47:12.230158+00:00", "raw_path": "data/raw/a5b37c3d32f0f764f45181480864b23b601fdfb03579f58ee4adad5ec7571065.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "eps": { "value": 3.86, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2809000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99900000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 203600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0000109177-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917725000043/0000109177-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-15", "accession": "0000109177-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917724000047/0000109177-24-000047-index.html", "eps": { "value": 4.1, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-15", "accession": "0000109177-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917724000047/0000109177-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2963900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-15", "accession": "0000109177-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917724000047/0000109177-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 124800000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-15", "accession": "0000109177-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917724000047/0000109177-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-15", "accession": "0000109177-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917724000047/0000109177-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 162600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-15", "accession": "0000109177-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917724000047/0000109177-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000109177-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917723000054/0000109177-23-000054-index.html", "eps": { "value": 45.65, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000109177-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917723000054/0000109177-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2918800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000109177-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917723000054/0000109177-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1801500000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000109177-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917723000054/0000109177-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000109177-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917723000054/0000109177-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -409700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000109177-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917723000054/0000109177-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-22", "accession": "0000109177-22-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917722000034/0000109177-22-000034-index.html", "eps": { "value": 1.75, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0000109177-22-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917722000034/0000109177-22-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3132500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0000109177-22-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917722000034/0000109177-22-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71600000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0000109177-22-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917722000034/0000109177-22-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0000109177-22-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917722000034/0000109177-22-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -53800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0000109177-22-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/109177/000010917722000034/0000109177-22-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BLBD", "source_ticker": "BLBD", "name": "BLUE BIRD", "group": "Industrials", "weight_percent": 0.06, "holding_price": 57.51, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1480099000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 167166000, "tag": "OperatingIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 127720000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 176214000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 625255000, "tag": "Assets", "start": null, "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 255415000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 229313000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 85324000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 7202000, "tag": "InterestExpense", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 15586000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14785000, "tag": "ShareBasedCompensation", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 411628000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 236799000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32883436, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 9889000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 76250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11294244506617462, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.3796899467585344, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 23.211052485420716, "share_based_compensation_to_revenue": 0.009989196668601222, "current_ratio": 1.7383012597181575, "cash_runway_years": null, "near_term_maturity_to_cash": 0.021804258807830344 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1589526, "fiscal_year": "2025", "fiscal_end": "2025-09-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5000000.0, 5000000.0, 5000000.0, 76250000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001589526.json", "sha256": "d0fb1896672d4988045a730c92adf13e8e025de56920671251d01643f2b12cc1", "retrieved_at": "2026-10-17T22:47:12.307723+00:00", "raw_path": "data/raw/d0fb1896672d4988045a730c92adf13e8e025de56920671251d01643f2b12cc1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "earnings": { "annual_history": [ { "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "eps": { "value": 3.88, "tag": "EarningsPerShareDiluted", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1480099000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 127720000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32883436, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 176214000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-24", "accession": "0001589526-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952625000100/0001589526-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-28", "filed": "2024-11-25", "accession": "0001589526-24-000119", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952624000119/0001589526-24-000119-index.html", "eps": { "value": 3.16, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-25", "accession": "0001589526-24-000119", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952624000119/0001589526-24-000119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1347154000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-25", "accession": "0001589526-24-000119", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952624000119/0001589526-24-000119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 105547000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-25", "accession": "0001589526-24-000119", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952624000119/0001589526-24-000119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33349221, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-25", "accession": "0001589526-24-000119", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952624000119/0001589526-24-000119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111112000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-25", "accession": "0001589526-24-000119", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952624000119/0001589526-24-000119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-12-11", "accession": "0001589526-23-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952623000124/0001589526-23-000124-index.html", "eps": { "value": 0.74, "tag": "EarningsPerShareDiluted", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-12-11", "accession": "0001589526-23-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952623000124/0001589526-23-000124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1132793000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-12-11", "accession": "0001589526-23-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952623000124/0001589526-23-000124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23812000, "tag": "NetIncomeLoss", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-12-11", "accession": "0001589526-23-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952623000124/0001589526-23-000124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32258652, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-12-11", "accession": "0001589526-23-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952623000124/0001589526-23-000124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 119928000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-12-11", "accession": "0001589526-23-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952623000124/0001589526-23-000124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-01", "filed": "2022-12-12", "accession": "0001589526-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952622000091/0001589526-22-000091-index.html", "eps": { "value": -1.48, "tag": "EarningsPerShareDiluted", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-12-12", "accession": "0001589526-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952622000091/0001589526-22-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 800637000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-12-12", "accession": "0001589526-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952622000091/0001589526-22-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45759000, "tag": "NetIncomeLoss", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-12-12", "accession": "0001589526-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952622000091/0001589526-22-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31020399, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-12-12", "accession": "0001589526-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952622000091/0001589526-22-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24437000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-12-12", "accession": "0001589526-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1589526/000158952622000091/0001589526-22-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VERA", "source_ticker": "VERA", "name": "VERA THERAPEUTICS CLASS A", "group": "Health Care", "weight_percent": 0.06, "holding_price": 28.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -315473000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -299615000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -241104000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 630000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 734733000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 130212000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 604521000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 354725000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 468000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37926000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 728883000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 53455000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64233814, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 34091000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 40909000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -241734000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 13.63545037882331, "cash_runway_years": 1.4712530692149446, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1831828, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 34091000.0, 40909000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001831828.json", "sha256": "749dd3e3edda90083876642aedfc60ec5d164e55d6694ff4a79a07c58b0a47d6", "retrieved_at": "2026-10-17T22:47:12.563771+00:00", "raw_path": "data/raw/749dd3e3edda90083876642aedfc60ec5d164e55d6694ff4a79a07c58b0a47d6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "eps": { "value": -4.66, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -299615000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64233814, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -241104000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077442", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000119312526077442/0001193125-26-077442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029969", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000095017025029969/0000950170-25-029969-index.html", "eps": { "value": -2.75, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029969", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000095017025029969/0000950170-25-029969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -152148000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029969", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000095017025029969/0000950170-25-029969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55326680, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029969", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000095017025029969/0000950170-25-029969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -134679000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029969", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000095017025029969/0000950170-25-029969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036729", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000095017024036729/0000950170-24-036729-index.html", "eps": { "value": -2.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036729", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000095017024036729/0000950170-24-036729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -95990000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036729", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000095017024036729/0000950170-24-036729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42707072, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036729", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000095017024036729/0000950170-24-036729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -92181000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036729", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000095017024036729/0000950170-24-036729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010288", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000095017023010288/0000950170-23-010288-index.html", "eps": { "value": -3.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010288", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000095017023010288/0000950170-23-010288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -89056000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010288", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000095017023010288/0000950170-23-010288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26570676, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010288", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000095017023010288/0000950170-23-010288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -67596000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010288", "source_url": "https://www.sec.gov/Archives/edgar/data/1831828/000095017023010288/0000950170-23-010288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CPRI", "source_ticker": "CPRI", "name": "CAPRI HOLDINGS LTD", "group": "Consumer Discretionary", "weight_percent": 0.06, "holding_price": 15.85, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3474000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 23000000, "tag": "OperatingIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 137000000, "tag": "NetIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 77000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 63000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3234000000, "tag": "Assets", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3150000000, "tag": "Liabilities", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 80000000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 135000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 343000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 14000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 14000000, "tag": "ShortTermBorrowings", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34000000, "tag": "ShareBasedCompensation", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1153000000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 954000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119848361, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 81000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.006620610247553253, "free_cash_flow": 14000000.0, "free_cash_flow_margin": 0.004029936672423719, "capex_intensity": 0.018134715025906734, "cfo_to_positive_net_income": 0.5620437956204379, "total_debt": 371000000.0, "debt_to_assets": 0.11471861471861472, "net_debt": 236000000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00978698906160046, "current_ratio": 1.2085953878406708, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1530721, "fiscal_year": "2026", "fiscal_end": "2026-03-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001530721.json", "sha256": "a086c783dc2df4a4a4c5963890b162e7baaaf90bae171927d24bc4c0f2fce066", "retrieved_at": "2026-10-17T22:47:12.805114+00:00", "raw_path": "data/raw/a086c783dc2df4a4a4c5963890b162e7baaaf90bae171927d24bc4c0f2fce066.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "earnings": { "annual_history": [ { "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "eps": { "value": 1.14, "tag": "EarningsPerShareDiluted", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3474000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 137000000, "tag": "NetIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119848361, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001530721-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072126000047/0001530721-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-29", "filed": "2025-05-28", "accession": "0001530721-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072125000052/0001530721-25-000052-index.html", "eps": { "value": -10, "tag": "EarningsPerShareDiluted", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-28", "accession": "0001530721-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072125000052/0001530721-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4442000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-28", "accession": "0001530721-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072125000052/0001530721-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1182000000, "tag": "NetIncomeLoss", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-28", "accession": "0001530721-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072125000052/0001530721-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118256350, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-28", "accession": "0001530721-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072125000052/0001530721-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 281000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-28", "accession": "0001530721-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072125000052/0001530721-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-30", "filed": "2024-05-29", "accession": "0001530721-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072124000041/0001530721-24-000041-index.html", "eps": { "value": -1.96, "tag": "EarningsPerShareDiluted", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-29", "accession": "0001530721-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072124000041/0001530721-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5170000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-29", "accession": "0001530721-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072124000041/0001530721-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -229000000, "tag": "NetIncomeLoss", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-29", "accession": "0001530721-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072124000041/0001530721-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117014420, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-29", "accession": "0001530721-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072124000041/0001530721-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 309000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-02", "end": "2024-03-30", "filed": "2024-05-29", "accession": "0001530721-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072124000041/0001530721-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-01", "filed": "2023-05-31", "accession": "0001530721-23-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072123000087/0001530721-23-000087-index.html", "eps": { "value": 4.6, "tag": "EarningsPerShareDiluted", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-31", "accession": "0001530721-23-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072123000087/0001530721-23-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5619000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-31", "accession": "0001530721-23-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072123000087/0001530721-23-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 616000000, "tag": "NetIncomeLoss", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-31", "accession": "0001530721-23-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072123000087/0001530721-23-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134002480, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-31", "accession": "0001530721-23-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072123000087/0001530721-23-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 771000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-03", "end": "2023-04-01", "filed": "2023-05-31", "accession": "0001530721-23-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1530721/000153072123000087/0001530721-23-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SLDE", "source_ticker": "SLDE", "name": "SLIDE INSURANCE HOLDINGS", "group": "Financials", "weight_percent": 0.06, "holding_price": 26.53, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1155901000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 443958000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 797432000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2857000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2918465000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1805224000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1113241000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1201210000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 3631000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12443000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12070000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 131958000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1687000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 40000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1886428, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001886428.json", "sha256": "9983e5e906189ecb4a7b2fc2c39eadd2b416670ba833b979e21dc702d2cdf6ac", "retrieved_at": "2026-10-17T22:47:12.983642+00:00", "raw_path": "data/raw/9983e5e906189ecb4a7b2fc2c39eadd2b416670ba833b979e21dc702d2cdf6ac.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "eps": { "value": 3.36, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1155901000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 443958000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 131958000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 797432000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "eps": { "value": 1.66, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 846814000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 201125000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121137000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 553886000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001193125-26-083277", "source_url": "https://www.sec.gov/Archives/edgar/data/1886428/000119312526083277/0001193125-26-083277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NMRK", "source_ticker": "NMRK", "name": "NEWMARK GROUP INC CLASS A", "group": "Real Estate", "weight_percent": 0.06, "holding_price": 11.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2770302000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 234002000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 126186000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 172001000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 29372000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5019167000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3267363000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1461574000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 229109000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 671746000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2005042000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1906905000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 253450000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 127068000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08446804716597685, "free_cash_flow": 142629000.0, "free_cash_flow_margin": 0.05148500055228636, "capex_intensity": 0.010602454172866352, "cfo_to_positive_net_income": 1.3630751430428099, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.0514640215427618, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1690680, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001690680.json", "sha256": "762c1318ef4a5e176a5524779edb825a5dfd8a08b9f383215aebdeb1671470bb", "retrieved_at": "2026-10-17T22:47:13.418049+00:00", "raw_path": "data/raw/762c1318ef4a5e176a5524779edb825a5dfd8a08b9f383215aebdeb1671470bb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "eps": { "value": 0.68, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2770302000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 126186000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 253450000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 172001000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013160", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828026013160/0001628280-26-013160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009332", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828025009332/0001628280-25-009332-index.html", "eps": { "value": 0.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009332", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828025009332/0001628280-25-009332-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2272989000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009332", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828025009332/0001628280-25-009332-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61234000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009332", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828025009332/0001628280-25-009332-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 177691000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009332", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828025009332/0001628280-25-009332-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9936000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009332", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000162828025009332/0001628280-25-009332-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001690680-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000169068024000006/0001690680-24-000006-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001690680-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000169068024000006/0001690680-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2081390000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001690680-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000169068024000006/0001690680-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42575000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001690680-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000169068024000006/0001690680-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 176382000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001690680-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000169068024000006/0001690680-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -265961000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001690680-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000169068024000006/0001690680-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001690680-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000169068023000018/0001690680-23-000018-index.html", "eps": { "value": 0.45, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001690680-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000169068023000018/0001690680-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2304500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001690680-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000169068023000018/0001690680-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83275000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001690680-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000169068023000018/0001690680-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 245177000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001690680-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000169068023000018/0001690680-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1196343000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001690680-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1690680/000169068023000018/0001690680-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMR", "source_ticker": "AMR", "name": "ALPHA METALLURGICAL RESOURCE", "group": "Materials", "weight_percent": 0.06, "holding_price": 169.71, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2122605000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -61366000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61687000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 144926000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2280626000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 735131000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1545495000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 365974000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 174524000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13598000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 918308000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 205522000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12996148, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.02891070170851383, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006406279076889012, "current_ratio": 4.4681737234943215, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1704715, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001704715.json", "sha256": "13c5cf0027281e22da49b9dcd7ed5075b6d4738603060a982aa5a3a25acc7d4c", "retrieved_at": "2026-10-17T22:47:13.666381+00:00", "raw_path": "data/raw/13c5cf0027281e22da49b9dcd7ed5075b6d4738603060a982aa5a3a25acc7d4c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "eps": { "value": -4.75, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2122605000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61687000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12996148, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 144926000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001704715-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471526000010/0001704715-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001704715-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471525000010/0001704715-25-000010-index.html", "eps": { "value": 14.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001704715-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471525000010/0001704715-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2946579000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001704715-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471525000010/0001704715-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 187579000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001704715-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471525000010/0001704715-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13134806, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001704715-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471525000010/0001704715-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 579919000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001704715-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471525000010/0001704715-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001704715-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471524000028/0001704715-24-000028-index.html", "eps": { "value": 49.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001704715-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471524000028/0001704715-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3456630000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001704715-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471524000028/0001704715-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 721956000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001704715-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471524000028/0001704715-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14642856, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001704715-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471524000028/0001704715-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 851159000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001704715-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471524000028/0001704715-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001704715-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471523000010/0001704715-23-000010-index.html", "eps": { "value": 79.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001704715-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471523000010/0001704715-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4092987000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001704715-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471523000010/0001704715-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1448545000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001704715-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471523000010/0001704715-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18222397, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001704715-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471523000010/0001704715-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1484005000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001704715-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1704715/000170471523000010/0001704715-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INOD", "source_ticker": "INOD", "name": "INNODATA", "group": "Industrials", "weight_percent": 0.06, "holding_price": 56.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 251663000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 39873000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32181000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 46752000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11104000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 168593000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 61531000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 107145000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 82230000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6889000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11144000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 135394000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 50532000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35025000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.15843806995863516, "free_cash_flow": 35648000.0, "free_cash_flow_margin": 0.14164974589033746, "capex_intensity": 0.04412249714896509, "cfo_to_positive_net_income": 1.4527826978651999, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.044281439862037725, "current_ratio": 2.679371487374337, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 903651, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000903651.json", "sha256": "6ccc9dcc93b9c303cee51c166f345350fb16258408c884e2ed5d1231f2741b38", "retrieved_at": "2026-10-17T22:47:13.919191+00:00", "raw_path": "data/raw/6ccc9dcc93b9c303cee51c166f345350fb16258408c884e2ed5d1231f2741b38.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "eps": { "value": 0.92, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 251663000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32181000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35025000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46752000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020655", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000110465926020655/0001104659-26-020655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001410578-25-000194", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057825000194/0001410578-25-000194-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001410578-25-000194", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057825000194/0001410578-25-000194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 170461000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001410578-25-000194", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057825000194/0001410578-25-000194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28660000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001410578-25-000194", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057825000194/0001410578-25-000194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32177000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001410578-25-000194", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057825000194/0001410578-25-000194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35015000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001410578-25-000194", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057825000194/0001410578-25-000194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001410578-24-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057824000124/0001410578-24-000124-index.html", "eps": { "value": -0.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001410578-24-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057824000124/0001410578-24-000124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 86775000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001410578-24-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057824000124/0001410578-24-000124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -908000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001410578-24-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057824000124/0001410578-24-000124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28131, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001410578-24-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057824000124/0001410578-24-000124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5903000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001410578-24-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057824000124/0001410578-24-000124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001410578-23-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057823000153/0001410578-23-000153-index.html", "eps": { "value": -0.44, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001410578-23-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057823000153/0001410578-23-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 79001000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001410578-23-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057823000153/0001410578-23-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11935000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001410578-23-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057823000153/0001410578-23-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27278000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001410578-23-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057823000153/0001410578-23-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1216000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001410578-23-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/903651/000141057823000153/0001410578-23-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LMAT", "source_ticker": "LMAT", "name": "LEMAITRE VASCULAR", "group": "Health Care", "weight_percent": 0.06, "holding_price": 83.16, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 249602000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 67912000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 57734000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 81251000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 615690000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 222174000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 393516000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 28244000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 5184000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10418000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7826000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 468232000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 36323000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22929000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1821000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2720811531958878, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.4073336335608133, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 13.100308641975309, "share_based_compensation_to_revenue": 0.031353915433369926, "current_ratio": 12.89078545274344, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1158895, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001158895.json", "sha256": "b05b65dfa21cc582c09ceae64cd23900d5c982c864597d2f256072e0397fd5b4", "retrieved_at": "2026-10-17T22:47:14.199307+00:00", "raw_path": "data/raw/b05b65dfa21cc582c09ceae64cd23900d5c982c864597d2f256072e0397fd5b4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "eps": { "value": 2.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 249602000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 57734000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22929000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81251000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073360", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000119312526073360/0001193125-26-073360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005637", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774925005637/0001437749-25-005637-index.html", "eps": { "value": 1.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005637", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774925005637/0001437749-25-005637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 219863000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005637", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774925005637/0001437749-25-005637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44038000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005637", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774925005637/0001437749-25-005637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22779000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005637", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774925005637/0001437749-25-005637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44124000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005637", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774925005637/0001437749-25-005637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006037", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774924006037/0001437749-24-006037-index.html", "eps": { "value": 1.34, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006037", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774924006037/0001437749-24-006037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 193484000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006037", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774924006037/0001437749-24-006037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30105000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006037", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774924006037/0001437749-24-006037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22423000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006037", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774924006037/0001437749-24-006037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36751000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006037", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774924006037/0001437749-24-006037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001437749-23-005056", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774923005056/0001437749-23-005056-index.html", "eps": { "value": 0.93, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001437749-23-005056", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774923005056/0001437749-23-005056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 161651000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001437749-23-005056", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774923005056/0001437749-23-005056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20636000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001437749-23-005056", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774923005056/0001437749-23-005056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22171000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001437749-23-005056", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774923005056/0001437749-23-005056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25378000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001437749-23-005056", "source_url": "https://www.sec.gov/Archives/edgar/data/1158895/000143774923005056/0001437749-23-005056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EPAC", "source_ticker": "EPAC", "name": "ENERPAC TOOL GROUP CLASS A", "group": "Industrials", "weight_percent": 0.06, "holding_price": 35.07, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 616899000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 133471000, "tag": "OperatingIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 92749000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 111284000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 827867000, "tag": "Assets", "start": null, "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 394173000, "tag": "Liabilities", "start": null, "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 151558000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 182168000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 15674000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13016000, "tag": "ShareBasedCompensation", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 376118000, "tag": "AssetsCurrent", "start": null, "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 137102000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54485000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 68742000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2163579451417493, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.1998404295464102, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.021099077806901942, "current_ratio": 2.7433443713439627, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 6955, "fiscal_year": "2025", "fiscal_end": "2025-08-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000006955.json", "sha256": "6229030896981a1a69579c63e56db424ab00958e7e6b4b9a9ad4bdc0de1cd043", "retrieved_at": "2026-10-17T22:47:14.431496+00:00", "raw_path": "data/raw/6229030896981a1a69579c63e56db424ab00958e7e6b4b9a9ad4bdc0de1cd043.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "earnings": { "annual_history": [ { "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "eps": { "value": 1.7, "tag": "EarningsPerShareDiluted", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 616899000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 92749000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54485000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111284000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-17", "accession": "0000006955-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695525000030/0000006955-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-08-31", "filed": "2024-10-21", "accession": "0000006955-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695524000046/0000006955-24-000046-index.html", "eps": { "value": 1.56, "tag": "EarningsPerShareDiluted", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-21", "accession": "0000006955-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695524000046/0000006955-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 589510000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-21", "accession": "0000006955-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695524000046/0000006955-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85749000, "tag": "NetIncomeLoss", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-21", "accession": "0000006955-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695524000046/0000006955-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54862000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-21", "accession": "0000006955-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695524000046/0000006955-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81319000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-21", "accession": "0000006955-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695524000046/0000006955-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-08-31", "filed": "2023-10-20", "accession": "0000006955-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695523000034/0000006955-23-000034-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-20", "accession": "0000006955-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695523000034/0000006955-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 598204000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-20", "accession": "0000006955-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695523000034/0000006955-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46561000, "tag": "NetIncomeLoss", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-20", "accession": "0000006955-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695523000034/0000006955-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57117000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-20", "accession": "0000006955-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695523000034/0000006955-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77603000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-20", "accession": "0000006955-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695523000034/0000006955-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-08-31", "filed": "2022-10-25", "accession": "0000006955-22-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695522000031/0000006955-22-000031-index.html", "eps": { "value": 0.26, "tag": "EarningsPerShareDiluted", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-25", "accession": "0000006955-22-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695522000031/0000006955-22-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 571223000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-25", "accession": "0000006955-22-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695522000031/0000006955-22-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15686000, "tag": "NetIncomeLoss", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-25", "accession": "0000006955-22-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695522000031/0000006955-22-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59909000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-25", "accession": "0000006955-22-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695522000031/0000006955-22-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51736000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-25", "accession": "0000006955-22-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/6955/000000695522000031/0000006955-22-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "XRAY", "source_ticker": "XRAY", "name": "DENTSPLY SIRONA", "group": "Health Care", "weight_percent": 0.06, "holding_price": 8.83, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3680000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -422000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -598000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 235000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5429000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4089000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1339000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 326000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2015000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 228000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 352000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 33000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2023000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1343000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 199400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 228000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 110000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 177000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 82000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 832000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 847000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.11467391304347826, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008967391304347826, "current_ratio": 1.5063291139240507, "cash_runway_years": null, "near_term_maturity_to_cash": 0.6993865030674846 }, "observation_status": "sec-xbrl-unreviewed", "cik": 818479, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 228000000.0, 110000000.0, 177000000.0, 82000000.0, 832000000.0 ], "thereafter": 847000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000818479.json", "sha256": "f6c1bd37486e91a38a99cf9ec5d3b97006986f8446a04bec87caec0cbf411fb5", "retrieved_at": "2026-10-17T22:47:14.741851+00:00", "raw_path": "data/raw/f6c1bd37486e91a38a99cf9ec5d3b97006986f8446a04bec87caec0cbf411fb5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "eps": { "value": -3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3680000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -598000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 199400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 235000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000818479-26-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847926000075/0000818479-26-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000818479-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847925000035/0000818479-25-000035-index.html", "eps": { "value": -4.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000818479-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847925000035/0000818479-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3793000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000818479-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847925000035/0000818479-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -910000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000818479-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847925000035/0000818479-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 203200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000818479-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847925000035/0000818479-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 461000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000818479-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847925000035/0000818479-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000818479-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847924000021/0000818479-24-000021-index.html", "eps": { "value": -0.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000818479-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847924000021/0000818479-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3965000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000818479-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847924000021/0000818479-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -132000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000818479-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847924000021/0000818479-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 212000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000818479-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847924000021/0000818479-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 377000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000818479-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847924000021/0000818479-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000818479-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847923000017/0000818479-23-000017-index.html", "eps": { "value": -4.41, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000818479-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847923000017/0000818479-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3922000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000818479-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847923000017/0000818479-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -950000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000818479-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847923000017/0000818479-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 215500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000818479-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847923000017/0000818479-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 517000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000818479-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/818479/000081847923000017/0000818479-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RUN", "source_ticker": "RUN", "name": "SUNRUN INC", "group": "Industrials", "weight_percent": 0.06, "holding_price": 7.64, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2956997000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -126129000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 449947000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -421440000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 22610596000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 17626622000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3132484000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 38300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 107952000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2155969000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1302515000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 264465000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 294093000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1401577000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2543717000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1353503000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1869997000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 7396340000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.04265442271331354, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": -0.9366436491408988, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03650730792083996, "current_ratio": 1.655235448344165, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1469367, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 294093000.0, 1401577000.0, 2543717000.0, 1353503000.0, 1869997000.0 ], "thereafter": 7396340000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001469367.json", "sha256": "8febe9731de6cd787b7bcedd14c6535334f8ef166c8864cf94ad2246becdd5f1", "retrieved_at": "2026-10-17T22:47:14.940195+00:00", "raw_path": "data/raw/8febe9731de6cd787b7bcedd14c6535334f8ef166c8864cf94ad2246becdd5f1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "eps": { "value": 1.71, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2956997000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 449947000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 264465000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -421440000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012289", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000162828026012289/0001628280-26-012289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001469367-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936725000039/0001469367-25-000039-index.html", "eps": { "value": -12.81, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001469367-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936725000039/0001469367-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2037719000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001469367-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936725000039/0001469367-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2846167000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001469367-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936725000039/0001469367-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 222215000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001469367-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936725000039/0001469367-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -766153000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001469367-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936725000039/0001469367-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001469367-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936724000024/0001469367-24-000024-index.html", "eps": { "value": -7.41, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001469367-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936724000024/0001469367-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2259813000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001469367-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936724000024/0001469367-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1604497000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001469367-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936724000024/0001469367-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 216642000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001469367-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936724000024/0001469367-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -820740000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001469367-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936724000024/0001469367-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001469367-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936723000030/0001469367-23-000030-index.html", "eps": { "value": 0.8, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001469367-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936723000030/0001469367-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2321422000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001469367-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936723000030/0001469367-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 173377000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001469367-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936723000030/0001469367-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 219157000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001469367-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936723000030/0001469367-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -848793000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001469367-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1469367/000146936723000030/0001469367-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BCRX", "source_ticker": "BCRX", "name": "BIOCRYST PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.06, "holding_price": 8.02, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 874837000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 340989000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 263861000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 347369000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 514158000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 633311000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -119153000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 89736000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1389000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 85066000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 404346000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 196066000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 218581000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.3897743236740101, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.3164848158689613, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09723639946641488, "current_ratio": 2.0622953495251597, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 882796, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000882796.json", "sha256": "64fec42b290a9661564adfbe60f6de7df3ea9fe9bff3ac7d73b79819a05c52a5", "retrieved_at": "2026-10-17T22:47:15.709962+00:00", "raw_path": "data/raw/64fec42b290a9661564adfbe60f6de7df3ea9fe9bff3ac7d73b79819a05c52a5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "eps": { "value": 1.21, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 874837000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 263861000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 218581000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 347369000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012240", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828026012240/0001628280-26-012240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007715", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828025007715/0001628280-25-007715-index.html", "eps": { "value": -0.43, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007715", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828025007715/0001628280-25-007715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 450712000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007715", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828025007715/0001628280-25-007715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -88881000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007715", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828025007715/0001628280-25-007715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 206696000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007715", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828025007715/0001628280-25-007715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -52020000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007715", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828025007715/0001628280-25-007715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007205", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828024007205/0001628280-24-007205-index.html", "eps": { "value": -1.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007205", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828024007205/0001628280-24-007205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 331412000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007205", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828024007205/0001628280-24-007205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -226539000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007205", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828024007205/0001628280-24-007205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 192198000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007205", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828024007205/0001628280-24-007205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -95141000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007205", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828024007205/0001628280-24-007205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005259", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828023005259/0001628280-23-005259-index.html", "eps": { "value": -1.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005259", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828023005259/0001628280-23-005259-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 270827000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005259", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828023005259/0001628280-23-005259-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -247116000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005259", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828023005259/0001628280-23-005259-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 185908000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005259", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828023005259/0001628280-23-005259-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -161850000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005259", "source_url": "https://www.sec.gov/Archives/edgar/data/882796/000162828023005259/0001628280-23-005259-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACVA", "source_ticker": "ACVA", "name": "ACV AUCTIONS CLASS A", "group": "Industrials", "weight_percent": 0.06, "holding_price": 10.5, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 759606000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -63191000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66141000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 78232000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9098000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1085611000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 655928000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 429683000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 271497000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 43743000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 56862000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 673503000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 420849000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 170584000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.08318917965366256, "free_cash_flow": 69134000.0, "free_cash_flow_margin": 0.0910129725146984, "capex_intensity": 0.011977261896298871, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07485722861588771, "current_ratio": 1.6003435911692792, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1637873, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001637873.json", "sha256": "c6a48e794a26e72b6e369451bc7b2a1b2fcbead8c61a30a122b39cc9b75d4ae3", "retrieved_at": "2026-10-17T22:47:15.845045+00:00", "raw_path": "data/raw/c6a48e794a26e72b6e369451bc7b2a1b2fcbead8c61a30a122b39cc9b75d4ae3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "eps": { "value": -0.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 759606000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66141000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 170584000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78232000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001637873-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000163787326000011/0001637873-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006439", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000162828025006439/0001628280-25-006439-index.html", "eps": { "value": -0.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006439", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000162828025006439/0001628280-25-006439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 637156000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006439", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000162828025006439/0001628280-25-006439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -79700000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006439", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000162828025006439/0001628280-25-006439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 164850699, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006439", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000162828025006439/0001628280-25-006439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65397000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006439", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000162828025006439/0001628280-25-006439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018066", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000095017024018066/0000950170-24-018066-index.html", "eps": { "value": -0.47, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018066", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000095017024018066/0000950170-24-018066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 481234000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018066", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000095017024018066/0000950170-24-018066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -75261000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018066", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000095017024018066/0000950170-24-018066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 159952813, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018066", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000095017024018066/0000950170-24-018066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17885000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018066", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000095017024018066/0000950170-24-018066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005445", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000095017023005445/0000950170-23-005445-index.html", "eps": { "value": -0.65, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005445", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000095017023005445/0000950170-23-005445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 421529000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005445", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000095017023005445/0000950170-23-005445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -102193000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005445", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000095017023005445/0000950170-23-005445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156994254, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005445", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000095017023005445/0000950170-23-005445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -75175000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005445", "source_url": "https://www.sec.gov/Archives/edgar/data/1637873/000095017023005445/0000950170-23-005445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AI", "source_ticker": "AI", "name": "C3 AI CLASS A", "group": "Information Technology", "weight_percent": 0.06, "holding_price": 12.16, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 250268000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -498498000, "tag": "OperatingIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -470369000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -190228000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1908000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 816273000, "tag": "Assets", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 162522000, "tag": "Liabilities", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 653751000, "tag": "StockholdersEquity", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 66197000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 13554000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 263715000, "tag": "ShareBasedCompensation", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 707962000, "tag": "AssetsCurrent", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 106571000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 140513000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 9290000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.991856729585884, "free_cash_flow": -192136000.0, "free_cash_flow_margin": -0.7677210030846932, "capex_intensity": 0.007623827257180303, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.0537304010101172, "current_ratio": 6.6431017819106515, "cash_runway_years": 0.34798767794436153, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1577526, "fiscal_year": "2026", "fiscal_end": "2026-04-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001577526.json", "sha256": "c456ee49e0d66c093b29590a202b941c6d917b918515dc104dd419254b454871", "retrieved_at": "2026-10-17T22:47:16.085909+00:00", "raw_path": "data/raw/c456ee49e0d66c093b29590a202b941c6d917b918515dc104dd419254b454871.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "earnings": { "annual_history": [ { "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "eps": { "value": -3.35, "tag": "EarningsPerShareDiluted", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 250268000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -470369000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 140513000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -190228000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-24", "accession": "0001577526-26-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000157752626000078/0001577526-26-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-04-30", "filed": "2025-06-23", "accession": "0001628280-25-032604", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828025032604/0001628280-25-032604-index.html", "eps": { "value": -2.24, "tag": "EarningsPerShareDiluted", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-23", "accession": "0001628280-25-032604", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828025032604/0001628280-25-032604-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 389056000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-23", "accession": "0001628280-25-032604", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828025032604/0001628280-25-032604-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -288702000, "tag": "NetIncomeLoss", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-23", "accession": "0001628280-25-032604", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828025032604/0001628280-25-032604-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129089000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-23", "accession": "0001628280-25-032604", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828025032604/0001628280-25-032604-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -41407000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-23", "accession": "0001628280-25-032604", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828025032604/0001628280-25-032604-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-04-30", "filed": "2024-06-18", "accession": "0001628280-24-028786", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828024028786/0001628280-24-028786-index.html", "eps": { "value": -2.34, "tag": "EarningsPerShareDiluted", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-18", "accession": "0001628280-24-028786", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828024028786/0001628280-24-028786-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 310582000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-18", "accession": "0001628280-24-028786", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828024028786/0001628280-24-028786-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -279696000, "tag": "NetIncomeLoss", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-18", "accession": "0001628280-24-028786", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828024028786/0001628280-24-028786-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119362000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-18", "accession": "0001628280-24-028786", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828024028786/0001628280-24-028786-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -62362000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-18", "accession": "0001628280-24-028786", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828024028786/0001628280-24-028786-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-30", "filed": "2023-06-22", "accession": "0001628280-23-022983", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828023022983/0001628280-23-022983-index.html", "eps": null, "revenue": { "value": 266795000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-22", "accession": "0001628280-23-022983", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828023022983/0001628280-23-022983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -268839000, "tag": "NetIncomeLoss", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-22", "accession": "0001628280-23-022983", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828023022983/0001628280-23-022983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -115691000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-22", "accession": "0001628280-23-022983", "source_url": "https://www.sec.gov/Archives/edgar/data/1577526/000162828023022983/0001628280-23-022983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "XHR", "source_ticker": "XHR", "name": "XENIA HOTELS RESORTS REIT", "group": "Real Estate", "weight_percent": 0.06, "holding_price": 18.67, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1078500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 107533000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63088000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 176514000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2808675000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1625138000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1134218000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 140427000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13069000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97162875, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 120358000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 55381000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 102388000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 377078000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09970607324988409, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.797901344154197, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012117756142790913, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.39437572546590044 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1616000, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 55381000.0, 102388000.0, 377078000.0, 500000000.0, 400000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001616000.json", "sha256": "d5b942e315971dce0c0955d2fa63c6a863a63a6bc7c7cf28196d4074179390d3", "retrieved_at": "2026-10-17T22:47:16.684510+00:00", "raw_path": "data/raw/d5b942e315971dce0c0955d2fa63c6a863a63a6bc7c7cf28196d4074179390d3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1078500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63088000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97162875, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 176514000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011060", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000162828026011060/0001628280-26-011060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001616000-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600025000022/0001616000-25-000022-index.html", "eps": { "value": 0.15, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001616000-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600025000022/0001616000-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1039047000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001616000-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600025000022/0001616000-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16143000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001616000-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600025000022/0001616000-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102271394, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001616000-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600025000022/0001616000-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 163720000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001616000-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600025000022/0001616000-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001616000-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600024000023/0001616000-24-000023-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001616000-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600024000023/0001616000-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1025443000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001616000-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600024000023/0001616000-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19142000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001616000-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600024000023/0001616000-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 108412485, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001616000-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600024000023/0001616000-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 198065000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001616000-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600024000023/0001616000-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001616000-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600023000025/0001616000-23-000025-index.html", "eps": { "value": 0.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001616000-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600023000025/0001616000-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 997607000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001616000-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600023000025/0001616000-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55922000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001616000-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600023000025/0001616000-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114418177, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001616000-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600023000025/0001616000-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 187129000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001616000-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1616000/000161600023000025/0001616000-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LIND", "source_ticker": "LIND", "name": "LINDBLAD EXPEDITIONS HOLDINGS", "group": "Consumer Discretionary", "weight_percent": 0.06, "holding_price": 35.47, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 771019000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 45487000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29721000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 111583000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 47745000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 979958000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1133457000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -284526000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 256692000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 662671000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 62822000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13461000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 367880000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 461594000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54970812, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 3000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 675000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05899595211012958, "free_cash_flow": 63838000.0, "free_cash_flow_margin": 0.0827969219954372, "capex_intensity": 0.06192454401253406, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.017458713728196063, "current_ratio": 0.796977430382544, "cash_runway_years": null, "near_term_maturity_to_cash": 1.1687158150624094e-05 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1512499, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 3000.0, 0.0, 0.0, 0.0, 675000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001512499.json", "sha256": "8d76b085cb8a705948cc9112019857a834999da75b055cc2bb9a7367be2217c7", "retrieved_at": "2026-10-17T22:47:17.078053+00:00", "raw_path": "data/raw/8d76b085cb8a705948cc9112019857a834999da75b055cc2bb9a7367be2217c7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "eps": { "value": -0.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 771019000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29721000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54970812, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111583000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005873", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774926005873/0001437749-26-005873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005544", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774925005544/0001437749-25-005544-index.html", "eps": { "value": -0.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005544", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774925005544/0001437749-25-005544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 644727000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005544", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774925005544/0001437749-25-005544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31179000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005544", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774925005544/0001437749-25-005544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53817462, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005544", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774925005544/0001437749-25-005544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 92355000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005544", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774925005544/0001437749-25-005544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774924006838/0001437749-24-006838-index.html", "eps": { "value": -0.94, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774924006838/0001437749-24-006838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 569543000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774924006838/0001437749-24-006838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45610000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774924006838/0001437749-24-006838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53256513, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774924006838/0001437749-24-006838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25441000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774924006838/0001437749-24-006838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774923006086/0001437749-23-006086-index.html", "eps": { "value": -2.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774923006086/0001437749-23-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 421500000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774923006086/0001437749-23-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -111381000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774923006086/0001437749-23-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52018987, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774923006086/0001437749-23-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2203000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/1512499/000143774923006086/0001437749-23-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRCH", "source_ticker": "PRCH", "name": "PORCH GROUP", "group": "Financials", "weight_percent": 0.06, "holding_price": 17.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 418891000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 36570000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3361000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 66419000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 454000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 797423000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 775037000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -24619000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 44676000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 385060000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7772000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 24468000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28952000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 88208000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 67782000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103688000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7799000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 15000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 318334000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 134000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1784535, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 7799000.0, 15000000.0, 318334000.0, 0.0, 134000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001784535.json", "sha256": "c98647850469db3c4b0ef77b830857987025e165ca8a782afbaa02926f446767", "retrieved_at": "2026-10-17T22:47:17.129710+00:00", "raw_path": "data/raw/c98647850469db3c4b0ef77b830857987025e165ca8a782afbaa02926f446767.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "eps": { "value": -0.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 418891000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3361000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103688000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66419000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001784535-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453526000008/0001784535-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001784535-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453525000011/0001784535-25-000011-index.html", "eps": { "value": -0.33, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001784535-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453525000011/0001784535-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 437848000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001784535-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453525000011/0001784535-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32829000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001784535-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453525000011/0001784535-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99585000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001784535-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453525000011/0001784535-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31682000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001784535-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453525000011/0001784535-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001784535-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453524000019/0001784535-24-000019-index.html", "eps": { "value": -1.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001784535-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453524000019/0001784535-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 430302000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001784535-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453524000019/0001784535-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -133933000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001784535-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453524000019/0001784535-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96057000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001784535-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453524000019/0001784535-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33929000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001784535-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000178453524000019/0001784535-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004016", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000155837023004016/0001558370-23-004016-index.html", "eps": { "value": -1.61, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004016", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000155837023004016/0001558370-23-004016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 275948000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004016", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000155837023004016/0001558370-23-004016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -156559000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004016", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000155837023004016/0001558370-23-004016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97351241, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004016", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000155837023004016/0001558370-23-004016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17736000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004016", "source_url": "https://www.sec.gov/Archives/edgar/data/1784535/000155837023004016/0001558370-23-004016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BXMT", "source_ticker": "BXMT", "name": "BLACKSTONE MORTGAGE TRUST REIT CLA", "group": "Financials", "weight_percent": 0.06, "holding_price": 10.78, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 109569000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 275873000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 20002946000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 16498556000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3498910000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 452526000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28262000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 170961564, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 109507000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1862237000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4291304000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1585658000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2349227000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 3235822000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 700600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1061630, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 1862237000.0, 4291304000.0, 1585658000.0, 2349227000.0, 3235822000.0 ], "thereafter": 700600000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001061630.json", "sha256": "f637085b872f04b1337d094a1765d04b0021068e6dd14b5f628985f241dd3576", "retrieved_at": "2026-10-17T22:47:17.333099+00:00", "raw_path": "data/raw/f637085b872f04b1337d094a1765d04b0021068e6dd14b5f628985f241dd3576.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 109569000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 170961564, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 275873000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001061630-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163026000009/0001061630-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001061630-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163025000024/0001061630-25-000024-index.html", "eps": { "value": -1.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001061630-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163025000024/0001061630-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -204088000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001061630-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163025000024/0001061630-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 173782523, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001061630-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163025000024/0001061630-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 366453000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001061630-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163025000024/0001061630-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001061630-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163024000029/0001061630-24-000029-index.html", "eps": { "value": 1.43, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001061630-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163024000029/0001061630-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 246555000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001061630-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163024000029/0001061630-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172672038, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001061630-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163024000029/0001061630-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 458841000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001061630-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163024000029/0001061630-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001061630-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163023000010/0001061630-23-000010-index.html", "eps": { "value": 1.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001061630-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163023000010/0001061630-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 248642000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001061630-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163023000010/0001061630-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 170631410, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001061630-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163023000010/0001061630-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 396825000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001061630-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1061630/000106163023000010/0001061630-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HAPN", "source_ticker": "HAPN", "name": "HAPPEN", "group": "Financials", "weight_percent": 0.06, "holding_price": 14.67, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 135677000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001409970-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997026000018/0001409970-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -2726940000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001409970-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997026000018/0001409970-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 140341000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001409970-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997026000018/0001409970-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 11567816000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001409970-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997026000018/0001409970-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 10067388000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001409970-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997026000018/0001409970-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1500428000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001409970-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997026000018/0001409970-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 335871000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001409970-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997026000018/0001409970-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34286000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001409970-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997026000018/0001409970-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117233815, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001409970-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997026000018/0001409970-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1409970, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001409970.json", "sha256": "8e6b65a4f314bf9c7a69a846c760673fca376a733ddd852725fc5a487a569e08", "retrieved_at": "2026-10-17T22:47:18.258049+00:00", "raw_path": "data/raw/8e6b65a4f314bf9c7a69a846c760673fca376a733ddd852725fc5a487a569e08.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997026000018/0001409970-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001409970-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997026000018/0001409970-26-000018-index.html", "eps": { "value": 1.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001409970-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997026000018/0001409970-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 135677000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001409970-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997026000018/0001409970-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117233815, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001409970-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997026000018/0001409970-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2726940000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001409970-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997026000018/0001409970-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001409970-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997025000009/0001409970-25-000009-index.html", "eps": { "value": 0.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001409970-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997025000009/0001409970-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 51330000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001409970-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997025000009/0001409970-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 113122859, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001409970-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997025000009/0001409970-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2634174000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001409970-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997025000009/0001409970-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001409970-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997024000009/0001409970-24-000009-index.html", "eps": null, "revenue": null, "net_income": { "value": 38939000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001409970-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997024000009/0001409970-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -1136600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001409970-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997024000009/0001409970-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001409970-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997023000012/0001409970-23-000012-index.html", "eps": null, "revenue": null, "net_income": { "value": 289685000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001409970-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997023000012/0001409970-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 375568000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001409970-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1409970/000140997023000012/0001409970-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AIN", "source_ticker": "AIN", "name": "ALBANY INTERNATIONAL CORP CLASS A", "group": "Industrials", "weight_percent": 0.06, "holding_price": 60.7, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1182813000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -36103000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57342000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 152474000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 69830000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1718709000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 986607000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 726209000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 112350000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 455663000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10060000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 928835000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 442297000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29566000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 186012000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 455700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.030522998986314828, "free_cash_flow": 82644000.0, "free_cash_flow_margin": 0.06987072343641809, "capex_intensity": 0.05903722735546532, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008505148320148663, "current_ratio": 2.1000255484436927, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 819793, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, 455700000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000819793.json", "sha256": "0a5ca326c863c6c5ade3f8c1dbe276af9d21bef2249e961499438a8fdf761af1", "retrieved_at": "2026-10-17T22:47:18.378292+00:00", "raw_path": "data/raw/0a5ca326c863c6c5ade3f8c1dbe276af9d21bef2249e961499438a8fdf761af1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "eps": { "value": -1.94, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1182813000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57342000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29566000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 152474000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012906", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000162828026012906/0001628280-26-012906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000819793-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979325000007/0000819793-25-000007-index.html", "eps": { "value": 2.8, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000819793-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979325000007/0000819793-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1230615000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000819793-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979325000007/0000819793-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 87623000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000819793-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979325000007/0000819793-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31338000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000819793-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979325000007/0000819793-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 218441000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000819793-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979325000007/0000819793-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000819793-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979324000012/0000819793-24-000012-index.html", "eps": { "value": 3.55, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000819793-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979324000012/0000819793-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1147909000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000819793-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979324000012/0000819793-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111120000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000819793-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979324000012/0000819793-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31276000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000819793-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979324000012/0000819793-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 148056000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000819793-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979324000012/0000819793-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000819793-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979323000010/0000819793-23-000010-index.html", "eps": { "value": 3.04, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000819793-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979323000010/0000819793-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1034887000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000819793-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979323000010/0000819793-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95762000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000819793-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979323000010/0000819793-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31455000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000819793-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979323000010/0000819793-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 128214000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000819793-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/819793/000081979323000010/0000819793-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CTRI", "source_ticker": "CTRI", "name": "CENTURI HOLDINGS INC", "group": "Industrials", "weight_percent": 0.06, "holding_price": 19.76, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2982781000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 92821000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22395000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 78121000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 86325000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2407706000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1529313000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 872969000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 126630000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 708072000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 29543000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8079000, "tag": "ShareBasedCompensation", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 881375000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 496393000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90295000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 29543000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 9186000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1079000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 637000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 91612000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 616361000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03111894570871948, "free_cash_flow": -8204000.0, "free_cash_flow_margin": -0.0027504533520898784, "capex_intensity": 0.02894111233778142, "cfo_to_positive_net_income": 3.488323286447868, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.002708546152064131, "current_ratio": 1.7755588817731112, "cash_runway_years": null, "near_term_maturity_to_cash": 0.23330174524204375 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1981599, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 29543000.0, 9186000.0, 1079000.0, 637000.0, 91612000.0 ], "thereafter": 616361000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001981599.json", "sha256": "94aef0287a29bf947c8ea45236b32f43748f60b77260391727fb6155219cb901", "retrieved_at": "2026-10-17T22:47:18.430176+00:00", "raw_path": "data/raw/94aef0287a29bf947c8ea45236b32f43748f60b77260391727fb6155219cb901.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "eps": { "value": 0.25, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2982781000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22395000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90295000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78121000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001981599-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159926000020/0001981599-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2637229000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6724000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83286000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 158230000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "eps": { "value": -2.6, "tag": "EarningsPerShareDiluted", "start": "2023-01-02", "end": "2023-12-31", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2899276000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-02", "end": "2023-12-31", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -186176000, "tag": "NetIncomeLoss", "start": "2023-01-02", "end": "2023-12-31", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71666000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-02", "end": "2023-12-31", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 167465000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-02", "end": "2023-12-31", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-01", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "eps": { "value": -2.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-03", "end": "2023-01-01", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2760327000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-03", "end": "2023-01-01", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -168145000, "tag": "NetIncomeLoss", "start": "2022-01-03", "end": "2023-01-01", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71666000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-03", "end": "2023-01-01", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 94626000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-03", "end": "2023-01-01", "filed": "2025-02-26", "accession": "0001981599-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1981599/000198159925000008/0001981599-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CENTA", "source_ticker": "CENTA", "name": "CENTRAL GARDEN AND PET CLASS A", "group": "Consumer Staples", "weight_percent": 0.06, "holding_price": 36.05, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3129064000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 250042000, "tag": "OperatingIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162843000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 332506000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 41418000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3625643000, "tag": "Assets", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1583268000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 882488000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1191641000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 62000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 57697000, "tag": "InterestExpense", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 84894000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21060000, "tag": "ShareBasedCompensation", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1976130000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 538758000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63815000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 155066000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 62000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 60000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 37000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1200000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07990951926838186, "free_cash_flow": 291088000.0, "free_cash_flow_margin": 0.09302718001293678, "capex_intensity": 0.01323654613648043, "cfo_to_positive_net_income": 2.0418808300019036, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 4.333708858346188, "share_based_compensation_to_revenue": 0.006730447188040897, "current_ratio": 3.66793625338278, "cash_runway_years": null, "near_term_maturity_to_cash": 7.025591282827642e-05 }, "observation_status": "sec-xbrl-unreviewed", "cik": 887733, "fiscal_year": "2025", "fiscal_end": "2025-09-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 62000.0, 60000.0, 37000.0, 3000.0, 0.0 ], "thereafter": 1200000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000887733.json", "sha256": "c8326745df2462d1d47c425f64fd367724b0afd522df07ef0725b5722f3877e5", "retrieved_at": "2026-10-17T22:47:19.016869+00:00", "raw_path": "data/raw/c8326745df2462d1d47c425f64fd367724b0afd522df07ef0725b5722f3877e5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "earnings": { "annual_history": [ { "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "eps": { "value": 2.55, "tag": "EarningsPerShareDiluted", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3129064000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162843000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63815000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 332506000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-28", "filed": "2024-11-27", "accession": "0000887733-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773324000029/0000887733-24-000029-index.html", "eps": { "value": 1.62, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-27", "accession": "0000887733-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773324000029/0000887733-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3200460000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-27", "accession": "0000887733-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773324000029/0000887733-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 107983000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-27", "accession": "0000887733-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773324000029/0000887733-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66860000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-27", "accession": "0000887733-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773324000029/0000887733-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 394892000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-27", "accession": "0000887733-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773324000029/0000887733-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-28", "accession": "0000887733-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773323000017/0000887733-23-000017-index.html", "eps": { "value": 2.35, "tag": "EarningsPerShareDiluted", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0000887733-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773323000017/0000887733-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3310083000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0000887733-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773323000017/0000887733-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 125643000, "tag": "NetIncomeLoss", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0000887733-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773323000017/0000887733-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53427000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0000887733-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773323000017/0000887733-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 381634000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0000887733-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773323000017/0000887733-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-24", "filed": "2022-11-22", "accession": "0000887733-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773322000017/0000887733-22-000017-index.html", "eps": { "value": 2.8, "tag": "EarningsPerShareDiluted", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-22", "accession": "0000887733-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773322000017/0000887733-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3338588000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-22", "accession": "0000887733-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773322000017/0000887733-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 152152000, "tag": "NetIncomeLoss", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-22", "accession": "0000887733-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773322000017/0000887733-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54425000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-22", "accession": "0000887733-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773322000017/0000887733-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -34030000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-22", "accession": "0000887733-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773322000017/0000887733-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GLOB", "source_ticker": "GLOB", "name": "GLOBANT", "group": "Information Technology", "weight_percent": 0.06, "holding_price": 39.23, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "ASTH", "source_ticker": "ASTH", "name": "ASTRANA HEALTH", "group": "Health Care", "weight_percent": 0.06, "holding_price": 38.03, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3181769000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 78525000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22487000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 114597000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 10106000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2218661000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1660327000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 779291000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 429474000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 990904000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 47865000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 45749000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 38601000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 863313000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 615273000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49369685, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 25600000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 47865000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 65814000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 71798000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 89747000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 777019000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.024679667191427158, "free_cash_flow": 104491000.0, "free_cash_flow_margin": 0.032840536192288, "capex_intensity": 0.003176220523865812, "cfo_to_positive_net_income": 5.096144439009206, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012131930382123906, "current_ratio": 1.4031381191763657, "cash_runway_years": null, "near_term_maturity_to_cash": 0.11145028569831934 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1083446, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 47865000.0, 65814000.0, 71798000.0, 89747000.0, 777019000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001083446.json", "sha256": "24589a8b90ad6a7cdaab8fd1b252b61b042f4e45ec87312920857f7a3d1d7dfe", "retrieved_at": "2026-10-17T22:47:19.792831+00:00", "raw_path": "data/raw/24589a8b90ad6a7cdaab8fd1b252b61b042f4e45ec87312920857f7a3d1d7dfe.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3181769000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22487000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49369685, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 114597000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000119312526103128/0001193125-26-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039122", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000095017025039122/0000950170-25-039122-index.html", "eps": { "value": 0.9, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039122", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000095017025039122/0000950170-25-039122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2034540000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039122", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000095017025039122/0000950170-25-039122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43149000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039122", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000095017025039122/0000950170-25-039122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47974334, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039122", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000095017025039122/0000950170-25-039122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52198000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039122", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000095017025039122/0000950170-25-039122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008024", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000162828024008024/0001628280-24-008024-index.html", "eps": { "value": 1.29, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008024", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000162828024008024/0001628280-24-008024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1386661000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008024", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000162828024008024/0001628280-24-008024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 60717000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008024", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000162828024008024/0001628280-24-008024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46943140, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008024", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000162828024008024/0001628280-24-008024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 68227000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008024", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000162828024008024/0001628280-24-008024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005871", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000162828023005871/0001628280-23-005871-index.html", "eps": { "value": 1.08, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005871", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000162828023005871/0001628280-23-005871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1144163000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005871", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000162828023005871/0001628280-23-005871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49049000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005871", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000162828023005871/0001628280-23-005871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45602415, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005871", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000162828023005871/0001628280-23-005871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 82128000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005871", "source_url": "https://www.sec.gov/Archives/edgar/data/1083446/000162828023005871/0001628280-23-005871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HRMY", "source_ticker": "HRMY", "name": "HARMONY BIOSCIENCES HLDG", "group": "Health Care", "weight_percent": 0.06, "holding_price": 38.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 868453000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 208469000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 158687000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 348199000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 310000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1271631000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 401413000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 870218000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 752502000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 143663000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 20000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 44895000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 907014000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 252132000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58544570, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 125000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2400463813240325, "free_cash_flow": 347889000.0, "free_cash_flow_margin": 0.40058471788340877, "capex_intensity": 0.00035695656529484036, "cfo_to_positive_net_income": 2.1942503166611003, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0516953709642318, "current_ratio": 3.597377564133073, "cash_runway_years": null, "near_term_maturity_to_cash": 0.026578002450491824 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1802665, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 20000000.0, 20000000.0, 125000000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001802665.json", "sha256": "219edd9966de4e2fe15281e20a5bcff1b5a72701848577e42a293ddf6617aa3e", "retrieved_at": "2026-10-17T22:47:19.862771+00:00", "raw_path": "data/raw/219edd9966de4e2fe15281e20a5bcff1b5a72701848577e42a293ddf6617aa3e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "eps": { "value": 2.71, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 868453000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 158687000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58544570, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 348199000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018859", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000110465926018859/0001104659-26-018859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001441", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837025001441/0001558370-25-001441-index.html", "eps": { "value": 2.51, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001441", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837025001441/0001558370-25-001441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 714734000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001441", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837025001441/0001558370-25-001441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 145493000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001441", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837025001441/0001558370-25-001441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57869915, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001441", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837025001441/0001558370-25-001441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 219821000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001441", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837025001441/0001558370-25-001441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001466", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837024001466/0001558370-24-001466-index.html", "eps": { "value": 2.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001466", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837024001466/0001558370-24-001466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 582022000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001466", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837024001466/0001558370-24-001466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 128853000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001466", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837024001466/0001558370-24-001466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60372397, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001466", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837024001466/0001558370-24-001466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 219387000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001466", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837024001466/0001558370-24-001466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001574", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837023001574/0001558370-23-001574-index.html", "eps": { "value": 2.97, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001574", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837023001574/0001558370-23-001574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 437855000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001574", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837023001574/0001558370-23-001574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 181468000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001574", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837023001574/0001558370-23-001574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61097045, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001574", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837023001574/0001558370-23-001574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 144466000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001574", "source_url": "https://www.sec.gov/Archives/edgar/data/1802665/000155837023001574/0001558370-23-001574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HG", "source_ticker": "HG", "name": "HAMILTON INSURANCE GROUP CLASS B", "group": "Financials", "weight_percent": 0.06, "holding_price": 35.5, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2905524000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 842350000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9571613000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6749342000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2822099000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1062359000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 20189000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29260000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103844000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 25000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 112539000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1593275, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001593275.json", "sha256": "d3613db5a2e69411432383b97cdb27d2486a2778bf1e2b84a0d2263dd42975cf", "retrieved_at": "2026-10-17T22:47:20.118702+00:00", "raw_path": "data/raw/d3613db5a2e69411432383b97cdb27d2486a2778bf1e2b84a0d2263dd42975cf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "eps": { "value": 5.55, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2905524000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 103844000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 842350000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001593275-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327526000021/0001593275-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001593275-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327525000023/0001593275-25-000023-index.html", "eps": { "value": 3.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001593275-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327525000023/0001593275-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2329924000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001593275-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327525000023/0001593275-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 109101000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001593275-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327525000023/0001593275-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 759303000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001593275-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327525000023/0001593275-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001593275-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327524000028/0001593275-24-000028-index.html", "eps": { "value": 2.44, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001593275-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327524000028/0001593275-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1571045000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001593275-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327524000028/0001593275-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 106203000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001593275-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327524000028/0001593275-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 283155000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001593275-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327524000028/0001593275-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-07", "accession": "0001593275-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327524000028/0001593275-24-000028-index.html", "eps": { "value": -0.95, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-07", "accession": "0001593275-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327524000028/0001593275-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1233028000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-07", "accession": "0001593275-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327524000028/0001593275-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 103062000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-07", "accession": "0001593275-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327524000028/0001593275-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 190927000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-07", "accession": "0001593275-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1593275/000159327524000028/0001593275-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BFLY", "source_ticker": "BFLY", "name": "BUTTERFLY NETWORK CLASS A", "group": "Health Care", "weight_percent": 0.06, "holding_price": 7.85, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 97610000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -86415000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -77064000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -12700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3348000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 296533000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 100554000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 195979000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 150489000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6700000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23435000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 249103000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 65117000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 247124365, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 81006000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.8853088822866509, "free_cash_flow": -16048000.0, "free_cash_flow_margin": -0.16440938428439708, "capex_intensity": 0.03429976436840488, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.24008810572687225, "current_ratio": 3.825468003747101, "cash_runway_years": 11.849527559055119, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1804176, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001804176.json", "sha256": "85c2693114ad166386246ed3aadc6dd67a98046774360e7fb541b14e9afd3221", "retrieved_at": "2026-10-17T22:47:20.444067+00:00", "raw_path": "data/raw/85c2693114ad166386246ed3aadc6dd67a98046774360e7fb541b14e9afd3221.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 97610000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -77064000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 247124365, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001804176-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000180417626000009/0001804176-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-009036", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000162828025009036/0001628280-25-009036-index.html", "eps": { "value": -0.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-009036", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000162828025009036/0001628280-25-009036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 82056000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-009036", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000162828025009036/0001628280-25-009036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -72492000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-009036", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000162828025009036/0001628280-25-009036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 211682760, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-009036", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000162828025009036/0001628280-25-009036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -41707000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-009036", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000162828025009036/0001628280-25-009036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001558370-24-002308", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000155837024002308/0001558370-24-002308-index.html", "eps": { "value": -0.65, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001558370-24-002308", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000155837024002308/0001558370-24-002308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 65900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001558370-24-002308", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000155837024002308/0001558370-24-002308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -133700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001558370-24-002308", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000155837024002308/0001558370-24-002308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 205385544, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001558370-24-002308", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000155837024002308/0001558370-24-002308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -98820000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001558370-24-002308", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000155837024002308/0001558370-24-002308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001558370-23-004464", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000155837023004464/0001558370-23-004464-index.html", "eps": { "value": -0.84, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001558370-23-004464", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000155837023004464/0001558370-23-004464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 73390000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001558370-23-004464", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000155837023004464/0001558370-23-004464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -168723000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001558370-23-004464", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000155837023004464/0001558370-23-004464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 199848386, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001558370-23-004464", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000155837023004464/0001558370-23-004464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -169115000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001558370-23-004464", "source_url": "https://www.sec.gov/Archives/edgar/data/1804176/000155837023004464/0001558370-23-004464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MQ", "source_ticker": "MQ", "name": "MARQETA CLASS A", "group": "Financials", "weight_percent": 0.06, "holding_price": 18.99, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 624884000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -46430000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13925000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 162623000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1835000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1525033000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 763076000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 761957000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 709443000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 27163000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 104788000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1235315000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 749057000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 462168000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 391366000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1522540, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001522540.json", "sha256": "1772f0a4e5d305b1907021ee19fc53a1d980695919937b65fbbc5a7288ccf80d", "retrieved_at": "2026-10-17T22:47:20.829938+00:00", "raw_path": "data/raw/1772f0a4e5d305b1907021ee19fc53a1d980695919937b65fbbc5a7288ccf80d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "eps": null, "revenue": { "value": 624884000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13925000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 462168000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 162623000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001522540-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254026000017/0001522540-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008232", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000162828025008232/0001628280-25-008232-index.html", "eps": null, "revenue": { "value": 506995000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008232", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000162828025008232/0001628280-25-008232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27287000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008232", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000162828025008232/0001628280-25-008232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 518845000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008232", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000162828025008232/0001628280-25-008232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008232", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000162828025008232/0001628280-25-008232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007663", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000162828024007663/0001628280-24-007663-index.html", "eps": null, "revenue": { "value": 676171000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007663", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000162828024007663/0001628280-24-007663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -222962000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007663", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000162828024007663/0001628280-24-007663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 532540175, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007663", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000162828024007663/0001628280-24-007663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21104000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007663", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000162828024007663/0001628280-24-007663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001522540-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254023000015/0001522540-23-000015-index.html", "eps": null, "revenue": { "value": 748206000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001522540-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254023000015/0001522540-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -184780000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001522540-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254023000015/0001522540-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 545397254, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001522540-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254023000015/0001522540-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12966000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001522540-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1522540/000152254023000015/0001522540-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "XERS", "source_ticker": "XERS", "name": "XERIS BIOPHARMA HOLDINGS", "group": "Health Care", "weight_percent": 0.06, "holding_price": 10.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 291845000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 24896000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 554000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 28626000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 383527000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 369838000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 13689000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 111042000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 220335000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1313000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 22366000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 240313000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 109574000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172742720, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 33574000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 200000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08530555603145505, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 51.671480144404335, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07663657078243588, "current_ratio": 2.193157135816891, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1867096, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 33574000.0, 200000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001867096.json", "sha256": "a82bc6c68d522af16d0a90951a4c3b7347e59e7d5c2ae270c5647e888d58673f", "retrieved_at": "2026-10-17T22:47:20.864036+00:00", "raw_path": "data/raw/a82bc6c68d522af16d0a90951a4c3b7347e59e7d5c2ae270c5647e888d58673f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 291845000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 554000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172742720, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28626000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001867096-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709626000016/0001867096-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001867096-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709625000039/0001867096-25-000039-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001867096-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709625000039/0001867096-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 203070000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001867096-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709625000039/0001867096-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54836000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001867096-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709625000039/0001867096-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 146772758, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001867096-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709625000039/0001867096-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -36981000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001867096-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709625000039/0001867096-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001867096-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709624000031/0001867096-24-000031-index.html", "eps": { "value": -0.45, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001867096-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709624000031/0001867096-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 163914000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001867096-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709624000031/0001867096-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -62255000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001867096-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709624000031/0001867096-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 137674857, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001867096-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709624000031/0001867096-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -47023000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001867096-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709624000031/0001867096-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001867096-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709623000031/0001867096-23-000031-index.html", "eps": { "value": -0.7, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001867096-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709623000031/0001867096-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 110248000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001867096-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709623000031/0001867096-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -94660000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001867096-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709623000031/0001867096-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135628721, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001867096-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709623000031/0001867096-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -102891000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001867096-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1867096/000186709623000031/0001867096-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "APPN", "source_ticker": "APPN", "name": "APPIAN CORP CLASS A", "group": "Information Technology", "weight_percent": 0.06, "holding_price": 43.82, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 726937000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 609000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1233000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 62874000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3318000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 691395000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 738388000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -46993000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 135810000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 231228000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 9598000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 41540000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 519424000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 452107000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74649000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 20000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 231563000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0008377617317594235, "free_cash_flow": 59556000.0, "free_cash_flow_margin": 0.08192731969895603, "capex_intensity": 0.004564357021309962, "cfo_to_positive_net_income": 50.99270072992701, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0571438790431633, "current_ratio": 1.1488961683849177, "cash_runway_years": null, "near_term_maturity_to_cash": 0.07363228039172373 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1441683, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 10000000.0, 231563000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001441683.json", "sha256": "7993a8c18942ddbd5c5fe582b0a25f18acc2b29079ce52466654b3a71dacf59f", "retrieved_at": "2026-10-17T22:47:21.344786+00:00", "raw_path": "data/raw/7993a8c18942ddbd5c5fe582b0a25f18acc2b29079ce52466654b3a71dacf59f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 726937000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1233000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74649000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62874000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001441683-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168326000013/0001441683-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001441683-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168325000017/0001441683-25-000017-index.html", "eps": { "value": -1.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001441683-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168325000017/0001441683-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 617022000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001441683-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168325000017/0001441683-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -92262000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001441683-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168325000017/0001441683-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72988064, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001441683-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168325000017/0001441683-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6878000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001441683-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168325000017/0001441683-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001441683-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168324000016/0001441683-24-000016-index.html", "eps": { "value": -1.52, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001441683-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168324000016/0001441683-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 545363000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001441683-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168324000016/0001441683-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -111441000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001441683-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168324000016/0001441683-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73102470, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001441683-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168324000016/0001441683-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -110442000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001441683-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168324000016/0001441683-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001441683-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168323000021/0001441683-23-000021-index.html", "eps": { "value": -2.08, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001441683-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168323000021/0001441683-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 467991000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001441683-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168323000021/0001441683-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -150920000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001441683-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168323000021/0001441683-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72455175, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001441683-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168323000021/0001441683-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -106551000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001441683-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1441683/000144168323000021/0001441683-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALGT", "source_ticker": "ALGT", "name": "ALLEGIANT TRAVEL", "group": "Industrials", "weight_percent": 0.06, "holding_price": 70.4, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2324348000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 37167000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44697000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 389768000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 314664000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4209401000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3156724000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1052677000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 172696000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1681541000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 118075000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 150235000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10867000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 967653000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1018462000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18050000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 13588000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 118075000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 527473000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 169924000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 203299000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 177460000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 603385000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.015990290610528198, "free_cash_flow": 75104000.0, "free_cash_flow_margin": 0.0323118569164342, "capex_intensity": 0.13537731871475356, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.24739241854428062, "share_based_compensation_to_revenue": 0.004675289586585142, "current_ratio": 0.9501120316712848, "cash_runway_years": null, "near_term_maturity_to_cash": 0.6837158938249872 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1362468, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 118075000.0, 527473000.0, 169924000.0, 203299000.0, 177460000.0 ], "thereafter": 603385000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001362468.json", "sha256": "eac750abc7314d98a394d0328d3df3098e41fb50530ccdc7624bd02b68e48911", "retrieved_at": "2026-10-17T22:47:21.828955+00:00", "raw_path": "data/raw/eac750abc7314d98a394d0328d3df3098e41fb50530ccdc7624bd02b68e48911.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "eps": { "value": -2.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2324348000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44697000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18050000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 389768000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001362468-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246826000008/0001362468-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001362468-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246825000008/0001362468-25-000008-index.html", "eps": { "value": -13.49, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001362468-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246825000008/0001362468-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2217059000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001362468-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246825000008/0001362468-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -240238000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001362468-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246825000008/0001362468-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17852000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001362468-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246825000008/0001362468-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 338456000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001362468-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246825000008/0001362468-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001362468-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246824000007/0001362468-24-000007-index.html", "eps": { "value": 6.29, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001362468-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246824000007/0001362468-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2324397000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001362468-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246824000007/0001362468-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 117596000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001362468-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246824000007/0001362468-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18019000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001362468-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246824000007/0001362468-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 423092000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001362468-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246824000007/0001362468-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001362468-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246823000014/0001362468-23-000014-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001362468-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246823000014/0001362468-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2137762000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001362468-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246823000014/0001362468-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2493000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001362468-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246823000014/0001362468-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18034000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001362468-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246823000014/0001362468-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 303050000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001362468-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1362468/000136246823000014/0001362468-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DHC", "source_ticker": "DHC", "name": "DIVERSIFIED HEALTHCARE TRUST", "group": "Real Estate", "weight_percent": 0.06, "holding_price": 7.61, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1537853000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -285886000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -19618000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4361250000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2695682000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1665568000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 105407000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 261923000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 240286000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1145000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1866000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2273000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 640650000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1883000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 435151000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1362293000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": 5.372973799571822, "near_term_maturity_to_cash": 0.017702809111349343 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1075415, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1866000.0, 2273000.0, 640650000.0, 1883000.0, 435151000.0 ], "thereafter": 1362293000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001075415.json", "sha256": "8898f1539f403516574ac52f0720ed5518196148c88e53b7d3b2e881631ea620", "retrieved_at": "2026-10-17T22:47:22.071102+00:00", "raw_path": "data/raw/8898f1539f403516574ac52f0720ed5518196148c88e53b7d3b2e881631ea620.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "eps": { "value": -1.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1537853000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -285886000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 240286000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19618000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001075415-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541526000013/0001075415-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001075415-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541525000012/0001075415-25-000012-index.html", "eps": { "value": -1.55, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001075415-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541525000012/0001075415-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1495427000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001075415-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541525000012/0001075415-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -370255000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001075415-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541525000012/0001075415-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 239535000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001075415-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541525000012/0001075415-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 112223000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001075415-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541525000012/0001075415-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001075415-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541524000007/0001075415-24-000007-index.html", "eps": { "value": -1.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001075415-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541524000007/0001075415-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1410308000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001075415-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541524000007/0001075415-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -293572000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001075415-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541524000007/0001075415-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 238836000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001075415-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541524000007/0001075415-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10483000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001075415-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541524000007/0001075415-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001075415-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541523000008/0001075415-23-000008-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001075415-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541523000008/0001075415-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1283566000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001075415-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541523000008/0001075415-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15774000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001075415-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541523000008/0001075415-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 238314000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001075415-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541523000008/0001075415-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -40353000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001075415-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1075415/000107541523000008/0001075415-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HUBG", "source_ticker": "HUBG", "name": "HUB GROUP CLASS A", "group": "Industrials", "weight_percent": 0.06, "holding_price": 27.49, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3946390000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 140291000, "tag": "OperatingIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 103993000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 194419000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 50847000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2868343000, "tag": "Assets", "start": null, "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1644997000, "tag": "StockholdersEquity", "start": null, "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 98248000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 164361000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 100001000, "tag": "LongTermDebtCurrent", "start": null, "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 192562000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19157000, "tag": "ShareBasedCompensation", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 768329000, "tag": "AssetsCurrent", "start": null, "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 579481000, "tag": "LiabilitiesCurrent", "start": null, "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61104, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 68273000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 100001000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 84812000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 55612000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 22453000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1484000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.035549198127909305, "free_cash_flow": 143572000.0, "free_cash_flow_margin": 0.03638059086912342, "capex_intensity": 0.012884433621613678, "cfo_to_positive_net_income": 1.8695392959141481, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004854309888277641, "current_ratio": 1.3258916168088342, "cash_runway_years": null, "near_term_maturity_to_cash": 1.0178426023939418 }, "observation_status": "sec-xbrl-unreviewed", "cik": 940942, "fiscal_year": "2024", "fiscal_end": "2024-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 100001000.0, 84812000.0, 55612000.0, 22453000.0, 1484000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000940942.json", "sha256": "2ec770cc2ff6260917608bbc0d1068a3faea42727c5fb2202f3ebe2ea7c247fb", "retrieved_at": "2026-10-17T22:47:22.205983+00:00", "raw_path": "data/raw/2ec770cc2ff6260917608bbc0d1068a3faea42727c5fb2202f3ebe2ea7c247fb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "earnings": { "annual_history": [ { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "eps": { "value": 1.7, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3946390000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 103993000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61104, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 194419000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026866", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017025026866/0000950170-25-026866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021432", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017024021432/0000950170-24-021432-index.html", "eps": { "value": 2.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021432", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017024021432/0000950170-24-021432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4202585000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021432", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017024021432/0000950170-24-021432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 167528000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021432", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017024021432/0000950170-24-021432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63954, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021432", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017024021432/0000950170-24-021432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 422158000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021432", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017024021432/0000950170-24-021432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004358", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017023004358/0000950170-23-004358-index.html", "eps": { "value": 10.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004358", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017023004358/0000950170-23-004358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5340490000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004358", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017023004358/0000950170-23-004358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 356948000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004358", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017023004358/0000950170-23-004358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33559, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004358", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017023004358/0000950170-23-004358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 458163000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004358", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017023004358/0000950170-23-004358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2021-12-31", "filed": "2022-02-25", "accession": "0000950170-22-002100", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017022002100/0000950170-22-002100-index.html", "eps": { "value": 5.06, "tag": "EarningsPerShareDiluted", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-02-25", "accession": "0000950170-22-002100", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017022002100/0000950170-22-002100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4232383000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-02-25", "accession": "0000950170-22-002100", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017022002100/0000950170-22-002100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 171474000, "tag": "NetIncomeLoss", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-02-25", "accession": "0000950170-22-002100", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017022002100/0000950170-22-002100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33892, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-02-25", "accession": "0000950170-22-002100", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017022002100/0000950170-22-002100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 252835000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-02-25", "accession": "0000950170-22-002100", "source_url": "https://www.sec.gov/Archives/edgar/data/940942/000095017022002100/0000950170-22-002100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NTST", "source_ticker": "NTST", "name": "NETSTREIT", "group": "Real Estate", "weight_percent": 0.06, "holding_price": 17.3, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 195006000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006901", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 109510000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006901", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2614196000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006901", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1161630000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006901", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1446012000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006901", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 86376000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006901", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5898000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006901", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84204748, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006901", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 188341000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006901", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 753000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006901", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.030245223223900802, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1798100, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001798100.json", "sha256": "2668f524f82dd84c35c39b80ae6695cee576643cbcc9f51f82f885f737b2b7cc", "retrieved_at": "2026-10-17T22:47:22.318850+00:00", "raw_path": "data/raw/2668f524f82dd84c35c39b80ae6695cee576643cbcc9f51f82f885f737b2b7cc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006901", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "eps": { "value": 0.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006901", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 195006000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006901", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 84204748, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006901", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109510000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006901", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000162828026006901/0001628280-26-006901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001798100-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000179810025000039/0001798100-25-000039-index.html", "eps": { "value": -0.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001798100-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000179810025000039/0001798100-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 162784000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001798100-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000179810025000039/0001798100-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 76517767, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001798100-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000179810025000039/0001798100-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90164000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001798100-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000179810025000039/0001798100-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001798100-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000179810024000011/0001798100-24-000011-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001798100-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000179810024000011/0001798100-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 131905000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001798100-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000179810024000011/0001798100-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 64665439, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001798100-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000179810024000011/0001798100-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80155000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001798100-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000179810024000011/0001798100-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001798100-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000179810023000008/0001798100-23-000008-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001798100-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000179810023000008/0001798100-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 96279000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001798100-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000179810023000008/0001798100-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 50431822, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001798100-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000179810023000008/0001798100-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50647000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001798100-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1798100/000179810023000008/0001798100-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRGS", "source_ticker": "PRGS", "name": "PROGRESS SOFTWARE CORP", "group": "Information Technology", "weight_percent": 0.06, "holding_price": 40.87, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 977831000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 153290000, "tag": "OperatingIncomeLoss", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73133000, "tag": "NetIncomeLoss", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 235187000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5702000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2457658000, "tag": "Assets", "start": null, "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 478349000, "tag": "StockholdersEquity", "start": null, "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 94807000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1041186000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 359163000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6200000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 64768000, "tag": "ShareBasedCompensation", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 399965000, "tag": "AssetsCurrent", "start": null, "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 809734000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44019000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 105156000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1567653306143904, "free_cash_flow": 229485000.0, "free_cash_flow_margin": 0.2346877936985021, "capex_intensity": 0.005831273502271865, "cfo_to_positive_net_income": 3.215880655791503, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06623639463261034, "current_ratio": 0.4939461600970195, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 876167, "fiscal_year": "2025", "fiscal_end": "2025-11-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000876167.json", "sha256": "331b0c86fb311bf5f4fcceceac19e8cac2cc5b03b64882ae3b2ed3ca912ce1e6", "retrieved_at": "2026-10-17T22:47:23.152250+00:00", "raw_path": "data/raw/331b0c86fb311bf5f4fcceceac19e8cac2cc5b03b64882ae3b2ed3ca912ce1e6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "eps": { "value": 1.66, "tag": "EarningsPerShareDiluted", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 977831000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73133000, "tag": "NetIncomeLoss", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44019000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 235187000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-20", "accession": "0000876167-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616726000008/0000876167-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-11-30", "filed": "2025-01-21", "accession": "0000876167-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616725000010/0000876167-25-000010-index.html", "eps": { "value": 1.54, "tag": "EarningsPerShareDiluted", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-21", "accession": "0000876167-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616725000010/0000876167-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 753409000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-21", "accession": "0000876167-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616725000010/0000876167-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68438000, "tag": "NetIncomeLoss", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-21", "accession": "0000876167-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616725000010/0000876167-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44427000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-21", "accession": "0000876167-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616725000010/0000876167-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 211494000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-21", "accession": "0000876167-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616725000010/0000876167-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-11-30", "filed": "2024-01-26", "accession": "0000876167-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616724000031/0000876167-24-000031-index.html", "eps": { "value": 1.57, "tag": "EarningsPerShareDiluted", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-26", "accession": "0000876167-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616724000031/0000876167-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 694439000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-26", "accession": "0000876167-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616724000031/0000876167-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70197000, "tag": "NetIncomeLoss", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-26", "accession": "0000876167-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616724000031/0000876167-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44658000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-26", "accession": "0000876167-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616724000031/0000876167-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 173920000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-26", "accession": "0000876167-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616724000031/0000876167-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-11-30", "filed": "2023-01-27", "accession": "0000876167-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616723000036/0000876167-23-000036-index.html", "eps": { "value": 2.15, "tag": "EarningsPerShareDiluted", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-27", "accession": "0000876167-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616723000036/0000876167-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 602013000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-27", "accession": "0000876167-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616723000036/0000876167-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95069000, "tag": "NetIncomeLoss", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-27", "accession": "0000876167-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616723000036/0000876167-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44247000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-27", "accession": "0000876167-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616723000036/0000876167-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 192160000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-27", "accession": "0000876167-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/876167/000087616723000036/0000876167-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GTY", "source_ticker": "GTY", "name": "GETTY REALTY REIT", "group": "Real Estate", "weight_percent": 0.06, "holding_price": 28.3, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 221727000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 126785000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 79192000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 127446000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2173368000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1101239000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1072129000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8361000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 46374000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6918000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56459000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_3": { "value": 100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 425000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 175000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 300000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.5718067713900427, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.6093292251742601, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 2.7339673092681243, "share_based_compensation_to_revenue": 0.03120053038195619, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1052752, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, 100000000.0, 425000000.0, 175000000.0 ], "thereafter": 300000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001052752.json", "sha256": "0ab853313432a0afafcbd187c59fbe33dfa2fa7d5d2dbc1481db45bde5301d1b", "retrieved_at": "2026-10-17T22:47:23.460264+00:00", "raw_path": "data/raw/0ab853313432a0afafcbd187c59fbe33dfa2fa7d5d2dbc1481db45bde5301d1b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "eps": { "value": 1.35, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 221727000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 79192000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56459000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 127446000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001193125-26-048965", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000119312526048965/0001193125-26-048965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-019976", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017025019976/0000950170-25-019976-index.html", "eps": { "value": 1.25, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-019976", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017025019976/0000950170-25-019976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 203391000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-019976", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017025019976/0000950170-25-019976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71064000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-019976", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017025019976/0000950170-25-019976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54552000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-019976", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017025019976/0000950170-25-019976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 130504000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-019976", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017025019976/0000950170-25-019976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015982", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017024015982/0000950170-24-015982-index.html", "eps": { "value": 1.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015982", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017024015982/0000950170-24-015982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 185846000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015982", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017024015982/0000950170-24-015982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 60151000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015982", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017024015982/0000950170-24-015982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50216000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015982", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017024015982/0000950170-24-015982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 105298000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015982", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017024015982/0000950170-24-015982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004172", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017023004172/0000950170-23-004172-index.html", "eps": { "value": 1.88, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004172", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017023004172/0000950170-23-004172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 165588000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004172", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017023004172/0000950170-23-004172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90043000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004172", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017023004172/0000950170-23-004172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46838000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004172", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017023004172/0000950170-23-004172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 93086000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004172", "source_url": "https://www.sec.gov/Archives/edgar/data/1052752/000095017023004172/0000950170-23-004172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "XNCR", "source_ticker": "XNCR", "name": "XENCOR", "group": "Health Care", "weight_percent": 0.06, "holding_price": 24.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 125576000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -177502000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -91923000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -135117000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3150000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 875495000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 239908000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 635587000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 54073000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 76482000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10512000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 43227000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 599821000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 95907000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74239000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.4135025801108492, "free_cash_flow": -138267000.0, "free_cash_flow_margin": -1.1010623048990253, "capex_intensity": 0.025084411033955534, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.34422978913168123, "current_ratio": 6.254194167266205, "cash_runway_years": 0.4001939060221882, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1326732, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001326732.json", "sha256": "63f41ab1a2a1663b69f2ad50e04b3e7d85ca6fa2ac063b990cf334a282da51f5", "retrieved_at": "2026-10-17T22:47:23.546332+00:00", "raw_path": "data/raw/63f41ab1a2a1663b69f2ad50e04b3e7d85ca6fa2ac063b990cf334a282da51f5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "eps": { "value": -1.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 125576000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -91923000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74239000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -135117000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001326732-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673226000015/0001326732-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001326732-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673225000029/0001326732-25-000029-index.html", "eps": { "value": -3.58, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001326732-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673225000029/0001326732-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 110493000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001326732-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673225000029/0001326732-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -232618000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001326732-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673225000029/0001326732-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65041265, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001326732-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673225000029/0001326732-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -202188000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001326732-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673225000029/0001326732-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001326732-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673224000006/0001326732-24-000006-index.html", "eps": { "value": -2.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001326732-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673224000006/0001326732-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 168338000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001326732-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673224000006/0001326732-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -126087000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001326732-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673224000006/0001326732-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60503283, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001326732-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673224000006/0001326732-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 85111000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001326732-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000132673224000006/0001326732-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005127", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000162828023005127/0001628280-23-005127-index.html", "eps": { "value": -0.93, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005127", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000162828023005127/0001628280-23-005127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 164579000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005127", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000162828023005127/0001628280-23-005127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55181000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005127", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000162828023005127/0001628280-23-005127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59652461, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005127", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000162828023005127/0001628280-23-005127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005127", "source_url": "https://www.sec.gov/Archives/edgar/data/1326732/000162828023005127/0001628280-23-005127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STC", "source_ticker": "STC", "name": "STEWART INFO SERVICES CORP", "group": "Financials", "weight_percent": 0.06, "holding_price": 51.99, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2921636000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115535000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 205688000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3252805000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1602407000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1641084000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 321775000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28560000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 140807000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 3887000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 94344, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000094344.json", "sha256": "86e88ca329071497ddc4192abaa8bf88ed0ff10b30eecfe68e4bfd0185f80c77", "retrieved_at": "2026-10-17T22:47:23.988623+00:00", "raw_path": "data/raw/86e88ca329071497ddc4192abaa8bf88ed0ff10b30eecfe68e4bfd0185f80c77.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "eps": { "value": 4.05, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2921636000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115535000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28560000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 205688000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000094344-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434426000007/0000094344-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000094344-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434425000004/0000094344-25-000004-index.html", "eps": { "value": 2.61, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000094344-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434425000004/0000094344-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2490419000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000094344-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434425000004/0000094344-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73310000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000094344-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434425000004/0000094344-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28129000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000094344-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434425000004/0000094344-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135609000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000094344-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434425000004/0000094344-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000094344-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434424000005/0000094344-24-000005-index.html", "eps": { "value": 1.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000094344-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434424000005/0000094344-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2212240000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000094344-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434424000005/0000094344-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30439000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000094344-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434424000005/0000094344-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27520000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000094344-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434424000005/0000094344-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83042000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000094344-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434424000005/0000094344-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000094344-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434423000005/0000094344-23-000005-index.html", "eps": { "value": 5.94, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000094344-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434423000005/0000094344-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3048351000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000094344-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434423000005/0000094344-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162305000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000094344-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434423000005/0000094344-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27347000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000094344-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434423000005/0000094344-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 191860000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000094344-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/94344/000009434423000005/0000094344-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TIC", "source_ticker": "TIC", "name": "TIC SOLUTIONS INC", "group": "Industrials", "weight_percent": 0.06, "holding_price": 8.67, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1530296000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -17096000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -87116000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 95018000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 33758000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4396309000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2216393000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2179916000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 439536000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1587686000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 25511000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 178330000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17155000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1021036000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 318993000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 25511000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 19737000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 18410000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 17715000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 16525000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1553310000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.011171694887786415, "free_cash_flow": 61260000.0, "free_cash_flow_margin": 0.04003147103566892, "capex_intensity": 0.022059784512277362, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011210249520354232, "current_ratio": 3.200810049123335, "cash_runway_years": null, "near_term_maturity_to_cash": 0.05804075206581486 }, "observation_status": "sec-xbrl-unreviewed", "cik": 2032966, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 25511000.0, 19737000.0, 18410000.0, 17715000.0, 16525000.0 ], "thereafter": 1553310000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002032966.json", "sha256": "1b30ebb463478e2df3b60558b05ba3bfad3ad1fdca1131421ffdec80dcdf2f13", "retrieved_at": "2026-10-17T22:47:24.413880+00:00", "raw_path": "data/raw/1b30ebb463478e2df3b60558b05ba3bfad3ad1fdca1131421ffdec80dcdf2f13.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "eps": null, "revenue": { "value": 1530296000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -87116000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 95018000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "eps": null, "revenue": { "value": 1050057000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017015", "source_url": "https://www.sec.gov/Archives/edgar/data/2032966/000162828026017015/0001628280-26-017015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STBA", "source_ticker": "STBA", "name": "S AND T BANCORP INC", "group": "Financials", "weight_percent": 0.06, "holding_price": 48.53, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 134230000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 133616000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4768000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9870980000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8407103000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1463877000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 163436000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 165000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5344000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38491504, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 36274000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 50087000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 93000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 94000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 28000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 32000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 481000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 719220, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 50087000.0, 93000.0, 94000.0, 28000.0, 32000.0 ], "thereafter": 481000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000719220.json", "sha256": "a0ff9998b9af11428d410ca12ee0546039c0fe4d234ba14284d58b7fa80786c2", "retrieved_at": "2026-10-17T22:47:25.516233+00:00", "raw_path": "data/raw/a0ff9998b9af11428d410ca12ee0546039c0fe4d234ba14284d58b7fa80786c2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "eps": { "value": 3.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 134230000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38491504, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 133616000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000719220-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922026000030/0000719220-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000719220-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922025000013/0000719220-25-000013-index.html", "eps": { "value": 3.41, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000719220-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922025000013/0000719220-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 131265000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000719220-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922025000013/0000719220-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 173367000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000719220-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922025000013/0000719220-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000719220-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922024000025/0000719220-24-000025-index.html", "eps": { "value": 3.74, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000719220-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922024000025/0000719220-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 144781000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000719220-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922024000025/0000719220-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 171749000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000719220-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922024000025/0000719220-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000719220-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922023000018/0000719220-23-000018-index.html", "eps": { "value": 3.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000719220-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922023000018/0000719220-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 135520000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000719220-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922023000018/0000719220-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39030934, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000719220-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922023000018/0000719220-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 240434000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000719220-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/719220/000071922023000018/0000719220-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PLAB", "source_ticker": "PLAB", "name": "PHOTRONICS", "group": "Information Technology", "weight_percent": 0.06, "holding_price": 28.53, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 849294000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 208161000, "tag": "OperatingIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 136405000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 247798000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 188137000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1804534000, "tag": "Assets", "start": null, "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 207227000, "tag": "Liabilities", "start": null, "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1173589000, "tag": "StockholdersEquity", "start": null, "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 492256000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 77258000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13388000, "tag": "ShareBasedCompensation", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 890052000, "tag": "AssetsCurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 165873000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59920000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 97422000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2450988703558485, "free_cash_flow": 59661000.0, "free_cash_flow_margin": 0.07024775872666003, "capex_intensity": 0.2215216403271423, "cfo_to_positive_net_income": 1.8166342875994281, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.015763681363579633, "current_ratio": 5.3658642455372485, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 810136, "fiscal_year": "2025", "fiscal_end": "2025-10-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000810136.json", "sha256": "d5be2991411bc641e8aa7927cb0e1493ce5d2a881d09bcbfbf0bc3ad262750a2", "retrieved_at": "2026-10-17T22:47:25.010357+00:00", "raw_path": "data/raw/d5be2991411bc641e8aa7927cb0e1493ce5d2a881d09bcbfbf0bc3ad262750a2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "earnings": { "annual_history": [ { "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "eps": { "value": 2.28, "tag": "EarningsPerShareDiluted", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 849294000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 136405000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59920000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 247798000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-17", "accession": "0001140361-25-045801", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036125045801/0001140361-25-045801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-10-31", "filed": "2024-12-19", "accession": "0001140361-24-049881", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036124049881/0001140361-24-049881-index.html", "eps": { "value": 2.09, "tag": "EarningsPerShareDiluted", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-19", "accession": "0001140361-24-049881", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036124049881/0001140361-24-049881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 866946000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-19", "accession": "0001140361-24-049881", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036124049881/0001140361-24-049881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 130688000, "tag": "NetIncomeLoss", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-19", "accession": "0001140361-24-049881", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036124049881/0001140361-24-049881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62391000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-19", "accession": "0001140361-24-049881", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036124049881/0001140361-24-049881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 261444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-19", "accession": "0001140361-24-049881", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036124049881/0001140361-24-049881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-10-31", "filed": "2023-12-26", "accession": "0001140361-23-059254", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036123059254/0001140361-23-059254-index.html", "eps": { "value": 2.03, "tag": "EarningsPerShareDiluted", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-26", "accession": "0001140361-23-059254", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036123059254/0001140361-23-059254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 892076000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-26", "accession": "0001140361-23-059254", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036123059254/0001140361-23-059254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 125485000, "tag": "NetIncomeLoss", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-26", "accession": "0001140361-23-059254", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036123059254/0001140361-23-059254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61755000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-26", "accession": "0001140361-23-059254", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036123059254/0001140361-23-059254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 302176000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-26", "accession": "0001140361-23-059254", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036123059254/0001140361-23-059254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-31", "filed": "2022-12-23", "accession": "0001140361-22-046880", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036122046880/0001140361-22-046880-index.html", "eps": { "value": 1.94, "tag": "EarningsPerShareDiluted", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-23", "accession": "0001140361-22-046880", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036122046880/0001140361-22-046880-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 824549000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-23", "accession": "0001140361-22-046880", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036122046880/0001140361-22-046880-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118786000, "tag": "NetIncomeLoss", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-23", "accession": "0001140361-22-046880", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036122046880/0001140361-22-046880-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61189000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-23", "accession": "0001140361-22-046880", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036122046880/0001140361-22-046880-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 275187000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-23", "accession": "0001140361-22-046880", "source_url": "https://www.sec.gov/Archives/edgar/data/810136/000114036122046880/0001140361-22-046880-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WWW", "source_ticker": "WWW", "name": "WOLVERINE WORLD WIDE", "group": "Consumer Discretionary", "weight_percent": 0.06, "holding_price": 20.02, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1874300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 150200000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95800000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 140000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14500000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1709300000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 408000000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 546700000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25900000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24400000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 729400000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 521100000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 14500000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 75000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 550000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0801365843248146, "free_cash_flow": 125500000.0, "free_cash_flow_margin": 0.06695833111028117, "capex_intensity": 0.007736221522701809, "cfo_to_positive_net_income": 1.4613778705636744, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01301819345889132, "current_ratio": 1.3997313375551717, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 110471, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 75000000.0, 0.0, 0.0, 550000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000110471.json", "sha256": "af858f36757911ebb8d46d314fc98b3172793d2efbb575f61051cb3277e7e969", "retrieved_at": "2026-10-17T22:47:25.669886+00:00", "raw_path": "data/raw/af858f36757911ebb8d46d314fc98b3172793d2efbb575f61051cb3277e7e969.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "eps": { "value": 1.14, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1874300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95800000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 140000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001628280-26-012614", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000162828026012614/0001628280-26-012614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-20", "accession": "0000110471-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047125000046/0000110471-25-000046-index.html", "eps": { "value": 0.58, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0000110471-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047125000046/0000110471-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1755000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0000110471-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047125000046/0000110471-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47900000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0000110471-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047125000046/0000110471-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 180100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0000110471-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047125000046/0000110471-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-22", "accession": "0000110471-24-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047124000057/0000110471-24-000057-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-22", "accession": "0000110471-24-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047124000057/0000110471-24-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2242900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-22", "accession": "0000110471-24-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047124000057/0000110471-24-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39600000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-22", "accession": "0000110471-24-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047124000057/0000110471-24-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-22", "accession": "0000110471-24-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047124000057/0000110471-24-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 121800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-22", "accession": "0000110471-24-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047124000057/0000110471-24-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000110471-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047123000021/0000110471-23-000021-index.html", "eps": { "value": -2.37, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000110471-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047123000021/0000110471-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2684800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000110471-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047123000021/0000110471-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -188300000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000110471-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047123000021/0000110471-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000110471-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047123000021/0000110471-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -178900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000110471-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/110471/000011047123000021/0000110471-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "QCRH", "source_ticker": "QCRH", "name": "QCR HOLDINGS INC", "group": "Financials", "weight_percent": 0.06, "holding_price": 98.79, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 127194000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021531", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 421541000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021531", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 67433000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021531", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9575470000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021531", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8463159000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021531", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1112311000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021531", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 2650000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021531", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3231000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021531", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16973671, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021531", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1130000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021531", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 906465, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000906465.json", "sha256": "74e99809f18eaea6b30ebf032d1c29cbd81c656f0193cd423dd87a48892aa5fd", "retrieved_at": "2026-10-17T22:47:25.937791+00:00", "raw_path": "data/raw/74e99809f18eaea6b30ebf032d1c29cbd81c656f0193cd423dd87a48892aa5fd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021531", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "eps": { "value": 7.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021531", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 127194000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021531", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16973671, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021531", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 421541000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021531", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000110465926021531/0001104659-26-021531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001954", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837025001954/0001558370-25-001954-index.html", "eps": { "value": 6.71, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001954", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837025001954/0001558370-25-001954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 113850000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001954", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837025001954/0001558370-25-001954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16959853, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001954", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837025001954/0001558370-25-001954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 444538000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001954", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837025001954/0001558370-25-001954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002208", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837024002208/0001558370-24-002208-index.html", "eps": { "value": 6.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002208", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837024002208/0001558370-24-002208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 546094000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002208", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837024002208/0001558370-24-002208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 113558000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002208", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837024002208/0001558370-24-002208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16866391, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002208", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837024002208/0001558370-24-002208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 376323000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002208", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837024002208/0001558370-24-002208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002607", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837023002607/0001558370-23-002607-index.html", "eps": { "value": 5.87, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002607", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837023002607/0001558370-23-002607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 373300000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002607", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837023002607/0001558370-23-002607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99066000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002607", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837023002607/0001558370-23-002607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16890007, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002607", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837023002607/0001558370-23-002607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 118699000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002607", "source_url": "https://www.sec.gov/Archives/edgar/data/906465/000155837023002607/0001558370-23-002607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ESTA", "source_ticker": "ESTA", "name": "ESTABLISHMENT LABS INC", "group": "Health Care", "weight_percent": 0.06, "holding_price": 61.36, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 211076000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -39008000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51064000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -50890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6049000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 357167000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 333620000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 23547000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 75572000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 247522000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6200000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11415000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 249940000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 82142000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29620022, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.1848054729102314, "free_cash_flow": -56939000.0, "free_cash_flow_margin": -0.26975591729992987, "capex_intensity": 0.02865792416001819, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05408004699729008, "current_ratio": 3.042779576830367, "cash_runway_years": 1.485006877579092, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1688757, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001688757.json", "sha256": "a211295a7aed591d82908b296aa787b1bc7bccac98ea2b71f01e85df305f815c", "retrieved_at": "2026-10-17T22:47:26.222766+00:00", "raw_path": "data/raw/a211295a7aed591d82908b296aa787b1bc7bccac98ea2b71f01e85df305f815c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "eps": { "value": -1.72, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 211076000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51064000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29620022, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001688757-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875726000022/0001688757-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001688757-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875725000019/0001688757-25-000019-index.html", "eps": { "value": -3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001688757-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875725000019/0001688757-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 166025000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001688757-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875725000019/0001688757-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -84596000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001688757-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875725000019/0001688757-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28161761, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001688757-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875725000019/0001688757-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -58516000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001688757-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875725000019/0001688757-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001688757-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875724000034/0001688757-24-000034-index.html", "eps": { "value": -3.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001688757-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875724000034/0001688757-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 165151000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001688757-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875724000034/0001688757-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78502000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001688757-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875724000034/0001688757-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25600029, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001688757-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875724000034/0001688757-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -88513000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001688757-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875724000034/0001688757-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001688757-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875723000022/0001688757-23-000022-index.html", "eps": { "value": -3.08, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001688757-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875723000022/0001688757-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 161700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001688757-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875723000022/0001688757-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -75209000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001688757-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875723000022/0001688757-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24457793, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001688757-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875723000022/0001688757-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -52166000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001688757-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1688757/000168875723000022/0001688757-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALHC", "source_ticker": "ALHC", "name": "ALIGNMENT HEALTHCARE", "group": "Health Care", "weight_percent": 0.06, "holding_price": 8.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3948719000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 14752000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -724000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 139927000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 26781000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1065786000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 886509000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 179277000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 575817000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 323176000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 30404000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 62082000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 951577000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 556866000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 198006216, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 330000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0037358951092746786, "free_cash_flow": 113146000.0, "free_cash_flow_margin": 0.02865384951423487, "capex_intensity": 0.006782199493050784, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01572206074932149, "current_ratio": 1.7088078640103723, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1832466, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 330000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001832466.json", "sha256": "78667c0e82f5a4715fd300711debeb77e5005998510fdb3f25dfd7ac2e11e3d7", "retrieved_at": "2026-10-17T22:47:26.737932+00:00", "raw_path": "data/raw/78667c0e82f5a4715fd300711debeb77e5005998510fdb3f25dfd7ac2e11e3d7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3948719000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -724000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 198006216, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 139927000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012545", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828026012545/0001628280-26-012545-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008730", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828025008730/0001628280-25-008730-index.html", "eps": { "value": -0.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008730", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828025008730/0001628280-25-008730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2703561000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008730", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828025008730/0001628280-25-008730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -128035000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008730", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828025008730/0001628280-25-008730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 190793552, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008730", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828025008730/0001628280-25-008730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34770000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008730", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000162828025008730/0001628280-25-008730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021154", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000095017024021154/0000950170-24-021154-index.html", "eps": { "value": -0.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021154", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000095017024021154/0000950170-24-021154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1800933000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021154", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000095017024021154/0000950170-24-021154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -148017000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021154", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000095017024021154/0000950170-24-021154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 188420487, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021154", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000095017024021154/0000950170-24-021154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59187000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021154", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000095017024021154/0000950170-24-021154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005096", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000095017023005096/0000950170-23-005096-index.html", "eps": { "value": -0.83, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005096", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000095017023005096/0000950170-23-005096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1431550000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005096", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000095017023005096/0000950170-23-005096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -149547000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005096", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000095017023005096/0000950170-23-005096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19332429, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005096", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000095017023005096/0000950170-23-005096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45427000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005096", "source_url": "https://www.sec.gov/Archives/edgar/data/1832466/000095017023005096/0000950170-23-005096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VIA", "source_ticker": "VIA", "name": "VIA TRANSPORTATION CLASS A", "group": "Information Technology", "weight_percent": 0.06, "holding_price": 33.58, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 434337000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -76616000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -96361000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -30869000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1663000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 733095000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 105359000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 627736000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 370914000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3900000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30341000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 469551000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 94235000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32949511, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.17639758988987814, "free_cash_flow": -32532000.0, "free_cash_flow_margin": -0.07490036538448255, "capex_intensity": 0.0038288241618835146, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06985589530710025, "current_ratio": 4.982766488035231, "cash_runway_years": 12.015743950241342, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1603015, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001603015.json", "sha256": "e2e9df74427a528833f28c5e47f62db8c5f5d011b8aad67552b1787786fc2497", "retrieved_at": "2026-10-17T22:47:26.614993+00:00", "raw_path": "data/raw/e2e9df74427a528833f28c5e47f62db8c5f5d011b8aad67552b1787786fc2497.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "eps": { "value": -2.92, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 434337000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -96361000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32949511, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30869000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "eps": { "value": -7.21, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 337630000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -90281000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12525706, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -69962000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "eps": { "value": -9.6, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 248854000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -116686000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12155670, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -92618000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001603015-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1603015/000160301526000008/0001603015-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BLX", "source_ticker": "BLX", "name": "BLADEX INC CLASS E", "group": "Financials", "weight_percent": 0.06, "holding_price": 54.43, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "SBH", "source_ticker": "SBH", "name": "SALLY BEAUTY HOLDINGS", "group": "Consumer Discretionary", "weight_percent": 0.06, "holding_price": 17.12, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3701424000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 327810000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 195878000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 274831000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 102145000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2871096000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2076889000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 794207000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 149162000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 64393000, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 99921000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19249000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1301453000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 575974000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103821000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 53996000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 259000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 600000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.088563212428514, "free_cash_flow": 172686000.0, "free_cash_flow_margin": 0.04665393643095198, "capex_intensity": 0.027596135973614478, "cfo_to_positive_net_income": 1.4030723205260418, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 5.09077073594956, "share_based_compensation_to_revenue": 0.005200430969270206, "current_ratio": 2.259569008323292, "cash_runway_years": null, "near_term_maturity_to_cash": 0.026816481409474263 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1368458, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4000000.0, 4000000.0, 4000000.0, 4000000.0, 259000000.0 ], "thereafter": 600000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001368458.json", "sha256": "3778d1c1a3b56aa619db4c250e9af95ffe9c34e93fcd4cd994c954492e17bf36", "retrieved_at": "2026-10-17T22:47:27.765083+00:00", "raw_path": "data/raw/3778d1c1a3b56aa619db4c250e9af95ffe9c34e93fcd4cd994c954492e17bf36.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "eps": { "value": 1.89, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3701424000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 195878000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103821000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 274831000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0001193125-25-280122", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000119312525280122/0001193125-25-280122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-14", "accession": "0000950170-24-127217", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000095017024127217/0000950170-24-127217-index.html", "eps": { "value": 1.43, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-14", "accession": "0000950170-24-127217", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000095017024127217/0000950170-24-127217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3717031000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-14", "accession": "0000950170-24-127217", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000095017024127217/0000950170-24-127217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 153414000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-14", "accession": "0000950170-24-127217", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000095017024127217/0000950170-24-127217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106933000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-14", "accession": "0000950170-24-127217", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000095017024127217/0000950170-24-127217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 246528000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-14", "accession": "0000950170-24-127217", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000095017024127217/0000950170-24-127217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000950170-23-064558", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000095017023064558/0000950170-23-064558-index.html", "eps": { "value": 1.69, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000950170-23-064558", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000095017023064558/0000950170-23-064558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3728131000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000950170-23-064558", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000095017023064558/0000950170-23-064558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 184600000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000950170-23-064558", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000095017023064558/0000950170-23-064558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 109336000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000950170-23-064558", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000095017023064558/0000950170-23-064558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 249311000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000950170-23-064558", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000095017023064558/0000950170-23-064558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001564590-22-037949", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000156459022037949/0001564590-22-037949-index.html", "eps": { "value": 1.66, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001564590-22-037949", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000156459022037949/0001564590-22-037949-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3815565000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001564590-22-037949", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000156459022037949/0001564590-22-037949-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 183553000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001564590-22-037949", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000156459022037949/0001564590-22-037949-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110293000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001564590-22-037949", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000156459022037949/0001564590-22-037949-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 156500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001564590-22-037949", "source_url": "https://www.sec.gov/Archives/edgar/data/1368458/000156459022037949/0001564590-22-037949-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TCBK", "source_ticker": "TCBK", "name": "TRICO BANCSHARES", "group": "Financials", "weight_percent": 0.06, "holding_price": 51.89, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 53445000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 121558000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 133293000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5362000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9822063000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8494062000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1328001000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 157014000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4757000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32855000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 32047000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 356171, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000356171.json", "sha256": "869e2ce69565b4d9c487fcdee8191d96e2dd07438068229f4904e8958f5fa1b5", "retrieved_at": "2026-10-17T22:47:28.164538+00:00", "raw_path": "data/raw/869e2ce69565b4d9c487fcdee8191d96e2dd07438068229f4904e8958f5fa1b5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "eps": { "value": 3.7, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 53445000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 121558000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32855000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 133293000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000356171-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617126000010/0000356171-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000356171-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617125000012/0000356171-25-000012-index.html", "eps": { "value": 3.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000356171-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617125000012/0000356171-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 51330000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000356171-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617125000012/0000356171-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 114868000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000356171-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617125000012/0000356171-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33230000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000356171-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617125000012/0000356171-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109707000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000356171-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617125000012/0000356171-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000356171-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617124000012/0000356171-24-000012-index.html", "eps": { "value": 3.52, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000356171-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617124000012/0000356171-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50088000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000356171-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617124000012/0000356171-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 117390000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000356171-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617124000012/0000356171-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33355000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000356171-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617124000012/0000356171-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 138887000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000356171-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617124000012/0000356171-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000356171-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617123000010/0000356171-23-000010-index.html", "eps": { "value": 3.83, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000356171-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617123000010/0000356171-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 49765000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000356171-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617123000010/0000356171-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 125419000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000356171-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617123000010/0000356171-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32721000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000356171-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617123000010/0000356171-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 162895000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000356171-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/356171/000035617123000010/0000356171-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SBET", "source_ticker": "SBET", "name": "SHARPLINK INC", "group": "Financials", "weight_percent": 0.06, "holding_price": 8.18, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 28055000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -733917000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -734587000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -17542000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2431766000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 12749000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2419017000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13661000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 31153000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 12749000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99719495, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2147073000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 31692000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1981535, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001981535.json", "sha256": "7e8c790e055c78fbddf8e73cb876ec8c58cf7cc35f71e45d6f10ae880fe6533c", "retrieved_at": "2026-10-17T22:47:28.103325+00:00", "raw_path": "data/raw/7e8c790e055c78fbddf8e73cb876ec8c58cf7cc35f71e45d6f10ae880fe6533c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "eps": { "value": -7.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 28055000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -734587000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99719495, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17542000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001493152-26-009214", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315226009214/0001493152-26-009214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007734", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000143774925007734/0001437749-25-007734-index.html", "eps": { "value": 2.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007734", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000143774925007734/0001437749-25-007734-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3662349, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007734", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000143774925007734/0001437749-25-007734-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10099619, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007734", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000143774925007734/0001437749-25-007734-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4047057, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007734", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000143774925007734/0001437749-25-007734-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22814486, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007734", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000143774925007734/0001437749-25-007734-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-012028", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315224012028/0001493152-24-012028-index.html", "eps": { "value": -5.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-012028", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315224012028/0001493152-24-012028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4952725, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-012028", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315224012028/0001493152-24-012028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14243182, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-012028", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315224012028/0001493152-24-012028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2760970, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-012028", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315224012028/0001493152-24-012028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 582887, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-012028", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315224012028/0001493152-24-012028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-29", "accession": "0001493152-24-012028", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315224012028/0001493152-24-012028-index.html", "eps": { "value": -6.13, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-29", "accession": "0001493152-24-012028", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315224012028/0001493152-24-012028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3489948, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-29", "accession": "0001493152-24-012028", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315224012028/0001493152-24-012028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15233378, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-29", "accession": "0001493152-24-012028", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315224012028/0001493152-24-012028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2487960, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-29", "accession": "0001493152-24-012028", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315224012028/0001493152-24-012028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5937386, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-29", "accession": "0001493152-24-012028", "source_url": "https://www.sec.gov/Archives/edgar/data/1981535/000149315224012028/0001493152-24-012028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ICHR", "source_ticker": "ICHR", "name": "ICHOR HOLDINGS", "group": "Information Technology", "weight_percent": 0.06, "holding_price": 46.65, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 947652000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -39272000, "tag": "OperatingIncomeLoss", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52781000, "tag": "NetIncomeLoss", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 29886000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 36169000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 942879000, "tag": "Assets", "start": null, "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 278993000, "tag": "Liabilities", "start": null, "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 663886000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 98290000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 117278000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6250000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16728000, "tag": "ShareBasedCompensation", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 410129000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 129588000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34232198, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 6250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 7813000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 7813000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 7813000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 95311000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.041441372993461734, "free_cash_flow": -6283000.0, "free_cash_flow_margin": -0.006630070954316563, "capex_intensity": 0.03816696424425844, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01765204948652037, "current_ratio": 3.164868660678458, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0635873435751348 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1652535, "fiscal_year": "2025", "fiscal_end": "2025-12-26", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6250000.0, 7813000.0, 7813000.0, 7813000.0, 95311000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001652535.json", "sha256": "8b2d15933e8091bff706ac9054fdb3977f247c63e103d22e7da9def0db9b30dd", "retrieved_at": "2026-10-17T22:47:28.567006+00:00", "raw_path": "data/raw/8b2d15933e8091bff706ac9054fdb3977f247c63e103d22e7da9def0db9b30dd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "eps": { "value": -1.54, "tag": "EarningsPerShareDiluted", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 947652000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52781000, "tag": "NetIncomeLoss", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34232198, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29886000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-20", "accession": "0001652535-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000165253526000012/0001652535-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-27", "filed": "2025-02-21", "accession": "0001628280-25-006992", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000162828025006992/0001628280-25-006992-index.html", "eps": { "value": -0.64, "tag": "EarningsPerShareDiluted", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-21", "accession": "0001628280-25-006992", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000162828025006992/0001628280-25-006992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 849040000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-21", "accession": "0001628280-25-006992", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000162828025006992/0001628280-25-006992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20820000, "tag": "NetIncomeLoss", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-21", "accession": "0001628280-25-006992", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000162828025006992/0001628280-25-006992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32759896, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-21", "accession": "0001628280-25-006992", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000162828025006992/0001628280-25-006992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27880000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-21", "accession": "0001628280-25-006992", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000162828025006992/0001628280-25-006992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-29", "filed": "2024-02-23", "accession": "0001628280-24-006527", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000162828024006527/0001628280-24-006527-index.html", "eps": { "value": -1.47, "tag": "EarningsPerShareDiluted", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-23", "accession": "0001628280-24-006527", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000162828024006527/0001628280-24-006527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 811120000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-23", "accession": "0001628280-24-006527", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000162828024006527/0001628280-24-006527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42985000, "tag": "NetIncomeLoss", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-23", "accession": "0001628280-24-006527", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000162828024006527/0001628280-24-006527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29200796, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-23", "accession": "0001628280-24-006527", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000162828024006527/0001628280-24-006527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57632000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-23", "accession": "0001628280-24-006527", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000162828024006527/0001628280-24-006527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-30", "filed": "2023-02-24", "accession": "0001564590-23-002383", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000156459023002383/0001564590-23-002383-index.html", "eps": { "value": 2.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-24", "accession": "0001564590-23-002383", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000156459023002383/0001564590-23-002383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1280069000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-24", "accession": "0001564590-23-002383", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000156459023002383/0001564590-23-002383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72804000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-24", "accession": "0001564590-23-002383", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000156459023002383/0001564590-23-002383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28963031, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-24", "accession": "0001564590-23-002383", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000156459023002383/0001564590-23-002383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31453000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-24", "accession": "0001564590-23-002383", "source_url": "https://www.sec.gov/Archives/edgar/data/1652535/000156459023002383/0001564590-23-002383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OMCL", "source_ticker": "OMCL", "name": "OMNICELL INC", "group": "Health Care", "weight_percent": 0.06, "holding_price": 35.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1184845000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 5160000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2052000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 127300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 40415000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1974720000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 742906000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1231814000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 196520000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 78795000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 44502000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 680069000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 476609000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46362000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 77600000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.004355000021099806, "free_cash_flow": 86885000.0, "free_cash_flow_margin": 0.07333026682815051, "capex_intensity": 0.034109946870687725, "cfo_to_positive_net_income": 62.03703703703704, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03755934320522938, "current_ratio": 1.4268908056708958, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 926326, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000926326.json", "sha256": "23f9adbfdd4a6bf2c93f2c6636c3bfb1bbc3c489ab4fe8067f431bddf77d10c1", "retrieved_at": "2026-10-17T22:47:29.254048+00:00", "raw_path": "data/raw/23f9adbfdd4a6bf2c93f2c6636c3bfb1bbc3c489ab4fe8067f431bddf77d10c1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1184845000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2052000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46362000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 127300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000926326-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632626000006/0000926326-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000926326-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632625000003/0000926326-25-000003-index.html", "eps": { "value": 0.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000926326-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632625000003/0000926326-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1112238000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000926326-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632625000003/0000926326-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12531000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000926326-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632625000003/0000926326-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46255000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000926326-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632625000003/0000926326-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 187722000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000926326-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632625000003/0000926326-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000926326-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632624000008/0000926326-24-000008-index.html", "eps": { "value": -0.45, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000926326-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632624000008/0000926326-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1147112000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000926326-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632624000008/0000926326-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20371000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000926326-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632624000008/0000926326-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45212000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000926326-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632624000008/0000926326-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 181094000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000926326-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632624000008/0000926326-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000926326-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632623000003/0000926326-23-000003-index.html", "eps": { "value": 0.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000926326-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632623000003/0000926326-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1295947000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000926326-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632623000003/0000926326-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5648000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000926326-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632623000003/0000926326-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45891000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000926326-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632623000003/0000926326-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77781000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000926326-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/926326/000092632623000003/0000926326-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ICFI", "source_ticker": "ICFI", "name": "ICF INTERNATIONAL", "group": "Industrials", "weight_percent": 0.06, "holding_price": 88.77, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1872851000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 145465000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91588000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 141870000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2050171000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1021689000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1028482000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 5297000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 401355000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 58147000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17686000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 514438000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 404277000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18516000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.07767035391496707, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.5490020526706556, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009443356679201922, "current_ratio": 1.2724889123051768, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1362004, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001362004.json", "sha256": "eea492039e1a23284c73343ac23cb6252bc2e1650d88d89a9168db98ca6a3d7c", "retrieved_at": "2026-10-17T19:47:51.663119+00:00", "raw_path": "data/raw/eea492039e1a23284c73343ac23cb6252bc2e1650d88d89a9168db98ca6a3d7c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "eps": { "value": 4.95, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1872851000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91588000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18516000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 141870000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082536", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000119312526082536/0001193125-26-082536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029917", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017025029917/0000950170-25-029917-index.html", "eps": { "value": 5.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029917", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017025029917/0000950170-25-029917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2019787000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029917", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017025029917/0000950170-25-029917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 110170000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029917", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017025029917/0000950170-25-029917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18925000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029917", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017025029917/0000950170-25-029917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 171544000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029917", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017025029917/0000950170-25-029917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021617", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017024021617/0000950170-24-021617-index.html", "eps": { "value": 4.35, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021617", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017024021617/0000950170-24-021617-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1963238000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021617", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017024021617/0000950170-24-021617-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82612000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021617", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017024021617/0000950170-24-021617-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18994000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021617", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017024021617/0000950170-24-021617-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 152383000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021617", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017024021617/0000950170-24-021617-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005304", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017023005304/0000950170-23-005304-index.html", "eps": { "value": 3.38, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005304", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017023005304/0000950170-23-005304-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1779964000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005304", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017023005304/0000950170-23-005304-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64243000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005304", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017023005304/0000950170-23-005304-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19033000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005304", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017023005304/0000950170-23-005304-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 162206000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005304", "source_url": "https://www.sec.gov/Archives/edgar/data/1362004/000095017023005304/0000950170-23-005304-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EFOR", "source_ticker": "EFOR", "name": "EVERFORTH", "group": "Information Technology", "weight_percent": 0.06, "holding_price": 39.52, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3980400000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 230300000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 113500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 327900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 39800000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3677300000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1873300000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1804000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 161200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1169400000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 67700000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 113500000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 47900000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 916200000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 424300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 170100000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.057858506682745454, "free_cash_flow": 288100000.0, "free_cash_flow_margin": 0.07237966033564466, "capex_intensity": 0.009998995075871773, "cfo_to_positive_net_income": 2.888986784140969, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 3.4017725258493354, "share_based_compensation_to_revenue": 0.012033966435534118, "current_ratio": 2.1593212349752533, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 890564, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000890564.json", "sha256": "6194a3f9ca0e901fce5e7ca132bc03bb5c11ec035b41a866ffa677e4fdab79f7", "retrieved_at": "2026-10-17T22:47:29.357683+00:00", "raw_path": "data/raw/6194a3f9ca0e901fce5e7ca132bc03bb5c11ec035b41a866ffa677e4fdab79f7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "eps": { "value": 2.6, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3980400000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 113500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 327900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000890564-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056426000013/0000890564-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000890564-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056425000008/0000890564-25-000008-index.html", "eps": { "value": 3.83, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000890564-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056425000008/0000890564-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4099700000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000890564-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056425000008/0000890564-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 175200000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000890564-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056425000008/0000890564-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000890564-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056425000008/0000890564-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 400000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000890564-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056425000008/0000890564-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000890564-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056424000006/0000890564-24-000006-index.html", "eps": { "value": 4.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000890564-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056424000006/0000890564-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4450600000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000890564-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056424000006/0000890564-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 219300000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000890564-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056424000006/0000890564-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000890564-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056424000006/0000890564-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 456900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000890564-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056424000006/0000890564-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000890564-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056423000004/0000890564-23-000004-index.html", "eps": { "value": 5.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000890564-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056423000004/0000890564-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4581100000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000890564-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056423000004/0000890564-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 268100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000890564-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056423000004/0000890564-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000890564-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056423000004/0000890564-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 307800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000890564-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/890564/000089056423000004/0000890564-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GCT", "source_ticker": "GCT", "name": "GIGACLOUD TECHNOLOGY INC CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.06, "holding_price": 59.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1289897000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 144976000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 137372000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 190660000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7873000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1202459000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 716660000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 485799000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 379780000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8332000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4951000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 690662000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 342248000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38232899, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.1123934701763009, "free_cash_flow": 182787000.0, "free_cash_flow_margin": 0.14170666340025598, "capex_intensity": 0.006103588115950343, "cfo_to_positive_net_income": 1.3879102000407653, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.003838290964317306, "current_ratio": 2.0180161754049695, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1857816, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001857816.json", "sha256": "0b6a57930e020708c383c928c36bff115886f04c125e1b8c2fd0052bb225f24c", "retrieved_at": "2026-10-17T22:47:29.530753+00:00", "raw_path": "data/raw/0b6a57930e020708c383c928c36bff115886f04c125e1b8c2fd0052bb225f24c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "eps": { "value": 3.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1289897000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 137372000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38232899, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 190660000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001857816-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781626000018/0001857816-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001857816-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781625000015/0001857816-25-000015-index.html", "eps": { "value": 3.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001857816-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781625000015/0001857816-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1161042000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001857816-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781625000015/0001857816-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 125808000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001857816-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781625000015/0001857816-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41201026, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001857816-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781625000015/0001857816-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 158078000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001857816-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781625000015/0001857816-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001857816-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781624000066/0001857816-24-000066-index.html", "eps": { "value": 2.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001857816-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781624000066/0001857816-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 703831000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001857816-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781624000066/0001857816-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 94108000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001857816-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781624000066/0001857816-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40922590, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001857816-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781624000066/0001857816-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 133452000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001857816-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781624000066/0001857816-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-27", "accession": "0001857816-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781624000066/0001857816-24-000066-index.html", "eps": { "value": 0.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-27", "accession": "0001857816-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781624000066/0001857816-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 490071000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-27", "accession": "0001857816-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781624000066/0001857816-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23972000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-27", "accession": "0001857816-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781624000066/0001857816-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24412314, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-27", "accession": "0001857816-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781624000066/0001857816-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49656000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-27", "accession": "0001857816-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1857816/000185781624000066/0001857816-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RLJ", "source_ticker": "RLJ", "name": "RLJ LODGING TRUST REIT", "group": "Real Estate", "weight_percent": 0.05, "holding_price": 11.63, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1349860000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28509000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 243798000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4742130000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2559470000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2169526000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 410160000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 112298000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 186356000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15340000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149912078, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 28591000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 879750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 300000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 525000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 8.551615279385457, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011364141466522454, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 2.1448946752486835 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1511337, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 879750000.0, 500000000.0, 300000000.0, 525000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001511337.json", "sha256": "e1d7f8b5e3e6879e6ea79bd0e95821a72b97aeb2c80306f18c0f0d64b811d088", "retrieved_at": "2026-10-17T22:47:30.002577+00:00", "raw_path": "data/raw/e1d7f8b5e3e6879e6ea79bd0e95821a72b97aeb2c80306f18c0f0d64b811d088.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "eps": { "value": 0.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1349860000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28509000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149912078, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 243798000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001511337-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133726000007/0001511337-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001511337-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133725000007/0001511337-25-000007-index.html", "eps": { "value": 0.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001511337-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133725000007/0001511337-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1369440000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001511337-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133725000007/0001511337-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68021000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001511337-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133725000007/0001511337-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 153475921, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001511337-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133725000007/0001511337-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 285419000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001511337-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133725000007/0001511337-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001511337-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133724000006/0001511337-24-000006-index.html", "eps": { "value": 0.32, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001511337-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133724000006/0001511337-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1325577000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001511337-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133724000006/0001511337-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76405000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001511337-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133724000006/0001511337-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156556414, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001511337-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133724000006/0001511337-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 315142000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001511337-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133724000006/0001511337-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001511337-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133723000007/0001511337-23-000007-index.html", "eps": { "value": 0.1, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001511337-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133723000007/0001511337-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1193662000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001511337-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133723000007/0001511337-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41925000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001511337-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133723000007/0001511337-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 162292865, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001511337-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133723000007/0001511337-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 256519000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001511337-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1511337/000151133723000007/0001511337-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NAT", "source_ticker": "NAT", "name": "NORDIC AMERICAN TANKERS LTD", "group": "Energy", "weight_percent": 0.05, "holding_price": 7.82, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "HOPE", "source_ticker": "HOPE", "name": "HOPE BANCORP INC", "group": "Financials", "weight_percent": 0.05, "holding_price": 13.4, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 61588000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 164546000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13089000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 18531626000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 16248358000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2283268000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 285000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7706000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126774552, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1128361, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001128361.json", "sha256": "f3d7064570a3489cde0bf3eecf31ee95891f3bbed20fb19980d8974fe402f386", "retrieved_at": "2026-10-17T22:47:31.026325+00:00", "raw_path": "data/raw/f3d7064570a3489cde0bf3eecf31ee95891f3bbed20fb19980d8974fe402f386.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "eps": { "value": 0.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 61588000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126774552, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 164546000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001128361-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836126000011/0001128361-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001128361-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836125000010/0001128361-25-000010-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001128361-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836125000010/0001128361-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 99630000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001128361-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836125000010/0001128361-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121108594, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001128361-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836125000010/0001128361-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 116722000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001128361-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836125000010/0001128361-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001128361-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836124000006/0001128361-24-000006-index.html", "eps": { "value": 1.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001128361-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836124000006/0001128361-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 133673000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001128361-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836124000006/0001128361-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120393257, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001128361-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836124000006/0001128361-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 473777000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001128361-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836124000006/0001128361-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001128361-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836123000012/0001128361-23-000012-index.html", "eps": { "value": 1.81, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001128361-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836123000012/0001128361-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 218277000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001128361-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836123000012/0001128361-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120472345, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001128361-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836123000012/0001128361-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 485535000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001128361-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1128361/000112836123000012/0001128361-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LUNR", "source_ticker": "LUNR", "name": "INTUITIVE MACHINES INC CLASS A", "group": "Industrials", "weight_percent": 0.05, "holding_price": 11.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 207132000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -87231000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83294000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -14318000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 41634000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 757154000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 553452000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -754964000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 582606000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 335335000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3597000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8609000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 618814000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 124832000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115426620, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 20700000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.4211372458142634, "free_cash_flow": -55952000.0, "free_cash_flow_margin": -0.2701272618426897, "capex_intensity": 0.20100225942877006, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.041562868122742985, "current_ratio": 4.957174442450654, "cash_runway_years": 40.69045956139126, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1844452, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001844452.json", "sha256": "cb583a82541486c94a2b54df90f490b31900788041b7ae9e645587b05ac8574e", "retrieved_at": "2026-10-17T22:47:30.930866+00:00", "raw_path": "data/raw/cb583a82541486c94a2b54df90f490b31900788041b7ae9e645587b05ac8574e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "eps": { "value": -0.73, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 207132000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83294000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115426620, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14318000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019865", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000162828026019865/0001628280-26-019865-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001844452-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000184445225000023/0001844452-25-000023-index.html", "eps": { "value": -4.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001844452-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000184445225000023/0001844452-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 228000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001844452-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000184445225000023/0001844452-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -283413000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001844452-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000184445225000023/0001844452-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61410250, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001844452-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000184445225000023/0001844452-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -57587000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001844452-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000184445225000023/0001844452-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001844452-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000184445224000036/0001844452-24-000036-index.html", "eps": { "value": 2.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001844452-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000184445224000036/0001844452-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 79521000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001844452-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000184445224000036/0001844452-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 25564313, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001844452-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000184445224000036/0001844452-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45279000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001844452-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000184445224000036/0001844452-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-024857", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000121390023024857/0001213900-23-024857-index.html", "eps": null, "revenue": null, "net_income": { "value": -190408, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-024857", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000121390023024857/0001213900-23-024857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -969678, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-024857", "source_url": "https://www.sec.gov/Archives/edgar/data/1844452/000121390023024857/0001213900-23-024857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALG", "source_ticker": "ALG", "name": "ALAMO GROUP", "group": "Industrials", "weight_percent": 0.05, "holding_price": 152.62, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1603715000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 151613000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 103801000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 177543000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 30627000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1606616000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 457913000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1148703000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 309659000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9938000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 998093000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 218367000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12077000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1650000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 3022000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 15000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 190700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09453861814599228, "free_cash_flow": 146916000.0, "free_cash_flow_margin": 0.09160979351069236, "capex_intensity": 0.019097532915761217, "cfo_to_positive_net_income": 1.7104170480053178, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006196861661828941, "current_ratio": 4.570713523563542, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0484403811935064 }, "observation_status": "sec-xbrl-unreviewed", "cik": 897077, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 15000000.0, 190700000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000897077.json", "sha256": "98a59df66aa8de6c8839902fc193d608a1d1ef5416a1da4296268cfce9220bf5", "retrieved_at": "2026-10-17T22:47:31.307275+00:00", "raw_path": "data/raw/98a59df66aa8de6c8839902fc193d608a1d1ef5416a1da4296268cfce9220bf5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "eps": { "value": 8.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1603715000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 103801000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12077000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 177543000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000897077-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707726000016/0000897077-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000897077-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707725000007/0000897077-25-000007-index.html", "eps": { "value": 9.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000897077-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707725000007/0000897077-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1628513000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000897077-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707725000007/0000897077-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115930000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000897077-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707725000007/0000897077-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12037000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000897077-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707725000007/0000897077-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 209778000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000897077-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707725000007/0000897077-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000897077-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707724000009/0000897077-24-000009-index.html", "eps": { "value": 11.36, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000897077-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707724000009/0000897077-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1689651000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000897077-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707724000009/0000897077-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 136161000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000897077-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707724000009/0000897077-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11987000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000897077-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707724000009/0000897077-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 131154000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000897077-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707724000009/0000897077-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000897077-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707723000009/0000897077-23-000009-index.html", "eps": { "value": 8.54, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000897077-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707723000009/0000897077-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1513616000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000897077-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707723000009/0000897077-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101928000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000897077-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707723000009/0000897077-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11934000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000897077-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707723000009/0000897077-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14530000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000897077-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/897077/000089707723000009/0000897077-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SRCE", "source_ticker": "SRCE", "name": "1ST SOURCE", "group": "Financials", "weight_percent": 0.05, "holding_price": 85.58, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "total_assets": { "value": 9055270000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000034782-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478226000011/0000034782-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7737180000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000034782-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478226000011/0000034782-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1274971000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000034782-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478226000011/0000034782-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 238621000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000034782-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478226000011/0000034782-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 12030000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000034782-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478226000011/0000034782-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1570000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000034782-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478226000011/0000034782-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 940000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000034782-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478226000011/0000034782-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 790000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000034782-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478226000011/0000034782-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 120000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000034782-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478226000011/0000034782-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 27880000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000034782-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478226000011/0000034782-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 34782, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 12030000.0, 1570000.0, 940000.0, 790000.0, 120000.0 ], "thereafter": 27880000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000034782.json", "sha256": "cc14a5a3955cc130d4cb85e488ddc79a06ff6174bea9fce05591137d2559a390", "retrieved_at": "2026-10-17T22:47:31.501687+00:00", "raw_path": "data/raw/cc14a5a3955cc130d4cb85e488ddc79a06ff6174bea9fce05591137d2559a390.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478226000011/0000034782-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000034782-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478226000011/0000034782-26-000011-index.html", "eps": { "value": 6.41, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000034782-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478226000011/0000034782-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000034782-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478225000025/0000034782-25-000025-index.html", "eps": { "value": 5.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000034782-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478225000025/0000034782-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000034782-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478224000033/0000034782-24-000033-index.html", "eps": { "value": 5.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000034782-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478224000033/0000034782-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000034782-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478223000043/0000034782-23-000043-index.html", "eps": { "value": 4.84, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000034782-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/34782/000003478223000043/0000034782-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DCOM", "source_ticker": "DCOM", "name": "DIME COMMERCIAL BANCSHARES", "group": "Financials", "weight_percent": 0.05, "holding_price": 38.78, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 19907000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000846617-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 110682000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000846617-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 186566000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000846617-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 15341631000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000846617-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 13865862000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000846617-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1475769000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000846617-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000846617-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7683000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000846617-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43023248, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000846617-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 846617, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000846617.json", "sha256": "3462e168a785f5a178cf08432fcd25c0c0e254842fe88f97836e0ef6deffeded", "retrieved_at": "2026-10-17T22:47:32.135805+00:00", "raw_path": "data/raw/3462e168a785f5a178cf08432fcd25c0c0e254842fe88f97836e0ef6deffeded.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000846617-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "eps": { "value": 2.36, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000846617-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19907000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000846617-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 110682000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000846617-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43023248, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000846617-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 186566000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000846617-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661726000013/0000846617-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000846617-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661725000013/0000846617-25-000013-index.html", "eps": { "value": 0.55, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000846617-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661725000013/0000846617-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 16725000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000846617-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661725000013/0000846617-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29084000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000846617-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661725000013/0000846617-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38933054, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000846617-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661725000013/0000846617-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 99056000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000846617-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661725000013/0000846617-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000846617-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661724000018/0000846617-24-000018-index.html", "eps": { "value": 2.29, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000846617-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661724000018/0000846617-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 16437000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000846617-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661724000018/0000846617-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 96094000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000846617-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661724000018/0000846617-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38187477, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000846617-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661724000018/0000846617-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90874000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000846617-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661724000018/0000846617-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000846617-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661723000018/0000846617-23-000018-index.html", "eps": { "value": 3.73, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000846617-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661723000018/0000846617-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 16206000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000846617-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661723000018/0000846617-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 152556000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000846617-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661723000018/0000846617-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38538834, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000846617-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661723000018/0000846617-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 295172000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000846617-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/846617/000084661723000018/0000846617-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KMPR", "source_ticker": "KMPR", "name": "KEMPER", "group": "Financials", "weight_percent": 0.05, "holding_price": 28.42, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4789700000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 143300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 584500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 12472700000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 9803300000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2681400000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 943500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 38500000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62606200, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 301900000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 860748, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000860748.json", "sha256": "27a023e75d1a9381c166acd9a25598c1bffd5af13e0469fed8a65372b83f27f6", "retrieved_at": "2026-10-17T22:47:32.649047+00:00", "raw_path": "data/raw/27a023e75d1a9381c166acd9a25598c1bffd5af13e0469fed8a65372b83f27f6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "eps": { "value": 2.29, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4789700000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 143300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62606200, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 584500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0000860748-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074826000014/0000860748-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000860748-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074825000053/0000860748-25-000053-index.html", "eps": { "value": 4.91, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000860748-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074825000053/0000860748-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4638600000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000860748-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074825000053/0000860748-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 317800000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000860748-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074825000053/0000860748-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64776000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000860748-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074825000053/0000860748-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 382900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0000860748-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074825000053/0000860748-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-07", "accession": "0000860748-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074824000046/0000860748-24-000046-index.html", "eps": { "value": -4.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-07", "accession": "0000860748-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074824000046/0000860748-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4944200000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-07", "accession": "0000860748-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074824000046/0000860748-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -272100000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-07", "accession": "0000860748-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074824000046/0000860748-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64025600, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-07", "accession": "0000860748-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074824000046/0000860748-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -134200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-07", "accession": "0000860748-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074824000046/0000860748-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-09", "accession": "0000860748-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074823000056/0000860748-23-000056-index.html", "eps": { "value": -4.72, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0000860748-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074823000056/0000860748-23-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5576800000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0000860748-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074823000056/0000860748-23-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -301200000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0000860748-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074823000056/0000860748-23-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63825500, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0000860748-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074823000056/0000860748-23-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -210300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0000860748-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/860748/000086074823000056/0000860748-23-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IRON", "source_ticker": "IRON", "name": "DISC MEDICINE", "group": "Health Care", "weight_percent": 0.05, "holding_price": 56.65, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -236022000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -212184000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -180393000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 933000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 806879000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 67053000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 739826000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 91145000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 281000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34340000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 803898000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 36641000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35295663, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -181326000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 21.939848803253188, "cash_runway_years": 0.5052579645551657, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1816736, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001816736.json", "sha256": "421e104e527f147326319d8b61f8431e4fb5fd50582b6fa5a33306dca338477e", "retrieved_at": "2026-10-17T22:47:32.351762+00:00", "raw_path": "data/raw/421e104e527f147326319d8b61f8431e4fb5fd50582b6fa5a33306dca338477e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "eps": { "value": -6.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -212184000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35295663, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -180393000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073602", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000119312526073602/0001193125-26-073602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028390", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000095017025028390/0000950170-25-028390-index.html", "eps": { "value": -3.96, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028390", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000095017025028390/0000950170-25-028390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -109357000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028390", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000095017025028390/0000950170-25-028390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27606022, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028390", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000095017025028390/0000950170-25-028390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -93926000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028390", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000095017025028390/0000950170-25-028390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034432", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000095017024034432/0000950170-24-034432-index.html", "eps": { "value": -3.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034432", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000095017024034432/0000950170-24-034432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -76429000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034432", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000095017024034432/0000950170-24-034432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22315877, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034432", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000095017024034432/0000950170-24-034432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -73462000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034432", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000095017024034432/0000950170-24-034432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011139", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000095017023011139/0000950170-23-011139-index.html", "eps": { "value": -45.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011139", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000095017023011139/0000950170-23-011139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -46827000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011139", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000095017023011139/0000950170-23-011139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1039490, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011139", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000095017023011139/0000950170-23-011139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -42252000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011139", "source_url": "https://www.sec.gov/Archives/edgar/data/1816736/000095017023011139/0000950170-23-011139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OBK", "source_ticker": "OBK", "name": "ORIGIN BANCORP INC", "group": "Financials", "weight_percent": 0.05, "holding_price": 51.8, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 75197000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001516912-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 158918000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001516912-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7866000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001516912-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9724722000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001516912-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8478037000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001516912-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1246685000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001516912-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 424217000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001516912-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8263000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001516912-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31333463, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001516912-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15806000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001516912-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1516912, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001516912.json", "sha256": "55be01a2917b83bb2be6e864cbd57d7244c32ba6fe03590721d1600874936478", "retrieved_at": "2026-10-17T22:47:32.919673+00:00", "raw_path": "data/raw/55be01a2917b83bb2be6e864cbd57d7244c32ba6fe03590721d1600874936478.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001516912-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "eps": { "value": 2.4, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001516912-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 75197000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001516912-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31333463, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001516912-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 158918000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001516912-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691226000011/0001516912-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001516912-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691225000064/0001516912-25-000064-index.html", "eps": { "value": 2.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001516912-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691225000064/0001516912-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 76492000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001516912-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691225000064/0001516912-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31201863, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001516912-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691225000064/0001516912-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 108481000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001516912-25-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691225000064/0001516912-25-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001516912-24-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691224000027/0001516912-24-000027-index.html", "eps": { "value": 2.71, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001516912-24-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691224000027/0001516912-24-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 83800000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001516912-24-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691224000027/0001516912-24-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30931605, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001516912-24-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691224000027/0001516912-24-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 129921000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001516912-24-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691224000027/0001516912-24-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001516912-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691223000013/0001516912-23-000013-index.html", "eps": { "value": 3.28, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001516912-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691223000013/0001516912-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 87715000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001516912-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691223000013/0001516912-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26760592, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001516912-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691223000013/0001516912-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 145649000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001516912-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1516912/000151691223000013/0001516912-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BXDC", "source_ticker": "BXDC", "name": "BLACKSTONE DIGITAL INFRASTRUCTURE", "group": "Real Estate", "weight_percent": 0.05, "holding_price": 16.18, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "PPTA", "source_ticker": "PPTA", "name": "PERPETUA RESOURCES", "group": "Materials", "weight_percent": 0.05, "holding_price": 18.52, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -127957000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -100392000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -104560000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1150000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 877644000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 16343000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 861301000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 714171000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3861000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 748545000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 14653000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93225494, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 841800000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -105710000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 51.08476079983621, "cash_runway_years": 6.830250573833206, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1526243, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001526243.json", "sha256": "b3923038225f74cd28967a6e7e5ccac5abf4111f45466ed11033eb35076b630c", "retrieved_at": "2026-10-17T22:47:33.321254+00:00", "raw_path": "data/raw/b3923038225f74cd28967a6e7e5ccac5abf4111f45466ed11033eb35076b630c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "eps": { "value": -1.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -100392000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93225494, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -104560000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037403", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465926037403/0001104659-26-037403-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001410578-25-000385", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000141057825000385/0001410578-25-000385-index.html", "eps": { "value": -0.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001410578-25-000385", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000141057825000385/0001410578-25-000385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -14483001, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001410578-25-000385", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000141057825000385/0001410578-25-000385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65619452, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001410578-25-000385", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000141057825000385/0001410578-25-000385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -11890427, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001410578-25-000385", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000141057825000385/0001410578-25-000385-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001104659-24-039054", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465924039054/0001104659-24-039054-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001104659-24-039054", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465924039054/0001104659-24-039054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -18771180, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001104659-24-039054", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465924039054/0001104659-24-039054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63190941, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001104659-24-039054", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465924039054/0001104659-24-039054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -21188652, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001104659-24-039054", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465924039054/0001104659-24-039054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001104659-23-033343", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465923033343/0001104659-23-033343-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001104659-23-033343", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465923033343/0001104659-23-033343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -28713531, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001104659-23-033343", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465923033343/0001104659-23-033343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62986816, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001104659-23-033343", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465923033343/0001104659-23-033343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24714185, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001104659-23-033343", "source_url": "https://www.sec.gov/Archives/edgar/data/1526243/000110465923033343/0001104659-23-033343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KOS", "source_ticker": "KOS", "name": "KOSMOS ENERGY", "group": "Energy", "weight_percent": 0.05, "holding_price": 2.68, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1288352000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -699786000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 134012000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4696626000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 528590000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 91518000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2920616000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 132143000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 564660000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27953000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 427874000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 572307000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 477591000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 132143000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 713306000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 828639000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 526186000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.021696710215841634, "current_ratio": 0.7476302054666464, "cash_runway_years": null, "near_term_maturity_to_cash": 1.4439017461045915 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1509991, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 132143000.0, 713306000.0, 828639000.0, 526186000.0, 400000000.0 ], "thereafter": 500000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001509991.json", "sha256": "006591a9c4951f1abc8f01a57856eb76796c3c26cbe8e52c0676956b922d2260", "retrieved_at": "2026-10-17T22:47:33.987951+00:00", "raw_path": "data/raw/006591a9c4951f1abc8f01a57856eb76796c3c26cbe8e52c0676956b922d2260.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "eps": { "value": -1.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1288352000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -699786000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 477591000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 134012000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001509991-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999126000017/0001509991-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001509991-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999125000026/0001509991-25-000026-index.html", "eps": { "value": 0.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001509991-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999125000026/0001509991-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1675358000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001509991-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999125000026/0001509991-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 189851000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001509991-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999125000026/0001509991-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 476691000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001509991-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999125000026/0001509991-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 678249000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001509991-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999125000026/0001509991-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001509991-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999124000029/0001509991-24-000029-index.html", "eps": { "value": 0.44, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001509991-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999124000029/0001509991-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1718829000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001509991-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999124000029/0001509991-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 213520000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001509991-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999124000029/0001509991-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 481070000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001509991-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999124000029/0001509991-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 765170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001509991-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999124000029/0001509991-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001509991-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999123000021/0001509991-23-000021-index.html", "eps": { "value": 0.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001509991-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999123000021/0001509991-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2245355000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001509991-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999123000021/0001509991-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 226551000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001509991-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999123000021/0001509991-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 474857000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001509991-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999123000021/0001509991-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1130476000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001509991-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1509991/000150999123000021/0001509991-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OCUL", "source_ticker": "OCUL", "name": "OCULAR THERAPEUTIX", "group": "Health Care", "weight_percent": 0.05, "holding_price": 7.38, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 51951000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -270017000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -265939000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -204883000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12010000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 808057000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 153747000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 654310000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 737060000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4323000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 43184000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 782129000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 50806000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 187241483, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -5.19753229004254, "free_cash_flow": -216893000.0, "free_cash_flow_margin": -4.174953321399011, "capex_intensity": 0.23117938057015264, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.8312448268560759, "current_ratio": 15.394421918671023, "cash_runway_years": 3.597467823099037, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1393434, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001393434.json", "sha256": "49208a819b449e933d340040d01c62c3d6db52e27de000c4850c8c33e540bcb2", "retrieved_at": "2026-10-17T22:47:34.091960+00:00", "raw_path": "data/raw/49208a819b449e933d340040d01c62c3d6db52e27de000c4850c8c33e540bcb2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "eps": { "value": -1.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 51951000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -265939000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 187241483, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -204883000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010664", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000110465926010664/0001104659-26-010664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002000", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837025002000/0001558370-25-002000-index.html", "eps": { "value": -1.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002000", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837025002000/0001558370-25-002000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 63723000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002000", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837025002000/0001558370-25-002000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -193506000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002000", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837025002000/0001558370-25-002000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 158265162, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002000", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837025002000/0001558370-25-002000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -134677000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002000", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837025002000/0001558370-25-002000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002902", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837024002902/0001558370-24-002902-index.html", "eps": { "value": -1.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002902", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837024002902/0001558370-24-002902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 58443000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002902", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837024002902/0001558370-24-002902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80736000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002902", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837024002902/0001558370-24-002902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85596594, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002902", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837024002902/0001558370-24-002902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -70234000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002902", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837024002902/0001558370-24-002902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002908", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837023002908/0001558370-23-002908-index.html", "eps": { "value": -0.97, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002908", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837023002908/0001558370-23-002908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 51494000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002908", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837023002908/0001558370-23-002908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -71038000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002908", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837023002908/0001558370-23-002908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82644267, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002908", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837023002908/0001558370-23-002908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59603000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002908", "source_url": "https://www.sec.gov/Archives/edgar/data/1393434/000155837023002908/0001558370-23-002908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NBHC", "source_ticker": "NBHC", "name": "NATIONAL BANK HOLDINGS CORP CLASS", "group": "Financials", "weight_percent": 0.05, "holding_price": 37.74, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 47150000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109574000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 162418000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9883518000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8498404000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1385114000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 417058000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7254000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38091014, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15169000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1475841, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001475841.json", "sha256": "4d427d8e4184da990542b52fd0ffac9bbd98697388417b339f6a352a70bcc54d", "retrieved_at": "2026-10-17T22:47:34.531541+00:00", "raw_path": "data/raw/4d427d8e4184da990542b52fd0ffac9bbd98697388417b339f6a352a70bcc54d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "eps": { "value": 2.85, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 47150000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109574000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38091014, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 162418000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019119", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000110465926019119/0001104659-26-019119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001502", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837025001502/0001558370-25-001502-index.html", "eps": { "value": 3.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001502", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837025001502/0001558370-25-001502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 46174000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001502", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837025001502/0001558370-25-001502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118815000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001502", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837025001502/0001558370-25-001502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38419125, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001502", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837025001502/0001558370-25-001502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 155271000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001502", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837025001502/0001558370-25-001502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001838", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837024001838/0001558370-24-001838-index.html", "eps": { "value": 3.72, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001838", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837024001838/0001558370-24-001838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 46924000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001838", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837024001838/0001558370-24-001838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 142048000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001838", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837024001838/0001558370-24-001838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38111208, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001838", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837024001838/0001558370-24-001838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 166935000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001838", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837024001838/0001558370-24-001838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002370", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837023002370/0001558370-23-002370-index.html", "eps": { "value": 2.18, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002370", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837023002370/0001558370-23-002370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37654000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002370", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837023002370/0001558370-23-002370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71274000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002370", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837023002370/0001558370-23-002370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32680932, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002370", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837023002370/0001558370-23-002370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 214634000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002370", "source_url": "https://www.sec.gov/Archives/edgar/data/1475841/000155837023002370/0001558370-23-002370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PDFS", "source_ticker": "PDFS", "name": "PDF SOLUTIONS", "group": "Information Technology", "weight_percent": 0.05, "holding_price": 41.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 219024000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 5847000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -640000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 24053000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 32631000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 418697000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 147675000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 271022000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 42220000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 64763000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2236000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4085000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25925000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 163893000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 71891000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39317000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 244000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 2500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 58125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.026695704580319966, "free_cash_flow": -8578000.0, "free_cash_flow_margin": -0.039164657754401346, "capex_intensity": 0.14898367302213456, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.11836602381474176, "current_ratio": 2.279742944179383, "cash_runway_years": null, "near_term_maturity_to_cash": 0.05921364282330649 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1120914, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2500000.0, 2500000.0, 2500000.0, 2500000.0, 58125000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001120914.json", "sha256": "70d8363183d065eede9cd3babf2900bf7fe4a13582ecb350203c9d336f26734c", "retrieved_at": "2026-10-17T22:47:34.787441+00:00", "raw_path": "data/raw/70d8363183d065eede9cd3babf2900bf7fe4a13582ecb350203c9d336f26734c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "eps": { "value": -0.02, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 219024000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -640000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39317000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24053000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005366", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000143774926005366/0001437749-26-005366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001813", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837025001813/0001558370-25-001813-index.html", "eps": { "value": 0.1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001813", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837025001813/0001558370-25-001813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 179465000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001813", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837025001813/0001558370-25-001813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4057000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001813", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837025001813/0001558370-25-001813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39047000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001813", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837025001813/0001558370-25-001813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9703000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001813", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837025001813/0001558370-25-001813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001843", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837024001843/0001558370-24-001843-index.html", "eps": { "value": 0.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001843", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837024001843/0001558370-24-001843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 165835000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001843", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837024001843/0001558370-24-001843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3105000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001843", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837024001843/0001558370-24-001843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38937000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001843", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837024001843/0001558370-24-001843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001843", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837024001843/0001558370-24-001843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002586", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837023002586/0001558370-23-002586-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002586", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837023002586/0001558370-23-002586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 148549000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002586", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837023002586/0001558370-23-002586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3429000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002586", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837023002586/0001558370-23-002586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37309000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002586", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837023002586/0001558370-23-002586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32298000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002586", "source_url": "https://www.sec.gov/Archives/edgar/data/1120914/000155837023002586/0001558370-23-002586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CTS", "source_ticker": "CTS", "name": "CTS CORP", "group": "Information Technology", "weight_percent": 0.05, "holding_price": 55.29, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 541318000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 82642000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65317000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 102105000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 764311000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 212525000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 551786000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 82295000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 34538000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 252706000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 109688000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29806000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 56178000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.15266811744667644, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.563222438262627, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.3038618627379477, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 26058, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000026058.json", "sha256": "48ed01094bd1603eba8e0ea0d55f682b542a200a78cfc0febe0b39cad1a16e7a", "retrieved_at": "2026-10-17T22:47:35.199450+00:00", "raw_path": "data/raw/48ed01094bd1603eba8e0ea0d55f682b542a200a78cfc0febe0b39cad1a16e7a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "eps": { "value": 2.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 541318000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65317000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29806000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102105000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067039", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000119312526067039/0001193125-26-067039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027956", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017025027956/0000950170-25-027956-index.html", "eps": { "value": 1.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027956", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017025027956/0000950170-25-027956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 515771000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027956", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017025027956/0000950170-25-027956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58114000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027956", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017025027956/0000950170-25-027956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30717000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027956", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017025027956/0000950170-25-027956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 99289000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027956", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017025027956/0000950170-25-027956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019292", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017024019292/0000950170-24-019292-index.html", "eps": { "value": 1.92, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019292", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017024019292/0000950170-24-019292-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 550422000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019292", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017024019292/0000950170-24-019292-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 60532000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019292", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017024019292/0000950170-24-019292-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31579000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019292", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017024019292/0000950170-24-019292-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88811000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019292", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017024019292/0000950170-24-019292-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004366", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017023004366/0000950170-23-004366-index.html", "eps": { "value": 1.85, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004366", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017023004366/0000950170-23-004366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 586869000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004366", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017023004366/0000950170-23-004366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 59575000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004366", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017023004366/0000950170-23-004366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32238000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004366", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017023004366/0000950170-23-004366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 121197000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004366", "source_url": "https://www.sec.gov/Archives/edgar/data/26058/000095017023004366/0000950170-23-004366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MBX", "source_ticker": "MBX", "name": "MBX BIOSCIENCES", "group": "Health Care", "weight_percent": 0.05, "holding_price": 50.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -98055000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -86971000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -79949000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1929000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 385144000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 15921000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 369223000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 75289000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8677000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 381539000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 15495000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36506092, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 601700000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -81878000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 24.623362374959665, "cash_runway_years": 0.9417128419367347, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1776111, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001776111.json", "sha256": "7667ae55a1178969c2869e0b05e3218fb4ef3d3cf280431b3c5bc485c39d4a04", "retrieved_at": "2026-10-17T22:47:35.155963+00:00", "raw_path": "data/raw/7667ae55a1178969c2869e0b05e3218fb4ef3d3cf280431b3c5bc485c39d4a04.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "eps": { "value": -2.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -86971000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36506092, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -79949000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103121", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000119312526103121/0001193125-26-103121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039838", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000095017025039838/0000950170-25-039838-index.html", "eps": { "value": -5.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039838", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000095017025039838/0000950170-25-039838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -61922000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039838", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000095017025039838/0000950170-25-039838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10642954, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039838", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000095017025039838/0000950170-25-039838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -54681000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039838", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000095017025039838/0000950170-25-039838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039838", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000095017025039838/0000950170-25-039838-index.html", "eps": { "value": -31.96, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039838", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000095017025039838/0000950170-25-039838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -32563000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039838", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000095017025039838/0000950170-25-039838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1018757, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039838", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000095017025039838/0000950170-25-039838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31978000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039838", "source_url": "https://www.sec.gov/Archives/edgar/data/1776111/000095017025039838/0000950170-25-039838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INVA", "source_ticker": "INVA", "name": "INNOVIVA", "group": "Health Care", "weight_percent": 0.05, "holding_price": 20.86, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 411328000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 163745000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 196930000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1131000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1635165000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1172841000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 550941000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 257731000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 16698000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9452000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 727515000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 49696000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84760000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2553000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 4532000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 261000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.3980886299984441, "free_cash_flow": 195799000.0, "free_cash_flow_margin": 0.4760167068616773, "capex_intensity": 0.002749630465224833, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 9.806264223260271, "share_based_compensation_to_revenue": 0.02297922825579586, "current_ratio": 14.639306986477784, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1080014, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 261000000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001080014.json", "sha256": "d084df02bec89144279593397678f389908322991ec5479affbceaa1df2c492d", "retrieved_at": "2026-10-17T22:47:35.681036+00:00", "raw_path": "data/raw/d084df02bec89144279593397678f389908322991ec5479affbceaa1df2c492d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "eps": { "value": 3.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 411328000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 84760000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 196930000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071776", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000119312526071776/0001193125-26-071776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027864", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000095017025027864/0000950170-25-027864-index.html", "eps": { "value": 0.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027864", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000095017025027864/0000950170-25-027864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 358711000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027864", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000095017025027864/0000950170-25-027864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 74187000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027864", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000095017025027864/0000950170-25-027864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 188690000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027864", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000095017025027864/0000950170-25-027864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023237", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000095017024023237/0000950170-24-023237-index.html", "eps": { "value": 2.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023237", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000095017024023237/0000950170-24-023237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 310463000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023237", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000095017024023237/0000950170-24-023237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 86876000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023237", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000095017024023237/0000950170-24-023237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 141064000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023237", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000095017024023237/0000950170-24-023237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005168", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000095017023005168/0000950170-23-005168-index.html", "eps": { "value": 2.37, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005168", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000095017023005168/0000950170-23-005168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 331339000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005168", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000095017023005168/0000950170-23-005168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 95248000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005168", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000095017023005168/0000950170-23-005168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 201726000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005168", "source_url": "https://www.sec.gov/Archives/edgar/data/1080014/000095017023005168/0000950170-23-005168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMN", "source_ticker": "AMN", "name": "AMN HEALTHCARE", "group": "Health Care", "weight_percent": 0.05, "holding_price": 40.0, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2730429000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -55472000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -95702000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 269457000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 35629000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2094107000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1452001000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 642106000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 33972000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 156600000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30683000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 545376000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 577614000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38521000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.020316221370341437, "free_cash_flow": 233828000.0, "free_cash_flow_margin": 0.08563782467883252, "capex_intensity": 0.0130488652149534, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0112374282576108, "current_ratio": 0.9441876408812806, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1142750, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001142750.json", "sha256": "f3719f7af63be506b50a0b557111519c267ef962470439ff88ff366094799c13", "retrieved_at": "2026-10-17T22:47:36.242385+00:00", "raw_path": "data/raw/f3719f7af63be506b50a0b557111519c267ef962470439ff88ff366094799c13.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "eps": { "value": -2.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2730429000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -95702000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38521000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 269457000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001628280-26-009918", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000162828026009918/0001628280-26-009918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001142750-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275025000011/0001142750-25-000011-index.html", "eps": { "value": -3.85, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001142750-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275025000011/0001142750-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2983781000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001142750-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275025000011/0001142750-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -146979000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001142750-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275025000011/0001142750-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38188000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001142750-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275025000011/0001142750-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 320418000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001142750-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275025000011/0001142750-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001142750-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275024000016/0001142750-24-000016-index.html", "eps": { "value": 5.36, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001142750-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275024000016/0001142750-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3789254000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001142750-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275024000016/0001142750-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 210679000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001142750-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275024000016/0001142750-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39341000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001142750-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275024000016/0001142750-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 372165000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001142750-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275024000016/0001142750-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001142750-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275023000006/0001142750-23-000006-index.html", "eps": { "value": 9.9, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001142750-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275023000006/0001142750-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5243242000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001142750-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275023000006/0001142750-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 444050000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001142750-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275023000006/0001142750-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44870000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001142750-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275023000006/0001142750-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 653733000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001142750-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1142750/000114275023000006/0001142750-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IIPR", "source_ticker": "IIPR", "name": "INNOVATIVE INDUSTRIAL PROPERTIES I", "group": "Real Estate", "weight_percent": 0.05, "holding_price": 53.2, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 265955000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 124122000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118247000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 198189000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2370858000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 522854000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1848004000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 47597000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 74068000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10132000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28377227, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 20108000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 318715000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 75000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.46670301366772576, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.676059434911668, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0380966704893685, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 6.696115301384541 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1677576, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 318715000.0, 0.0, 75000000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001677576.json", "sha256": "efe89c1efcdeefaad03b5b84b9af82174b992fcd3d11fd30ca29d9dd9c7d6fa1", "retrieved_at": "2026-10-17T22:47:36.366420+00:00", "raw_path": "data/raw/efe89c1efcdeefaad03b5b84b9af82174b992fcd3d11fd30ca29d9dd9c7d6fa1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "eps": { "value": 3.93, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 265955000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118247000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28377227, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 198189000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001677576-26-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000167757626000001/0001677576-26-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001322", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837025001322/0001558370-25-001322-index.html", "eps": { "value": 5.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001322", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837025001322/0001558370-25-001322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 308517000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001322", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837025001322/0001558370-25-001322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 161661000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001322", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837025001322/0001558370-25-001322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28530650, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001322", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837025001322/0001558370-25-001322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 258446000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001322", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837025001322/0001558370-25-001322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001866", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837024001866/0001558370-24-001866-index.html", "eps": { "value": 5.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001866", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837024001866/0001558370-24-001866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 309506000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001866", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837024001866/0001558370-24-001866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 165588000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001866", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837024001866/0001558370-24-001866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28255797, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001866", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837024001866/0001558370-24-001866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 255543000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001866", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837024001866/0001558370-24-001866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002394", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837023002394/0001558370-23-002394-index.html", "eps": { "value": 5.52, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002394", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837023002394/0001558370-23-002394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 276359000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002394", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837023002394/0001558370-23-002394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 154386000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002394", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837023002394/0001558370-23-002394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27663169, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002394", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837023002394/0001558370-23-002394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 234130000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002394", "source_url": "https://www.sec.gov/Archives/edgar/data/1677576/000155837023002394/0001558370-23-002394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DBD", "source_ticker": "DBD", "name": "DIEBOLD NIXDORF INC", "group": "Information Technology", "weight_percent": 0.05, "holding_price": 66.57, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3805700000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 242000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 94600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 300700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3854400000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2749600000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1099900000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 368900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 938500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 127500000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1786800000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1371500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 130700000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06358882728538771, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 3.178646934460888, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0031794413642693854, "current_ratio": 1.3028071454611738, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 28823, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000028823.json", "sha256": "ba56b329856d42c8e1e3211bcdfb316a441b9f14307f620b7e91b887fac9c02a", "retrieved_at": "2026-10-17T22:47:36.770721+00:00", "raw_path": "data/raw/ba56b329856d42c8e1e3211bcdfb316a441b9f14307f620b7e91b887fac9c02a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "eps": { "value": 2.54, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3805700000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 94600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 300700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0000028823-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882326000008/0000028823-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000028823-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882325000022/0000028823-25-000022-index.html", "eps": { "value": -0.44, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000028823-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882325000022/0000028823-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3751100000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000028823-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882325000022/0000028823-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16500000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000028823-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882325000022/0000028823-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000028823-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882325000022/0000028823-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 149200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000028823-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882325000022/0000028823-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000028823-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882324000025/0000028823-24-000025-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-08-12", "filed": "2024-03-08", "accession": "0000028823-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/28823/000002882324000025/0000028823-24-000025-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GNL", "source_ticker": "GNL", "name": "GLOBAL NET LEASE INC", "group": "Real Estate", "weight_percent": 0.05, "holding_price": 7.44, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 495286000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011696", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 110983000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011696", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 222790000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011696", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4347203000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011696", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2683705000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011696", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1663498000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011696", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 180114000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011696", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12514000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011696", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 223255282, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011696", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 120279000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011696", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.22407861316491887, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02526620982624181, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1526113, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001526113.json", "sha256": "273221b9156cad0e17ff56724da5b9d958220ffc3e3639e96cd34a30b0379951", "retrieved_at": "2026-10-17T22:47:37.174079+00:00", "raw_path": "data/raw/273221b9156cad0e17ff56724da5b9d958220ffc3e3639e96cd34a30b0379951.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011696", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "eps": { "value": -1.21, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011696", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 495286000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011696", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 223255282, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011696", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 222790000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011696", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000162828026011696/0001628280-26-011696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001526113-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000152611325000007/0001526113-25-000007-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001526113-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000152611325000007/0001526113-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 805010000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001526113-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000152611325000007/0001526113-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 230440385, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001526113-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000152611325000007/0001526113-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 299470000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001526113-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000152611325000007/0001526113-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001526113-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000152611324000007/0001526113-24-000007-index.html", "eps": { "value": -1.71, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001526113-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000152611324000007/0001526113-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 515070000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001526113-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000152611324000007/0001526113-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 142584332, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001526113-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000152611324000007/0001526113-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 143743000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001526113-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000152611324000007/0001526113-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001526113-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000152611323000006/0001526113-23-000006-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001526113-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000152611323000006/0001526113-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 378857000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001526113-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000152611323000006/0001526113-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 103686395, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001526113-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000152611323000006/0001526113-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 181820000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001526113-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1526113/000152611323000006/0001526113-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GENI", "source_ticker": "GENI", "name": "GENIUS SPORTS LTD", "group": "Consumer Discretionary", "weight_percent": 0.05, "holding_price": 6.58, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "SFL", "source_ticker": "SFL", "name": "SFL", "group": "Energy", "weight_percent": 0.05, "holding_price": 12.57, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "NTLA", "source_ticker": "NTLA", "name": "INTELLIA THERAPEUTICS", "group": "Health Care", "weight_percent": 0.05, "holding_price": 11.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 67671000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -440990000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -412694000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -394736000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1129000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 842127000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 170733000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 671394000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 155464000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9767000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 80219000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 527711000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 103884000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 108376000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 128175000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -6.516676271962879, "free_cash_flow": -395865000.0, "free_cash_flow_margin": -5.849847054129539, "capex_intensity": 0.0166836606522735, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.1854265490387315, "current_ratio": 5.079810172885141, "cash_runway_years": 0.39384297353167685, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1652130, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001652130.json", "sha256": "554ffcb9aec19f194819e1de5938020c2541fd6cb0f18fc951c7fec552d678be", "retrieved_at": "2026-10-17T22:47:37.994448+00:00", "raw_path": "data/raw/554ffcb9aec19f194819e1de5938020c2541fd6cb0f18fc951c7fec552d678be.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "eps": { "value": -3.81, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 67671000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -412694000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 108376000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -394736000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076550", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000119312526076550/0001193125-26-076550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029007", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017025029007/0000950170-25-029007-index.html", "eps": { "value": -5.25, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029007", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017025029007/0000950170-25-029007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 57877000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029007", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017025029007/0000950170-25-029007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -519021000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029007", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017025029007/0000950170-25-029007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98849000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029007", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017025029007/0000950170-25-029007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -348880000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029007", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017025029007/0000950170-25-029007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018736", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017024018736/0000950170-24-018736-index.html", "eps": { "value": -5.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018736", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017024018736/0000950170-24-018736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 36275000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018736", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017024018736/0000950170-24-018736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -481192000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018736", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017024018736/0000950170-24-018736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88770000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018736", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017024018736/0000950170-24-018736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -394086000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018736", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017024018736/0000950170-24-018736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004097", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017023004097/0000950170-23-004097-index.html", "eps": { "value": -6.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004097", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017023004097/0000950170-23-004097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 52121000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004097", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017023004097/0000950170-23-004097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -474186000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004097", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017023004097/0000950170-23-004097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76972000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004097", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017023004097/0000950170-23-004097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -333287000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004097", "source_url": "https://www.sec.gov/Archives/edgar/data/1652130/000095017023004097/0000950170-23-004097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "URGN", "source_ticker": "URGN", "name": "UROGEN PHARMA", "group": "Health Care", "weight_percent": 0.05, "holding_price": 36.61, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 109788000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -124863000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -153494000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -162444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 289000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 200455000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 305929000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -105474000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 110745000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 122210000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 307000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11959000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 186024000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 46418000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 39801000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 93750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 31250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.137310088534266, "free_cash_flow": -162733000.0, "free_cash_flow_margin": -1.4822476044740773, "capex_intensity": 0.0026323459758807884, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1089281160053922, "current_ratio": 4.007583265112672, "cash_runway_years": 0.6817426313067888, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1668243, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 93750000.0, 31250000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001668243.json", "sha256": "c0f9fceebc685f0377739af490e9f9cff0a1b4a6e8cf3110d6b22e5d217158cf", "retrieved_at": "2026-10-17T22:47:38.193809+00:00", "raw_path": "data/raw/c0f9fceebc685f0377739af490e9f9cff0a1b4a6e8cf3110d6b22e5d217158cf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "eps": null, "revenue": { "value": 109788000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -153494000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -162444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006234", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774926006234/0001437749-26-006234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006842", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774925006842/0001437749-25-006842-index.html", "eps": null, "revenue": { "value": 90398000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006842", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774925006842/0001437749-25-006842-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -126874000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006842", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774925006842/0001437749-25-006842-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -96766000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006842", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774925006842/0001437749-25-006842-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007753", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774924007753/0001437749-24-007753-index.html", "eps": null, "revenue": { "value": 82713000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007753", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774924007753/0001437749-24-007753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -102244000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007753", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774924007753/0001437749-24-007753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -76376000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007753", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774924007753/0001437749-24-007753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007710", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774923007710/0001437749-23-007710-index.html", "eps": null, "revenue": { "value": 64357000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007710", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774923007710/0001437749-23-007710-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -109783000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007710", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774923007710/0001437749-23-007710-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -87559000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007710", "source_url": "https://www.sec.gov/Archives/edgar/data/1668243/000143774923007710/0001437749-23-007710-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SAFT", "source_ticker": "SAFT", "name": "SAFETY INSURANCE GROUP INC", "group": "Financials", "weight_percent": 0.05, "holding_price": 104.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1263732000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99255000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 194498000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2508000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2471108000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1578797000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 892311000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 73901000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5830000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14745125, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1172052, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001172052.json", "sha256": "cc52e1be1caf4f0493b2b654b6bd592dc5a23ff0035a2e08e58e693b284f3e51", "retrieved_at": "2026-10-17T22:47:38.823472+00:00", "raw_path": "data/raw/cc52e1be1caf4f0493b2b654b6bd592dc5a23ff0035a2e08e58e693b284f3e51.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "eps": { "value": 6.7, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1263732000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99255000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14745125, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 194498000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001172052-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205226000005/0001172052-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001172052-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205225000006/0001172052-25-000006-index.html", "eps": { "value": 4.78, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001172052-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205225000006/0001172052-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1120017000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001172052-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205225000006/0001172052-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70734000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001172052-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205225000006/0001172052-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14717118, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001172052-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205225000006/0001172052-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 128688000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001172052-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205225000006/0001172052-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001172052-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205224000008/0001172052-24-000008-index.html", "eps": { "value": 1.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001172052-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205224000008/0001172052-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 930956000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001172052-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205224000008/0001172052-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18875000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001172052-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205224000008/0001172052-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14710131, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001172052-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205224000008/0001172052-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52114000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001172052-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205224000008/0001172052-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001172052-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205223000006/0001172052-23-000006-index.html", "eps": { "value": 3.15, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001172052-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205223000006/0001172052-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 797559000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001172052-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205223000006/0001172052-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46561000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001172052-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205223000006/0001172052-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14710611, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001172052-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205223000006/0001172052-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44326000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001172052-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1172052/000117205223000006/0001172052-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "THRM", "source_ticker": "THRM", "name": "GENTHERM", "group": "Consumer Discretionary", "weight_percent": 0.05, "holding_price": 29.81, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1498602000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 82700000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 116791000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 55673000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1396429000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 676106000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 720323000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 160833000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 189000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 73000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12300000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 776950000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 404310000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30932894, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 10015000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 73000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 189000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.055184765534811775, "free_cash_flow": 61118000.0, "free_cash_flow_margin": 0.04078334340939089, "capex_intensity": 0.03714995709334433, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008207649529361365, "current_ratio": 1.9216690163488412, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0004538869510610385 }, "observation_status": "sec-xbrl-unreviewed", "cik": 903129, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 73000.0, 189000000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000903129.json", "sha256": "00229628485b6e7a2f31d89481b6570049a7568559e541ecdd81adee38a6a577", "retrieved_at": "2026-10-17T22:47:38.984977+00:00", "raw_path": "data/raw/00229628485b6e7a2f31d89481b6570049a7568559e541ecdd81adee38a6a577.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "eps": { "value": 0.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1498602000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 30932894, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 116791000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059602", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000119312526059602/0001193125-26-059602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023344", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000095017025023344/0000950170-25-023344-index.html", "eps": { "value": 2.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023344", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000095017025023344/0000950170-25-023344-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1456124000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023344", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000095017025023344/0000950170-25-023344-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 31476486, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023344", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000095017025023344/0000950170-25-023344-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109646000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023344", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000095017025023344/0000950170-25-023344-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018007", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000095017024018007/0000950170-24-018007-index.html", "eps": { "value": 1.22, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018007", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000095017024018007/0000950170-24-018007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1469076000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018007", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000095017024018007/0000950170-24-018007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 33066917, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018007", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000095017024018007/0000950170-24-018007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 119265000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018007", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000095017024018007/0000950170-24-018007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004405", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000095017023004405/0000950170-23-004405-index.html", "eps": { "value": 0.73, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004405", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000095017023004405/0000950170-23-004405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1204656000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004405", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000095017023004405/0000950170-23-004405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 33503154, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004405", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000095017023004405/0000950170-23-004405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14947000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004405", "source_url": "https://www.sec.gov/Archives/edgar/data/903129/000095017023004405/0000950170-23-004405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KEEL", "source_ticker": "KEEL", "name": "KEEL INFRASTRUCTURE CORP", "group": "Information Technology", "weight_percent": 0.05, "holding_price": 2.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 229276000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -149600000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -284544000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -226594000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1296344000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 735969000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 560375000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 572447000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 97022000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14984000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 826465000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 148112000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 551676757, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.6524887035712417, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06535354768924789, "current_ratio": 5.580000270065896, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1812477, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001812477.json", "sha256": "8764aa60198364403bf899a3238d7406ef4662d03978eb0ca49978bc9c9c7c1e", "retrieved_at": "2026-10-17T22:47:39.242324+00:00", "raw_path": "data/raw/8764aa60198364403bf899a3238d7406ef4662d03978eb0ca49978bc9c9c7c1e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 229276000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -284544000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 551676757, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -226594000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 133274000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28365000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 414669947, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -141707000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "eps": { "value": -0.21, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 120400000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55511000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 262237117, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -106887000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-31", "accession": "0001213900-26-037514", "source_url": "https://www.sec.gov/Archives/edgar/data/1812477/000121390026037514/0001213900-26-037514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CNOB", "source_ticker": "CNOB", "name": "CONNECTONE BANCORP", "group": "Financials", "weight_percent": 0.05, "holding_price": 30.43, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 80443000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005320", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 106398000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005320", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5389000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005320", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 14002700000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005320", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 12429360000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005320", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1573340000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005320", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 380895000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005320", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4648000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005320", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45415000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005320", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005320", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 712771, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000712771.json", "sha256": "39ef00616bce9a525032c9a75d0c208d2029a73da12a31f50ceca7586a3dfdde", "retrieved_at": "2026-10-17T22:47:39.382308+00:00", "raw_path": "data/raw/39ef00616bce9a525032c9a75d0c208d2029a73da12a31f50ceca7586a3dfdde.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005320", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "eps": { "value": 1.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005320", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 80443000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005320", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45415000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005320", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 106398000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005320", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774926005320/0001437749-26-005320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001437749-25-004744", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774925004744/0001437749-25-004744-index.html", "eps": { "value": 1.76, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001437749-25-004744", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774925004744/0001437749-25-004744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 73793000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001437749-25-004744", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774925004744/0001437749-25-004744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38481000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001437749-25-004744", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774925004744/0001437749-25-004744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001437749-25-004744", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774925004744/0001437749-25-004744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005370", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774924005370/0001437749-24-005370-index.html", "eps": { "value": 2.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005370", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774924005370/0001437749-24-005370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 87003000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005370", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774924005370/0001437749-24-005370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38962000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005370", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774924005370/0001437749-24-005370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 92891000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005370", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774924005370/0001437749-24-005370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004537", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774923004537/0001437749-23-004537-index.html", "eps": { "value": 3.01, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004537", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774923004537/0001437749-23-004537-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 125211000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004537", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774923004537/0001437749-23-004537-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39476000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004537", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774923004537/0001437749-23-004537-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 176777000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004537", "source_url": "https://www.sec.gov/Archives/edgar/data/712771/000143774923004537/0001437749-23-004537-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GRC", "source_ticker": "GRC", "name": "GORMAN-RUPP", "group": "Industrials", "weight_percent": 0.05, "holding_price": 72.14, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 682389000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 95363000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53017000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 106228000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 860055000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 445332000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 414723000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 35083000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 284406000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 23125000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 27709000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3579000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 233694000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 98612000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26295362, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 23125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 32375000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 37000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 188250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 30000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13974873569181215, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.003659203651659, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0052448090458668, "current_ratio": 2.369833286009816, "cash_runway_years": null, "near_term_maturity_to_cash": 0.6591511558304592 }, "observation_status": "sec-xbrl-unreviewed", "cik": 42682, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 23125000.0, 32375000.0, 37000000.0, 188250000.0, 0.0 ], "thereafter": 30000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000042682.json", "sha256": "4c0c31b867c057840522390557f0a336ce89d74435a97fcc13d3084784614f14", "retrieved_at": "2026-10-17T22:47:39.985717+00:00", "raw_path": "data/raw/4c0c31b867c057840522390557f0a336ce89d74435a97fcc13d3084784614f14.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "eps": { "value": 2.02, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 682389000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53017000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26295362, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 106228000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-084820", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000119312526084820/0001193125-26-084820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005856", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000143774925005856/0001437749-25-005856-index.html", "eps": null, "revenue": { "value": 659667000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005856", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000143774925005856/0001437749-25-005856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40115000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005856", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000143774925005856/0001437749-25-005856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 69830000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005856", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000143774925005856/0001437749-25-005856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001437749-24-005519", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000143774924005519/0001437749-24-005519-index.html", "eps": null, "revenue": { "value": 659511000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001437749-24-005519", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000143774924005519/0001437749-24-005519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34951000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001437749-24-005519", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000143774924005519/0001437749-24-005519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 98225000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001437749-24-005519", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000143774924005519/0001437749-24-005519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005782", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000143774923005782/0001437749-23-005782-index.html", "eps": null, "revenue": { "value": 521027000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005782", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000143774923005782/0001437749-23-005782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11195000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005782", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000143774923005782/0001437749-23-005782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 13685000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005782", "source_url": "https://www.sec.gov/Archives/edgar/data/42682/000143774923005782/0001437749-23-005782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AZTA", "source_ticker": "AZTA", "name": "AZENTA", "group": "Health Care", "weight_percent": 0.05, "holding_price": 36.52, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 593821000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -26844000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55763000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 72181000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 33857000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2059582000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 332596000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1726986000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 279783000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20881000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 708339000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 237674000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45896000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2770000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.045205541737324884, "free_cash_flow": 38324000.0, "free_cash_flow_margin": 0.06453796682838768, "capex_intensity": 0.05701549793624678, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03516379515039044, "current_ratio": 2.9802965406396997, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 933974, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000933974.json", "sha256": "196435861a4a3db45729d00c4f80331831a7f07a2c7f77ff7dc9560bf5ad8c4c", "retrieved_at": "2026-10-17T22:47:40.582164+00:00", "raw_path": "data/raw/196435861a4a3db45729d00c4f80331831a7f07a2c7f77ff7dc9560bf5ad8c4c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "eps": { "value": -1.22, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 593821000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55763000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45896000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72181000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-03-31", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-12-04", "accession": "0001437749-25-036931", "source_url": "https://www.sec.gov/Archives/edgar/data/933974/000143774925036931/0001437749-25-036931-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HTH", "source_ticker": "HTH", "name": "HILLTOP HOLDINGS", "group": "Financials", "weight_percent": 0.05, "holding_price": 36.77, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 165591000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-015264", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000110465926015264/0001104659-26-015264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -38696000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-015264", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000110465926015264/0001104659-26-015264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 15844994000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-015264", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000110465926015264/0001104659-26-015264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 13647388000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-015264", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000110465926015264/0001104659-26-015264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2168401000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-015264", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000110465926015264/0001104659-26-015264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 676882000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-015264", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000110465926015264/0001104659-26-015264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62709000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-015264", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000110465926015264/0001104659-26-015264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 184032000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-015264", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000110465926015264/0001104659-26-015264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 150000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-015264", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000110465926015264/0001104659-26-015264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1265131, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": 150000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001265131.json", "sha256": "39450b70eb33d23bdf3f429ec3867a15f74851c5dd6478ee229f46859663893f", "retrieved_at": "2026-10-17T22:47:40.728357+00:00", "raw_path": "data/raw/39450b70eb33d23bdf3f429ec3867a15f74851c5dd6478ee229f46859663893f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1265131/000110465926015264/0001104659-26-015264-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-015264", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000110465926015264/0001104659-26-015264-index.html", "eps": { "value": 2.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-015264", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000110465926015264/0001104659-26-015264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 165591000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-015264", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000110465926015264/0001104659-26-015264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62709000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-015264", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000110465926015264/0001104659-26-015264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -38696000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-015264", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000110465926015264/0001104659-26-015264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001558370-25-001023", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000155837025001023/0001558370-25-001023-index.html", "eps": { "value": 1.74, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001558370-25-001023", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000155837025001023/0001558370-25-001023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 113213000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001558370-25-001023", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000155837025001023/0001558370-25-001023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65046000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001558370-25-001023", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000155837025001023/0001558370-25-001023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 273932000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001558370-25-001023", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000155837025001023/0001558370-25-001023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001558370-24-001160", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000155837024001160/0001558370-24-001160-index.html", "eps": { "value": 1.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001558370-24-001160", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000155837024001160/0001558370-24-001160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 109646000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001558370-24-001160", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000155837024001160/0001558370-24-001160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65045000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001558370-24-001160", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000155837024001160/0001558370-24-001160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 443023000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001558370-24-001160", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000155837024001160/0001558370-24-001160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001558370-23-001524", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000155837023001524/0001558370-23-001524-index.html", "eps": { "value": 1.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001558370-23-001524", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000155837023001524/0001558370-23-001524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 113134000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001558370-23-001524", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000155837023001524/0001558370-23-001524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70626000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001558370-23-001524", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000155837023001524/0001558370-23-001524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1189448000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001558370-23-001524", "source_url": "https://www.sec.gov/Archives/edgar/data/1265131/000155837023001524/0001558370-23-001524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NVCR", "source_ticker": "NVCR", "name": "NOVOCURE", "group": "Health Care", "weight_percent": 0.05, "holding_price": 14.41, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 655353000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -153800000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -136227000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -49031000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 26648000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 804326000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 463860000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 340466000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 93548000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 195047000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 22217000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 104832000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 646731000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 223228000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111471991, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3656000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.23468268246273383, "free_cash_flow": -75679000.0, "free_cash_flow_margin": -0.11547822318658799, "capex_intensity": 0.04066205541135846, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -6.922626817302066, "share_based_compensation_to_revenue": 0.15996264608539215, "current_ratio": 2.897176877452649, "cash_runway_years": 1.9079357957210745, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1645113, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001645113.json", "sha256": "341f267dfdfd4e13271c12e8417a069d35bde3287b9036eee37c7d8e5e7e91f9", "retrieved_at": "2026-10-17T22:47:40.894690+00:00", "raw_path": "data/raw/341f267dfdfd4e13271c12e8417a069d35bde3287b9036eee37c7d8e5e7e91f9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "eps": { "value": -1.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 655353000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -136227000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111471991, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -49031000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001645113-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511326000017/0001645113-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001645113-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511325000002/0001645113-25-000002-index.html", "eps": { "value": -1.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001645113-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511325000002/0001645113-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 605220000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001645113-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511325000002/0001645113-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -168627000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001645113-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511325000002/0001645113-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107834368, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001645113-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511325000002/0001645113-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -26369000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001645113-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511325000002/0001645113-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001645113-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511324000006/0001645113-24-000006-index.html", "eps": { "value": -1.95, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001645113-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511324000006/0001645113-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 509338000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001645113-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511324000006/0001645113-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -207043000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001645113-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511324000006/0001645113-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106391178, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001645113-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511324000006/0001645113-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -73336000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001645113-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511324000006/0001645113-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001645113-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511323000023/0001645113-23-000023-index.html", "eps": { "value": -0.88, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001645113-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511323000023/0001645113-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 537840000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001645113-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511323000023/0001645113-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -92534000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001645113-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511323000023/0001645113-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104660476, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001645113-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511323000023/0001645113-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30788000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001645113-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1645113/000164511323000023/0001645113-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CBRL", "source_ticker": "CBRL", "name": "CRACKER BARREL OLD COUNTRY STORE I", "group": "Consumer Discretionary", "weight_percent": 0.05, "holding_price": 67.41, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3318714000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-08-02", "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -12470000, "tag": "OperatingIncomeLoss", "start": "2025-08-02", "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31675000, "tag": "NetIncomeLoss", "start": "2025-08-02", "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 206204000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-08-02", "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 117782000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-08-02", "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2022407000, "tag": "Assets", "start": null, "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 478206000, "tag": "StockholdersEquity", "start": null, "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 36535000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 337231000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 123105000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-08-02", "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9450000, "tag": "ShareBasedCompensation", "start": "2025-08-02", "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 275882000, "tag": "AssetsCurrent", "start": null, "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 476236000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22545123, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-08-02", "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.0037574795538271753, "free_cash_flow": 88422000.0, "free_cash_flow_margin": 0.0266434528555338, "capex_intensity": 0.03549025315227525, "cfo_to_positive_net_income": 6.509992107340174, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0028474885151296555, "current_ratio": 0.5792968192240822, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1067294, "fiscal_year": "2026", "fiscal_end": "2026-07-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001067294.json", "sha256": "12d5f039b9f32f7b079d7ed840a12fcddbe90ff2fc42eb314189d46f40a3d124", "retrieved_at": "2026-10-17T22:47:41.122549+00:00", "raw_path": "data/raw/12d5f039b9f32f7b079d7ed840a12fcddbe90ff2fc42eb314189d46f40a3d124.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "earnings": { "annual_history": [ { "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "eps": { "value": 1.4, "tag": "EarningsPerShareDiluted", "start": "2025-08-02", "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3318714000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-08-02", "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31675000, "tag": "NetIncomeLoss", "start": "2025-08-02", "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22545123, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-08-02", "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 206204000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-08-02", "end": "2026-07-31", "filed": "2026-09-25", "accession": "0001104659-26-110772", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465926110772/0001104659-26-110772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-08-01", "filed": "2025-09-26", "accession": "0001104659-25-093663", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465925093663/0001104659-25-093663-index.html", "eps": { "value": 2.06, "tag": "EarningsPerShareDiluted", "start": "2024-08-03", "end": "2025-08-01", "filed": "2025-09-26", "accession": "0001104659-25-093663", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465925093663/0001104659-25-093663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3483684000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-08-03", "end": "2025-08-01", "filed": "2025-09-26", "accession": "0001104659-25-093663", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465925093663/0001104659-25-093663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46379000, "tag": "NetIncomeLoss", "start": "2024-08-03", "end": "2025-08-01", "filed": "2025-09-26", "accession": "0001104659-25-093663", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465925093663/0001104659-25-093663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22463943, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-08-03", "end": "2025-08-01", "filed": "2025-09-26", "accession": "0001104659-25-093663", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465925093663/0001104659-25-093663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 218899000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-08-03", "end": "2025-08-01", "filed": "2025-09-26", "accession": "0001104659-25-093663", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000110465925093663/0001104659-25-093663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-08-02", "filed": "2024-09-27", "accession": "0001558370-24-013061", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000155837024013061/0001558370-24-013061-index.html", "eps": { "value": 1.83, "tag": "EarningsPerShareDiluted", "start": "2023-07-29", "end": "2024-08-02", "filed": "2024-09-27", "accession": "0001558370-24-013061", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000155837024013061/0001558370-24-013061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3470762000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-29", "end": "2024-08-02", "filed": "2024-09-27", "accession": "0001558370-24-013061", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000155837024013061/0001558370-24-013061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40930000, "tag": "NetIncomeLoss", "start": "2023-07-29", "end": "2024-08-02", "filed": "2024-09-27", "accession": "0001558370-24-013061", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000155837024013061/0001558370-24-013061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22319894, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-29", "end": "2024-08-02", "filed": "2024-09-27", "accession": "0001558370-24-013061", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000155837024013061/0001558370-24-013061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 168980000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-29", "end": "2024-08-02", "filed": "2024-09-27", "accession": "0001558370-24-013061", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000155837024013061/0001558370-24-013061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-07-28", "filed": "2023-09-26", "accession": "0001140361-23-045201", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000114036123045201/0001140361-23-045201-index.html", "eps": { "value": 4.45, "tag": "EarningsPerShareDiluted", "start": "2022-07-30", "end": "2023-07-28", "filed": "2023-09-26", "accession": "0001140361-23-045201", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000114036123045201/0001140361-23-045201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3442808000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-30", "end": "2023-07-28", "filed": "2023-09-26", "accession": "0001140361-23-045201", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000114036123045201/0001140361-23-045201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99050000, "tag": "NetIncomeLoss", "start": "2022-07-30", "end": "2023-07-28", "filed": "2023-09-26", "accession": "0001140361-23-045201", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000114036123045201/0001140361-23-045201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22265399, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-30", "end": "2023-07-28", "filed": "2023-09-26", "accession": "0001140361-23-045201", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000114036123045201/0001140361-23-045201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 250457000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-30", "end": "2023-07-28", "filed": "2023-09-26", "accession": "0001140361-23-045201", "source_url": "https://www.sec.gov/Archives/edgar/data/1067294/000114036123045201/0001140361-23-045201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BFC", "source_ticker": "BFC", "name": "BANK FIRST CORP", "group": "Financials", "weight_percent": 0.05, "holding_price": 146.96, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 71496000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 62482000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11444000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4506095000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3862259000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 643836000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 243207000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2136000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9867132, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 737000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 22042000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1746109, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001746109.json", "sha256": "8e0bd85b3dc647426f3f431e197673b67d01226b146d80a7b04208775ba1bdaa", "retrieved_at": "2026-10-17T22:47:41.858846+00:00", "raw_path": "data/raw/8e0bd85b3dc647426f3f431e197673b67d01226b146d80a7b04208775ba1bdaa.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "eps": { "value": 7.23, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 71496000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9867132, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62482000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021567", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000110465926021567/0001104659-26-021567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001937", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000155837025001937/0001558370-25-001937-index.html", "eps": { "value": 6.5, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001937", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000155837025001937/0001558370-25-001937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 65563000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001937", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000155837025001937/0001558370-25-001937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10054568, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001937", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000155837025001937/0001558370-25-001937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65847000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001937", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000155837025001937/0001558370-25-001937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002199", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000155837024002199/0001558370-24-002199-index.html", "eps": { "value": 7.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002199", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000155837024002199/0001558370-24-002199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 74514000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002199", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000155837024002199/0001558370-24-002199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10198993, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002199", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000155837024002199/0001558370-24-002199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52945000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002199", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000155837024002199/0001558370-24-002199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003499", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000155837023003499/0001558370-23-003499-index.html", "eps": { "value": 5.58, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003499", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000155837023003499/0001558370-23-003499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 45214000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003499", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000155837023003499/0001558370-23-003499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8069260, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003499", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000155837023003499/0001558370-23-003499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40008000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003499", "source_url": "https://www.sec.gov/Archives/edgar/data/1746109/000155837023003499/0001558370-23-003499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PBI", "source_ticker": "PBI", "name": "PITNEY BOWES", "group": "Industrials", "weight_percent": 0.05, "holding_price": 17.29, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1892629000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 144697000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 383257000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 66278000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3168951000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3971311000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -802360000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 284887000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1975888000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 17150000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14151000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1100499000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1547839000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 173040000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 17150000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 367850000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 134150000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 332150000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 236150000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 938762000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 316979000.0, "free_cash_flow_margin": 0.1674807899487961, "capex_intensity": 0.03501901323502916, "cfo_to_positive_net_income": 2.648686565720091, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0074769011782023845, "current_ratio": 0.7109906133648267, "cash_runway_years": null, "near_term_maturity_to_cash": 0.06019930709368978 }, "observation_status": "sec-xbrl-unreviewed", "cik": 78814, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 17150000.0, 367850000.0, 134150000.0, 332150000.0, 236150000.0 ], "thereafter": 938762000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000078814.json", "sha256": "aa76407aa171efe6302fba30ed8486311a13d17b9102b43fb4c15a692065426e", "retrieved_at": "2026-10-17T22:47:42.212259+00:00", "raw_path": "data/raw/aa76407aa171efe6302fba30ed8486311a13d17b9102b43fb4c15a692065426e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "eps": { "value": 0.84, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1892629000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 144697000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 173040000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 383257000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009650", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000162828026009650/0001628280-26-009650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000078814-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881425000015/0000078814-25-000015-index.html", "eps": { "value": -1.12, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000078814-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881425000015/0000078814-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2026598000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000078814-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881425000015/0000078814-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -203597000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000078814-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881425000015/0000078814-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 182526000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000078814-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881425000015/0000078814-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 229170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000078814-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881425000015/0000078814-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000078814-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881424000004/0000078814-24-000004-index.html", "eps": { "value": -2.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000078814-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881424000004/0000078814-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3266348000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000078814-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881424000004/0000078814-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -385627000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000078814-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881424000004/0000078814-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175640000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000078814-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881424000004/0000078814-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000078814-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881423000012/0000078814-23-000012-index.html", "eps": { "value": 0.21, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000078814-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881423000012/0000078814-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3538042000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000078814-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881423000012/0000078814-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36940000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000078814-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881423000012/0000078814-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 177252000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000078814-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881423000012/0000078814-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 175983000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000078814-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/78814/000007881423000012/0000078814-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMPL", "source_ticker": "AMPL", "name": "AMPLITUDE CLASS A", "group": "Information Technology", "weight_percent": 0.05, "holding_price": 15.83, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 343214000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -88541000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 29824000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1621000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 420684000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 175338000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 245346000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 81119000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 92125000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 256663000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 164746000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 131976000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 30739000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 28203000.0, "free_cash_flow_margin": 0.08217322137208855, "capex_intensity": 0.004723000809990268, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.26841853770533836, "current_ratio": 1.5579316038022168, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1866692, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001866692.json", "sha256": "551e39d69b94635d529e886482539752b92e29ad437637ca35c20c6811ff1c25", "retrieved_at": "2026-10-17T22:47:42.204860+00:00", "raw_path": "data/raw/551e39d69b94635d529e886482539752b92e29ad437637ca35c20c6811ff1c25.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "eps": { "value": -0.67, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 343214000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -88541000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 131976000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29824000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-057847", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000119312526057847/0001193125-26-057847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024135", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017025024135/0000950170-25-024135-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024135", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017025024135/0000950170-25-024135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 299272000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024135", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017025024135/0000950170-25-024135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -94319000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024135", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017025024135/0000950170-25-024135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 123900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024135", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017025024135/0000950170-25-024135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18506000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024135", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017025024135/0000950170-25-024135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017102", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017024017102/0000950170-24-017102-index.html", "eps": { "value": -0.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017102", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017024017102/0000950170-24-017102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 276284000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017102", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017024017102/0000950170-24-017102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -90363000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017102", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017024017102/0000950170-24-017102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 116938000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017102", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017024017102/0000950170-24-017102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25630000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017102", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017024017102/0000950170-24-017102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003045", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017023003045/0000950170-23-003045-index.html", "eps": { "value": -0.84, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003045", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017023003045/0000950170-23-003045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 238067000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003045", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017023003045/0000950170-23-003045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -93377000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003045", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017023003045/0000950170-23-003045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111437000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003045", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017023003045/0000950170-23-003045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5384000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003045", "source_url": "https://www.sec.gov/Archives/edgar/data/1866692/000095017023003045/0000950170-23-003045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BHVN", "source_ticker": "BHVN", "name": "BIOHAVEN", "group": "Health Care", "weight_percent": 0.05, "holding_price": 11.43, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "operating_income": { "value": -745378000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -738822000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -609438000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 715000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 451447000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 399375000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 52072000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 229957000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9922000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 112361000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 368329000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 115934000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107624885, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 189175000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -610153000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 3.17705763624131, "cash_runway_years": 0.3773263235964938, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1935979, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001935979.json", "sha256": "03ee42a3af55410e62d2554eea616fb62bb9ad383e4fe8617810ef07eb010837", "retrieved_at": "2026-10-17T22:47:42.403991+00:00", "raw_path": "data/raw/03ee42a3af55410e62d2554eea616fb62bb9ad383e4fe8617810ef07eb010837.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "eps": { "value": -6.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -738822000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107624885, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -609438000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001935979-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597926000020/0001935979-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001935979-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597925000015/0001935979-25-000015-index.html", "eps": { "value": -9.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001935979-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597925000015/0001935979-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -846422000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001935979-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597925000015/0001935979-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91234337, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001935979-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597925000015/0001935979-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -582453000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001935979-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597925000015/0001935979-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001935979-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597924000010/0001935979-24-000010-index.html", "eps": { "value": -5.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001935979-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597924000010/0001935979-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -408168000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001935979-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597924000010/0001935979-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71200527, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001935979-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597924000010/0001935979-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -331725000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001935979-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597924000010/0001935979-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001935979-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597923000009/0001935979-23-000009-index.html", "eps": { "value": -12.75, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001935979-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597923000009/0001935979-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -570279000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001935979-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597923000009/0001935979-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44741316, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001935979-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597923000009/0001935979-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -297689000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001935979-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1935979/000193597923000009/0001935979-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PVLA", "source_ticker": "PVLA", "name": "PALVELLA THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.05, "holding_price": 127.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -38602000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41715000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -25006000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 59559000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 31576000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 27983000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 57982000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6401000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 58987000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 11344000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11251250, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 5.1998413258110014, "cash_runway_years": 2.318723506358474, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1583648, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001583648.json", "sha256": "6b68c40c9037b15f9345bb6bb1fdc7777b1252c77cab2e34faa81275beefef40", "retrieved_at": "2026-10-17T22:47:42.971746+00:00", "raw_path": "data/raw/6b68c40c9037b15f9345bb6bb1fdc7777b1252c77cab2e34faa81275beefef40.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "eps": { "value": -3.71, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -41715000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11251250, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25006000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133372", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000119312526133372/0001193125-26-133372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047212", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000095017025047212/0000950170-25-047212-index.html", "eps": { "value": -7.83, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047212", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000095017025047212/0000950170-25-047212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -17434000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047212", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000095017025047212/0000950170-25-047212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2225934, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047212", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000095017025047212/0000950170-25-047212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10840000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047212", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000095017025047212/0000950170-25-047212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010123", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000143774924010123/0001437749-24-010123-index.html", "eps": null, "revenue": { "value": 42810000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010123", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000143774924010123/0001437749-24-010123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24543000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010123", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000143774924010123/0001437749-24-010123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -53819000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010123", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000143774924010123/0001437749-24-010123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008834", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000143774923008834/0001437749-23-008834-index.html", "eps": null, "revenue": { "value": 25902000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008834", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000143774923008834/0001437749-23-008834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33277000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008834", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000143774923008834/0001437749-23-008834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -59932000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008834", "source_url": "https://www.sec.gov/Archives/edgar/data/1583648/000143774923008834/0001437749-23-008834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BKE", "source_ticker": "BKE", "name": "BUCKLE", "group": "Consumer Discretionary", "weight_percent": 0.05, "holding_price": 46.57, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1297835000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 261444000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 209744000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 251140000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 45361000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 991279000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 566636000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 424643000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 447878000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 236705000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50701000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.2014462547242138, "free_cash_flow": 205779000.0, "free_cash_flow_margin": 0.15855559450931744, "capex_intensity": 0.03495128425416174, "cfo_to_positive_net_income": 1.197364406133191, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.8921357808242327, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 885245, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000885245.json", "sha256": "581a366a1722b74a99e43d161c226ae317033585200e295d659d482676b73a2c", "retrieved_at": "2026-10-17T22:47:43.501040+00:00", "raw_path": "data/raw/581a366a1722b74a99e43d161c226ae317033585200e295d659d482676b73a2c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "eps": { "value": 4.14, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1297835000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 209744000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50701000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 251140000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-01", "accession": "0000885245-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524526000012/0000885245-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-04-02", "accession": "0000885245-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524525000052/0000885245-25-000052-index.html", "eps": { "value": 3.89, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-02", "accession": "0000885245-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524525000052/0000885245-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1217689000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-02", "accession": "0000885245-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524525000052/0000885245-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 195468000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-02", "accession": "0000885245-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524525000052/0000885245-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50310000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-02", "accession": "0000885245-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524525000052/0000885245-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 242014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-02", "accession": "0000885245-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524525000052/0000885245-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-04-03", "accession": "0000885245-24-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524524000051/0000885245-24-000051-index.html", "eps": { "value": 4.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-03", "accession": "0000885245-24-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524524000051/0000885245-24-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1261102000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-03", "accession": "0000885245-24-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524524000051/0000885245-24-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 219919000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-03", "accession": "0000885245-24-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524524000051/0000885245-24-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49955000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-03", "accession": "0000885245-24-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524524000051/0000885245-24-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 254644000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-03", "accession": "0000885245-24-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524524000051/0000885245-24-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-29", "accession": "0000885245-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524523000008/0000885245-23-000008-index.html", "eps": { "value": 5.13, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-29", "accession": "0000885245-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524523000008/0000885245-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1345187000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-29", "accession": "0000885245-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524523000008/0000885245-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 254626000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-29", "accession": "0000885245-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524523000008/0000885245-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49631000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-29", "accession": "0000885245-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524523000008/0000885245-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 242382000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-29", "accession": "0000885245-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/885245/000088524523000008/0000885245-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HLF", "source_ticker": "HLF", "name": "HERBALIFE LTD", "group": "Consumer Staples", "weight_percent": 0.05, "holding_price": 14.57, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5037500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 481000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 228300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 333300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 80400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2785900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3295300000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -515100000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 353100000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1971700000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 20900000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 214400000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 44100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1144700000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1012900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 8200000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 20900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 20700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 297900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1710300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09548387096774194, "free_cash_flow": 252900000.0, "free_cash_flow_margin": 0.05020347394540943, "capex_intensity": 0.01596029776674938, "cfo_to_positive_net_income": 1.459921156373193, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 2.2434701492537314, "share_based_compensation_to_revenue": 0.008754342431761786, "current_ratio": 1.13012143350775, "cash_runway_years": null, "near_term_maturity_to_cash": 0.059190031152647975 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1180262, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 20900000.0, 20700000.0, 297900000.0, 1710300000.0, 200000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001180262.json", "sha256": "1d5478846a64d1d7f2b0defc1997cdb851bd6624ab72e0abd157cb508cf4613f", "retrieved_at": "2026-10-17T22:47:43.815383+00:00", "raw_path": "data/raw/1d5478846a64d1d7f2b0defc1997cdb851bd6624ab72e0abd157cb508cf4613f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "eps": { "value": 2.2, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5037500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 228300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 333300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057113", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000119312526057113/0001193125-26-057113-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023207", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017025023207/0000950170-25-023207-index.html", "eps": { "value": 2.5, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023207", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017025023207/0000950170-25-023207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4993100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023207", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017025023207/0000950170-25-023207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 254300000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023207", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017025023207/0000950170-25-023207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023207", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017025023207/0000950170-25-023207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 285400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023207", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017025023207/0000950170-25-023207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-015266", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017024015266/0000950170-24-015266-index.html", "eps": { "value": 1.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-015266", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017024015266/0000950170-24-015266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5062400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-015266", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017024015266/0000950170-24-015266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 142200000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-015266", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017024015266/0000950170-24-015266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-015266", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017024015266/0000950170-24-015266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 357500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000950170-24-015266", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017024015266/0000950170-24-015266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002787", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017023002787/0000950170-23-002787-index.html", "eps": { "value": 3.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002787", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017023002787/0000950170-23-002787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5204400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002787", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017023002787/0000950170-23-002787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 321300000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002787", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017023002787/0000950170-23-002787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002787", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017023002787/0000950170-23-002787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 352500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002787", "source_url": "https://www.sec.gov/Archives/edgar/data/1180262/000095017023002787/0000950170-23-002787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MLKN", "source_ticker": "MLKN", "name": "MILLERKNOLL", "group": "Industrials", "weight_percent": 0.05, "holding_price": 21.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3841700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 198300000, "tag": "OperatingIncomeLoss", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91500000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 199900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 122300000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4000500000, "tag": "Assets", "start": null, "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2594600000, "tag": "Liabilities", "start": null, "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1342600000, "tag": "StockholdersEquity", "start": null, "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 167700000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 148300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26000000, "tag": "ShareBasedCompensation", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1137200000, "tag": "AssetsCurrent", "start": null, "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 721100000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69321661, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 4500000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 25100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 25800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 76200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 642200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 5500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 519800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05161777338157587, "free_cash_flow": 77600000.0, "free_cash_flow_margin": 0.02019939089465601, "capex_intensity": 0.031834864773407606, "cfo_to_positive_net_income": 2.1846994535519126, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006767837155425983, "current_ratio": 1.5770350852863682, "cash_runway_years": null, "near_term_maturity_to_cash": 0.14967203339296362 }, "observation_status": "sec-xbrl-unreviewed", "cik": 66382, "fiscal_year": "2026", "fiscal_end": "2026-05-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 25100000.0, 25800000.0, 76200000.0, 642200000.0, 5500000.0 ], "thereafter": 519800000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000066382.json", "sha256": "ed7013480927137c152e27f64a41a93aa1dcd295af263c62d81361d18206b181", "retrieved_at": "2026-10-17T22:47:44.071592+00:00", "raw_path": "data/raw/ed7013480927137c152e27f64a41a93aa1dcd295af263c62d81361d18206b181.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "earnings": { "annual_history": [ { "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "eps": { "value": 1.32, "tag": "EarningsPerShareDiluted", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3841700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91500000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69321661, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 199900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-07-20", "accession": "0000066382-26-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638226000092/0000066382-26-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-05-31", "filed": "2025-07-21", "accession": "0000066382-25-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638225000069/0000066382-25-000069-index.html", "eps": { "value": -0.54, "tag": "EarningsPerShareDiluted", "start": "2024-06-02", "end": "2025-05-31", "filed": "2025-07-21", "accession": "0000066382-25-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638225000069/0000066382-25-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3669900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-06-02", "end": "2025-05-31", "filed": "2025-07-21", "accession": "0000066382-25-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638225000069/0000066382-25-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36900000, "tag": "NetIncomeLoss", "start": "2024-06-02", "end": "2025-05-31", "filed": "2025-07-21", "accession": "0000066382-25-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638225000069/0000066382-25-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68977267, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-06-02", "end": "2025-05-31", "filed": "2025-07-21", "accession": "0000066382-25-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638225000069/0000066382-25-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 209300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-02", "end": "2025-05-31", "filed": "2025-07-21", "accession": "0000066382-25-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638225000069/0000066382-25-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-01", "filed": "2024-07-30", "accession": "0000066382-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638224000053/0000066382-24-000053-index.html", "eps": { "value": 1.11, "tag": "EarningsPerShareDiluted", "start": "2023-06-04", "end": "2024-06-01", "filed": "2024-07-30", "accession": "0000066382-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638224000053/0000066382-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3628400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-06-04", "end": "2024-06-01", "filed": "2024-07-30", "accession": "0000066382-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638224000053/0000066382-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82300000, "tag": "NetIncomeLoss", "start": "2023-06-04", "end": "2024-06-01", "filed": "2024-07-30", "accession": "0000066382-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638224000053/0000066382-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73954756, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-06-04", "end": "2024-06-01", "filed": "2024-07-30", "accession": "0000066382-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638224000053/0000066382-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 352300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-06-04", "end": "2024-06-01", "filed": "2024-07-30", "accession": "0000066382-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638224000053/0000066382-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-03", "filed": "2023-07-26", "accession": "0000066382-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638223000058/0000066382-23-000058-index.html", "eps": { "value": 0.55, "tag": "EarningsPerShareDiluted", "start": "2022-05-29", "end": "2023-06-03", "filed": "2023-07-26", "accession": "0000066382-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638223000058/0000066382-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4087100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-05-29", "end": "2023-06-03", "filed": "2023-07-26", "accession": "0000066382-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638223000058/0000066382-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42100000, "tag": "NetIncomeLoss", "start": "2022-05-29", "end": "2023-06-03", "filed": "2023-07-26", "accession": "0000066382-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638223000058/0000066382-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76024368, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-05-29", "end": "2023-06-03", "filed": "2023-07-26", "accession": "0000066382-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638223000058/0000066382-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 162900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-29", "end": "2023-06-03", "filed": "2023-07-26", "accession": "0000066382-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/66382/000006638223000058/0000066382-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BL", "source_ticker": "BL", "name": "BLACKLINE", "group": "Information Technology", "weight_percent": 0.05, "holding_price": 30.51, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 700427000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 25552000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24518000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 169567000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8074000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1759519000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1388072000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 332326000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 390034000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 92590000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1025209000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 695377000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65921000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 235543000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.036480603974432736, "free_cash_flow": 161493000.0, "free_cash_flow_margin": 0.23056364189273115, "capex_intensity": 0.011527254089291247, "cfo_to_positive_net_income": 6.916020882616853, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.13219079218819377, "current_ratio": 1.4743211236494735, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1666134, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001666134.json", "sha256": "ccdde1f9a8755705a9028e3e9731d95d9b7d2db8b23e1f6d5853c4040dc76fe8", "retrieved_at": "2026-10-17T22:47:44.143556+00:00", "raw_path": "data/raw/ccdde1f9a8755705a9028e3e9731d95d9b7d2db8b23e1f6d5853c4040dc76fe8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "eps": { "value": 0.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 700427000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24518000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65921000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 169567000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011915", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000162828026011915/0001628280-26-011915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001666134-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613425000003/0001666134-25-000003-index.html", "eps": { "value": 1.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001666134-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613425000003/0001666134-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 653336000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001666134-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613425000003/0001666134-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 161174000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001666134-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613425000003/0001666134-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73503000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001666134-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613425000003/0001666134-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 190836000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001666134-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613425000003/0001666134-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001666134-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613424000003/0001666134-24-000003-index.html", "eps": { "value": 0.81, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001666134-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613424000003/0001666134-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 589996000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001666134-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613424000003/0001666134-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52833000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001666134-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613424000003/0001666134-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72045000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001666134-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613424000003/0001666134-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 126613000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001666134-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613424000003/0001666134-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001666134-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613423000003/0001666134-23-000003-index.html", "eps": { "value": -0.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001666134-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613423000003/0001666134-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 522938000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001666134-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613423000003/0001666134-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29391000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001666134-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613423000003/0001666134-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59539000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001666134-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613423000003/0001666134-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56013000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001666134-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1666134/000166613423000003/0001666134-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ADNT", "source_ticker": "ADNT", "name": "ADIENT PLC", "group": "Consumer Discretionary", "weight_percent": 0.05, "holding_price": 18.18, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 14535000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -281000000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 449000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8954000000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1766000000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 2000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 32000000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 4133000000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3687000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 125000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 6000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 506000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 6000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 6000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1891000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.002201582387340901, "current_ratio": 1.120965554651478, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1670541, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6000000.0, 6000000.0, 506000000.0, 6000000.0, 6000000.0 ], "thereafter": 1891000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001670541.json", "sha256": "6056824ee0bcac45ab966055ec9b2d5caa5a33d15e02fc7c183ea3e885332d95", "retrieved_at": "2026-10-17T22:47:44.768137+00:00", "raw_path": "data/raw/6056824ee0bcac45ab966055ec9b2d5caa5a33d15e02fc7c183ea3e885332d95.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "eps": { "value": -3.39, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14535000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -281000000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 449000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001670541-25-000152", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054125000152/0001670541-25-000152-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-18", "accession": "0001670541-24-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054124000109/0001670541-24-000109-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-18", "accession": "0001670541-24-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054124000109/0001670541-24-000109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14688000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-18", "accession": "0001670541-24-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054124000109/0001670541-24-000109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18000000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-18", "accession": "0001670541-24-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054124000109/0001670541-24-000109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-18", "accession": "0001670541-24-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054124000109/0001670541-24-000109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 543000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-18", "accession": "0001670541-24-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054124000109/0001670541-24-000109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001670541-23-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054123000153/0001670541-23-000153-index.html", "eps": { "value": 2.15, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001670541-23-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054123000153/0001670541-23-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15395000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001670541-23-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054123000153/0001670541-23-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 205000000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001670541-23-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054123000153/0001670541-23-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001670541-23-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054123000153/0001670541-23-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 667000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001670541-23-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054123000153/0001670541-23-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001670541-22-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054122000118/0001670541-22-000118-index.html", "eps": { "value": -1.27, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001670541-22-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054122000118/0001670541-22-000118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14121000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001670541-22-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054122000118/0001670541-22-000118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -120000000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001670541-22-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054122000118/0001670541-22-000118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001670541-22-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054122000118/0001670541-22-000118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 274000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0001670541-22-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1670541/000167054122000118/0001670541-22-000118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HCSG", "source_ticker": "HCSG", "name": "HEALTHCARE SERVICES GROUP", "group": "Industrials", "weight_percent": 0.05, "holding_price": 21.43, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1837173000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 59059000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 144968000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5818000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 794253000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 510210000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 125189000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 16778000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12005000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 576415000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 170375000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73032000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 61586000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 139150000.0, "free_cash_flow_margin": 0.07574137002884322, "capex_intensity": 0.003166822068471505, "cfo_to_positive_net_income": 2.4546301156470647, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006534496206944038, "current_ratio": 3.383213499633162, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 731012, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000731012.json", "sha256": "bc4b21f5f8797bba6e02dfec553fde3791522ff63278715747a058fe30d4dd03", "retrieved_at": "2026-10-17T22:47:45.124692+00:00", "raw_path": "data/raw/bc4b21f5f8797bba6e02dfec553fde3791522ff63278715747a058fe30d4dd03.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "eps": { "value": 0.81, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1837173000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 59059000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73032000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 144968000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000731012-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101226000009/0000731012-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000731012-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101225000032/0000731012-25-000032-index.html", "eps": { "value": 0.53, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000731012-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101225000032/0000731012-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1715682000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000731012-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101225000032/0000731012-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39471000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000731012-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101225000032/0000731012-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73988000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000731012-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101225000032/0000731012-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30802000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000731012-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101225000032/0000731012-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000731012-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101224000025/0000731012-24-000025-index.html", "eps": { "value": 0.52, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000731012-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101224000025/0000731012-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1671389000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000731012-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101224000025/0000731012-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38386000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000731012-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101224000025/0000731012-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74340000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000731012-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101224000025/0000731012-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43498000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000731012-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101224000025/0000731012-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000731012-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101223000024/0000731012-23-000024-index.html", "eps": { "value": 0.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000731012-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101223000024/0000731012-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1690176000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000731012-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101223000024/0000731012-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34630000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000731012-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101223000024/0000731012-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74351000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000731012-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101223000024/0000731012-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8167000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000731012-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/731012/000073101223000024/0000731012-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SDGR", "source_ticker": "SDGR", "name": "SCHRODINGER INC", "group": "Health Care", "weight_percent": 0.05, "holding_price": 25.48, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 255869000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -166896000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -103265000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 13899000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1442000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 726160000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 362107000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 364053000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 230517000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6022000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 42997000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 519265000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 189136000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73443298, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.6522712794437778, "free_cash_flow": 12457000.0, "free_cash_flow_margin": 0.04868506931281241, "capex_intensity": 0.005635696391512845, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.16804302201517182, "current_ratio": 2.7454582945605277, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1490978, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001490978.json", "sha256": "0113956f82ada8a6778b3fadd0f665eba1bc1770ad7fdf4590a827f54d7a424c", "retrieved_at": "2026-10-17T22:47:45.173745+00:00", "raw_path": "data/raw/0113956f82ada8a6778b3fadd0f665eba1bc1770ad7fdf4590a827f54d7a424c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "eps": { "value": -1.41, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 255869000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -103265000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73443298, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13899000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001490978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097826000010/0001490978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001490978-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097825000014/0001490978-25-000014-index.html", "eps": { "value": -2.57, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001490978-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097825000014/0001490978-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 207539000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001490978-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097825000014/0001490978-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -187123000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001490978-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097825000014/0001490978-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72670295, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001490978-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097825000014/0001490978-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -157368000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001490978-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097825000014/0001490978-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001490978-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097824000018/0001490978-24-000018-index.html", "eps": { "value": 0.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001490978-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097824000018/0001490978-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 216666000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001490978-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097824000018/0001490978-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40720000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001490978-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097824000018/0001490978-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74986816, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001490978-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097824000018/0001490978-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -136733000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001490978-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097824000018/0001490978-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001490978-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097823000024/0001490978-23-000024-index.html", "eps": { "value": -2.1, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001490978-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097823000024/0001490978-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 180955000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001490978-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097823000024/0001490978-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -149186000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001490978-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097823000024/0001490978-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71173419, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001490978-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097823000024/0001490978-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -119683000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001490978-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1490978/000149097823000024/0001490978-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EFC", "source_ticker": "EFC", "name": "ELLINGTON FINANCIAL", "group": "Financials", "weight_percent": 0.05, "holding_price": 11.9, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 118743000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013279", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000162828026013279/0001628280-26-013279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -925461000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013279", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000162828026013279/0001628280-26-013279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 19352910000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013279", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000162828026013279/0001628280-26-013279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 17481755000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013279", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000162828026013279/0001628280-26-013279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1834259000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013279", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000162828026013279/0001628280-26-013279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 201893000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013279", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000162828026013279/0001628280-26-013279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 304533000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013279", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000162828026013279/0001628280-26-013279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3642000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013279", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000162828026013279/0001628280-26-013279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 302193000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013279", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000162828026013279/0001628280-26-013279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013279", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000162828026013279/0001628280-26-013279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1411342, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001411342.json", "sha256": "94acb74a1975093baa0732176691a5a31ff005597c77a9ff2dd519d540a3d967", "retrieved_at": "2026-10-17T22:47:45.464839+00:00", "raw_path": "data/raw/94acb74a1975093baa0732176691a5a31ff005597c77a9ff2dd519d540a3d967.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1411342/000162828026013279/0001628280-26-013279-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013279", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000162828026013279/0001628280-26-013279-index.html", "eps": { "value": 1.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013279", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000162828026013279/0001628280-26-013279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 118743000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013279", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000162828026013279/0001628280-26-013279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -925461000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013279", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000162828026013279/0001628280-26-013279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001411342-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000141134225000015/0001411342-25-000015-index.html", "eps": { "value": 1.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001411342-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000141134225000015/0001411342-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 117829000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001411342-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000141134225000015/0001411342-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -430527000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001411342-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000141134225000015/0001411342-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001411342-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000141134224000021/0001411342-24-000021-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001411342-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000141134224000021/0001411342-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 60902000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001411342-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000141134224000021/0001411342-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -241858000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001411342-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000141134224000021/0001411342-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001411342-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000141134223000056/0001411342-23-000056-index.html", "eps": { "value": -1.43, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001411342-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000141134223000056/0001411342-23-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -85339000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001411342-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000141134223000056/0001411342-23-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 42686000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001411342-23-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1411342/000141134223000056/0001411342-23-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BAND", "source_ticker": "BAND", "name": "BANDWIDTH CLASS A", "group": "Communication", "weight_percent": 0.05, "holding_price": 49.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 753817000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -14369000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12912000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 89491000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1052627000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 652654000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 399973000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 102788000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 247562000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 52332000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 219060000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 154067000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29996861, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.019061655547699244, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06942268481607605, "current_ratio": 1.4218489358525837, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1514416, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001514416.json", "sha256": "4994fb321942c430297efebade88a4dd2e26a8f0227490c36d9e0cd95821bc58", "retrieved_at": "2026-10-17T22:47:45.907134+00:00", "raw_path": "data/raw/4994fb321942c430297efebade88a4dd2e26a8f0227490c36d9e0cd95821bc58.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "eps": { "value": -0.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 753817000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12912000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29996861, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89491000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001514416-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441626000017/0001514416-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001514416-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441625000024/0001514416-25-000024-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001514416-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441625000024/0001514416-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 748487000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001514416-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441625000024/0001514416-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6524000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001514416-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441625000024/0001514416-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27209698, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001514416-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441625000024/0001514416-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83883000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001514416-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441625000024/0001514416-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001514416-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441624000024/0001514416-24-000024-index.html", "eps": { "value": -0.64, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001514416-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441624000024/0001514416-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 601117000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001514416-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441624000024/0001514416-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16343000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001514416-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441624000024/0001514416-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25612724, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001514416-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441624000024/0001514416-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39001000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001514416-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441624000024/0001514416-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001514416-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441623000048/0001514416-23-000048-index.html", "eps": { "value": -0.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001514416-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441623000048/0001514416-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 573152000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001514416-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441623000048/0001514416-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19570000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001514416-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441623000048/0001514416-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30907869, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001514416-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441623000048/0001514416-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001514416-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1514416/000151441623000048/0001514416-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ANIP", "source_ticker": "ANIP", "name": "ANI PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.05, "holding_price": 72.28, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 883366000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 111093000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 78337000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 185225000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13835000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1440377000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 899653000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 540724000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 285585000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 291840000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 17268000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37929000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 753117000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 278112000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21228000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 12209000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1257610095928528, "free_cash_flow": 171390000.0, "free_cash_flow_margin": 0.1940192400431984, "capex_intensity": 0.015661684964103213, "cfo_to_positive_net_income": 2.364463791056589, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04293690271076768, "current_ratio": 2.7079629789437347, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1023024, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001023024.json", "sha256": "73f151e92444492f6e76683dd14e436bd7ae49ff3f0c015ea516484800094ee5", "retrieved_at": "2026-10-17T22:47:46.298236+00:00", "raw_path": "data/raw/73f151e92444492f6e76683dd14e436bd7ae49ff3f0c015ea516484800094ee5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "eps": { "value": 3.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 883366000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 78337000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21228000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 185225000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001023024-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/0001023024-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001023024-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302425000015/0001023024-25-000015-index.html", "eps": { "value": -1.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001023024-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302425000015/0001023024-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 614376000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001023024-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302425000015/0001023024-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18522000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001023024-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302425000015/0001023024-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19318000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001023024-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302425000015/0001023024-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64017000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001023024-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302425000015/0001023024-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001023024-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302424000026/0001023024-24-000026-index.html", "eps": { "value": 0.85, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001023024-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302424000026/0001023024-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 486816000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001023024-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302424000026/0001023024-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18779000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001023024-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302424000026/0001023024-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18194000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001023024-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302424000026/0001023024-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 118959000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001023024-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302424000026/0001023024-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001023024-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302423000005/0001023024-23-000005-index.html", "eps": { "value": -3.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001023024-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302423000005/0001023024-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 316385000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001023024-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302423000005/0001023024-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -47896000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001023024-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302423000005/0001023024-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16260000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001023024-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302423000005/0001023024-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31203000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001023024-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302423000005/0001023024-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CASH", "source_ticker": "CASH", "name": "PATHWARD FINANCIAL INC", "group": "Financials", "weight_percent": 0.05, "holding_price": 72.12, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 839894000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 185872000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 450619000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11678000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7172344000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6314890000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 858045000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 120568000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 9000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9507000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23522629, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 33456000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 907471, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 0.0 ], "thereafter": 33456000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000907471.json", "sha256": "c63d7cb8e98c988e9cefa5eaf4e9bfa542a590c74f27d400a6464d236adce1e0", "retrieved_at": "2026-10-17T22:47:46.671991+00:00", "raw_path": "data/raw/c63d7cb8e98c988e9cefa5eaf4e9bfa542a590c74f27d400a6464d236adce1e0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "eps": { "value": 7.87, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 839894000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 185872000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23522629, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 450619000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0000907471-25-000116", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747125000116/0000907471-25-000116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-26", "accession": "0000907471-24-000159", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747124000159/0000907471-24-000159-index.html", "eps": { "value": 6.62, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-26", "accession": "0000907471-24-000159", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747124000159/0000907471-24-000159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 754705000, "tag": "Revenues", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-26", "accession": "0000907471-24-000159", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747124000159/0000907471-24-000159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 168357000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-26", "accession": "0000907471-24-000159", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747124000159/0000907471-24-000159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25201750, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-26", "accession": "0000907471-24-000159", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747124000159/0000907471-24-000159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 453537000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-26", "accession": "0000907471-24-000159", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747124000159/0000907471-24-000159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000907471-23-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747123000138/0000907471-23-000138-index.html", "eps": { "value": 5.99, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000907471-23-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747123000138/0000907471-23-000138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 704460000, "tag": "Revenues", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000907471-23-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747123000138/0000907471-23-000138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 163615000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000907471-23-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747123000138/0000907471-23-000138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26925606, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000907471-23-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747123000138/0000907471-23-000138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 303111000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0000907471-23-000138", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747123000138/0000907471-23-000138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-22", "accession": "0000907471-22-000156", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747122000156/0000907471-22-000156-index.html", "eps": { "value": 5.26, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0000907471-22-000156", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747122000156/0000907471-22-000156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 601131000, "tag": "Revenues", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0000907471-22-000156", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747122000156/0000907471-22-000156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 156386000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0000907471-22-000156", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747122000156/0000907471-22-000156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29232247, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0000907471-22-000156", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747122000156/0000907471-22-000156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 268809000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-22", "accession": "0000907471-22-000156", "source_url": "https://www.sec.gov/Archives/edgar/data/907471/000090747122000156/0000907471-22-000156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RARE", "source_ticker": "RARE", "name": "ULTRAGENYX PHARMACEUTICAL", "group": "Health Care", "weight_percent": 0.05, "holding_price": 15.17, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 673000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -535000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -575000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -466000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1532000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1605000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -80000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 421000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 35000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 951000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 384000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.7949479940564635, "free_cash_flow": -472000000.0, "free_cash_flow_margin": -0.7013372956909361, "capex_intensity": 0.008915304606240713, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.4765625, "cash_runway_years": 0.9034334763948498, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1515673, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001515673.json", "sha256": "3388baa10c986fcc5de3f265870d6dbd0a3e1dda1bcd7ba6dcbc8c72254b9c41", "retrieved_at": "2026-10-17T22:47:46.841453+00:00", "raw_path": "data/raw/3388baa10c986fcc5de3f265870d6dbd0a3e1dda1bcd7ba6dcbc8c72254b9c41.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "eps": { "value": -5.83, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 673000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -575000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -466000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057329", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000119312526057329/0001193125-26-057329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023312", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017025023312/0000950170-25-023312-index.html", "eps": { "value": -6.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023312", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017025023312/0000950170-25-023312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 560230000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023312", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017025023312/0000950170-25-023312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -569183000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023312", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017025023312/0000950170-25-023312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90538118, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023312", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017025023312/0000950170-25-023312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -414188000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023312", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017025023312/0000950170-25-023312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017879", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017024017879/0000950170-24-017879-index.html", "eps": { "value": -8.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017879", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017024017879/0000950170-24-017879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 434249000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017879", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017024017879/0000950170-24-017879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -606639000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017879", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017024017879/0000950170-24-017879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73543862, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017879", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017024017879/0000950170-24-017879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -474806000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-017879", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017024017879/0000950170-24-017879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003096", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017023003096/0000950170-23-003096-index.html", "eps": { "value": -10.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003096", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017023003096/0000950170-23-003096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 363329000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003096", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017023003096/0000950170-23-003096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -707421000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003096", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017023003096/0000950170-23-003096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69914225, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003096", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017023003096/0000950170-23-003096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -380465000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003096", "source_url": "https://www.sec.gov/Archives/edgar/data/1515673/000095017023003096/0000950170-23-003096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OCFC", "source_ticker": "OCFC", "name": "OCEANFIRST FINANCIAL", "group": "Financials", "weight_percent": 0.05, "holding_price": 15.96, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 70978000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001004702-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 87211000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001004702-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7700000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001004702-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 14564317000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001004702-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 12901767000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001004702-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1662550000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001004702-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001004702-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4869000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001004702-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57425000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001004702-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 24908000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001004702-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1004702, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001004702.json", "sha256": "23680ff611403f8b1e5d4157fe529a47ae82fdbdd7d6e5ecb4cc35fde4104a7d", "retrieved_at": "2026-10-17T22:47:47.314667+00:00", "raw_path": "data/raw/23680ff611403f8b1e5d4157fe529a47ae82fdbdd7d6e5ecb4cc35fde4104a7d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001004702-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "eps": { "value": 1.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001004702-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 70978000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001004702-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57425000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001004702-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 87211000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001004702-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470226000015/0001004702-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001004702-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470225000012/0001004702-25-000012-index.html", "eps": { "value": 1.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001004702-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470225000012/0001004702-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 100065000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001004702-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470225000012/0001004702-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58297000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001004702-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470225000012/0001004702-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 92243000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001004702-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470225000012/0001004702-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001004702-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470224000011/0001004702-24-000011-index.html", "eps": { "value": 1.7, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001004702-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470224000011/0001004702-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 104029000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001004702-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470224000011/0001004702-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58957000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001004702-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470224000011/0001004702-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124261000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001004702-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470224000011/0001004702-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001004702-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470223000017/0001004702-23-000017-index.html", "eps": { "value": 2.42, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001004702-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470223000017/0001004702-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 146603000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001004702-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470223000017/0001004702-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58878000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001004702-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470223000017/0001004702-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 250450000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001004702-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1004702/000100470223000017/0001004702-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CNMD", "source_ticker": "CNMD", "name": "CONMED CORP", "group": "Health Care", "weight_percent": 0.05, "holding_price": 47.14, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1374724000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 102622000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47055000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 170689000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 19806000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2325749000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1292652000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1033097000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 31087000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28323000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 672860000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 315041000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31149000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 800000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 40000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07464916594167266, "free_cash_flow": 150883000.0, "free_cash_flow_margin": 0.10975512175534871, "capex_intensity": 0.01440725556548078, "cfo_to_positive_net_income": 3.627435979173308, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 3.3011226557725095, "share_based_compensation_to_revenue": 0.020602680974508337, "current_ratio": 2.135785500934799, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 816956, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 800000000.0, 0.0, 0.0, 40000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000816956.json", "sha256": "361fc9bffac9e0f480696341efa84d520fc870dcf75b9c7eb7d649bfecb4b70b", "retrieved_at": "2026-10-17T22:47:47.631407+00:00", "raw_path": "data/raw/361fc9bffac9e0f480696341efa84d520fc870dcf75b9c7eb7d649bfecb4b70b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "eps": { "value": 1.51, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1374724000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47055000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31149000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 170689000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000816956-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695626000009/0000816956-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000816956-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695625000004/0000816956-25-000004-index.html", "eps": { "value": 4.25, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000816956-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695625000004/0000816956-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1307015000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000816956-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695625000004/0000816956-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 132423000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000816956-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695625000004/0000816956-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31150000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000816956-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695625000004/0000816956-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 166968000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000816956-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695625000004/0000816956-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000816956-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695624000003/0000816956-24-000003-index.html", "eps": { "value": 2.04, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000816956-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695624000003/0000816956-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1244744000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000816956-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695624000003/0000816956-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64459000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000816956-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695624000003/0000816956-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31548000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000816956-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695624000003/0000816956-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125348000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000816956-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695624000003/0000816956-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000816956-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695623000004/0000816956-23-000004-index.html", "eps": { "value": -2.68, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000816956-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695623000004/0000816956-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1045472000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000816956-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695623000004/0000816956-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80582000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000816956-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695623000004/0000816956-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30040000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000816956-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695623000004/0000816956-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33365000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000816956-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/816956/000081695623000004/0000816956-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALNT", "source_ticker": "ALNT", "name": "ALLIENT INC", "group": "Industrials", "weight_percent": 0.05, "holding_price": 96.99, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 554478000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 43985000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 56675000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6989000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 577595000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 276140000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 301455000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 40705000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 180389000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25407000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3430000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 253437000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 69323000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16732000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.07932686238227667, "free_cash_flow": 49686000.0, "free_cash_flow_margin": 0.089608604849967, "capex_intensity": 0.012604647975212723, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0061859983624237575, "current_ratio": 3.655886213810712, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 46129, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000046129.json", "sha256": "bb1cb61827ece7fe06d9be734b061b92aa136049e8234d5d7ee4d4e9dddf4eeb", "retrieved_at": "2026-10-17T22:47:48.008424+00:00", "raw_path": "data/raw/bb1cb61827ece7fe06d9be734b061b92aa136049e8234d5d7ee4d4e9dddf4eeb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "eps": { "value": 1.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 554478000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 16732000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56675000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024123", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000110465926024123/0001104659-26-024123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002265", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000155837025002265/0001558370-25-002265-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002265", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000155837025002265/0001558370-25-002265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 529968000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002265", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000155837025002265/0001558370-25-002265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 16603000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002265", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000155837025002265/0001558370-25-002265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41850000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002265", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000155837025002265/0001558370-25-002265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002487", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000155837024002487/0001558370-24-002487-index.html", "eps": { "value": 1.48, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002487", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000155837024002487/0001558370-24-002487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 578634000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002487", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000155837024002487/0001558370-24-002487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 16272000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002487", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000155837024002487/0001558370-24-002487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45038000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002487", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000155837024002487/0001558370-24-002487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003041", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000155837023003041/0001558370-23-003041-index.html", "eps": { "value": 1.09, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003041", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000155837023003041/0001558370-23-003041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 502988000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003041", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000155837023003041/0001558370-23-003041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 15951000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003041", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000155837023003041/0001558370-23-003041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5596000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003041", "source_url": "https://www.sec.gov/Archives/edgar/data/46129/000155837023003041/0001558370-23-003041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HLMN", "source_ticker": "HLMN", "name": "HILLMAN SOLUTIONS", "group": "Industrials", "weight_percent": 0.05, "holding_price": 7.26, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1552224000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 113969000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40305000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 105185000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2356194000, "tag": "Assets", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1127687000, "tag": "Liabilities", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1228507000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 27276000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 668337000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 141102000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14246000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 646482000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 257559000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 199480000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 12423000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 9231000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 44661000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 619940000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07342303688127487, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.609725840466443, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009177799080545076, "current_ratio": 2.5100345940153517, "cash_runway_years": null, "near_term_maturity_to_cash": 0.3384293884733832 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1822492, "fiscal_year": "2025", "fiscal_end": "2025-12-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 9231000.0, 44661000.0, 619940000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001822492.json", "sha256": "980684cdcad8e9b2cb75aac2f139a55f192119af295fc5d02f87692c066af754", "retrieved_at": "2026-10-17T22:47:48.113260+00:00", "raw_path": "data/raw/980684cdcad8e9b2cb75aac2f139a55f192119af295fc5d02f87692c066af754.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1552224000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40305000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 199480000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 105185000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-17", "accession": "0001822492-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249226000019/0001822492-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001822492-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249225000050/0001822492-25-000050-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001822492-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249225000050/0001822492-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1472595000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001822492-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249225000050/0001822492-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17255000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001822492-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249225000050/0001822492-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 198915000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001822492-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249225000050/0001822492-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183336000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001822492-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249225000050/0001822492-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-22", "accession": "0001822492-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249224000023/0001822492-24-000023-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-22", "accession": "0001822492-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249224000023/0001822492-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1476477000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-22", "accession": "0001822492-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249224000023/0001822492-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9589000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-22", "accession": "0001822492-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249224000023/0001822492-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 194722000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-22", "accession": "0001822492-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249224000023/0001822492-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 238035000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-22", "accession": "0001822492-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249224000023/0001822492-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001822492-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249223000025/0001822492-23-000025-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001822492-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249223000025/0001822492-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1486328000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001822492-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249223000025/0001822492-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16436000, "tag": "NetIncomeLoss", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001822492-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249223000025/0001822492-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 194249000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001822492-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249223000025/0001822492-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 119011000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001822492-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1822492/000182249223000025/0001822492-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HUN", "source_ticker": "HUN", "name": "HUNTSMAN CORP", "group": "Materials", "weight_percent": 0.05, "holding_price": 8.56, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5683000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -131000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -284000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 289000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 173000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7015000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4058000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2750000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 429000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1658000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 353000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 287000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 31000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2064000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1589000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 353000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 62000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 95000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 745000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 754000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.023051205349287347, "free_cash_flow": 116000000.0, "free_cash_flow_margin": 0.02041175435509414, "capex_intensity": 0.03044166813302833, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0054548653879992965, "current_ratio": 1.2989301447451227, "cash_runway_years": null, "near_term_maturity_to_cash": 0.8228438228438228 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1307954, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 353000000.0, 62000000.0, 95000000.0, 745000000.0, 2000000.0 ], "thereafter": 754000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001307954.json", "sha256": "9ce9f70cf4f63bd203cd4974f1cbde6a62f9f91b122ede6060c00e535aa2612d", "retrieved_at": "2026-10-17T22:47:48.750709+00:00", "raw_path": "data/raw/9ce9f70cf4f63bd203cd4974f1cbde6a62f9f91b122ede6060c00e535aa2612d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "eps": { "value": -1.65, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5683000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -284000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 289000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001437749-26-004524", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774926004524/0001437749-26-004524-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001437749-25-004205", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774925004205/0001437749-25-004205-index.html", "eps": { "value": -1.1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001437749-25-004205", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774925004205/0001437749-25-004205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6036000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001437749-25-004205", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774925004205/0001437749-25-004205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -189000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001437749-25-004205", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774925004205/0001437749-25-004205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001437749-25-004205", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774925004205/0001437749-25-004205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 263000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001437749-25-004205", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774925004205/0001437749-25-004205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001437749-24-005185", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774924005185/0001437749-24-005185-index.html", "eps": { "value": 0.57, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001437749-24-005185", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774924005185/0001437749-24-005185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6111000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001437749-24-005185", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774924005185/0001437749-24-005185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001437749-24-005185", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774924005185/0001437749-24-005185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 177400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001437749-24-005185", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774924005185/0001437749-24-005185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 209000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001437749-24-005185", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774924005185/0001437749-24-005185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003950", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774923003950/0001437749-23-003950-index.html", "eps": { "value": 2.27, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003950", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774923003950/0001437749-23-003950-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8023000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003950", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774923003950/0001437749-23-003950-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 460000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003950", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774923003950/0001437749-23-003950-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 203000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003950", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774923003950/0001437749-23-003950-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 914000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003950", "source_url": "https://www.sec.gov/Archives/edgar/data/1307954/000143774923003950/0001437749-23-003950-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HE", "source_ticker": "HE", "name": "HAWAIIAN ELECTRIC INDUSTRIES", "group": "Utilities", "weight_percent": 0.05, "holding_price": 8.49, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3086896000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 235322000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 126281000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 391073000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 341202000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8922879000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7316960000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1605919000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 501778000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 124959000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 298919000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3426000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1884576000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1427737000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 173017000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 125000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 139000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 35000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 189000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07623256501028865, "free_cash_flow": 49871000.0, "free_cash_flow_margin": 0.016155711109153013, "capex_intensity": 0.11053239240972161, "cfo_to_positive_net_income": 3.0968475067508177, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.001109852745281992, "current_ratio": 1.319974196928426, "cash_runway_years": null, "near_term_maturity_to_cash": 0.2491141500823073 }, "observation_status": "sec-xbrl-unreviewed", "cik": 354707, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 125000000.0, 100000000.0, 139000000.0, 35000000.0, 189000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000354707.json", "sha256": "c97e2ea498be2b9f027cbe6f2082fed40e013669b5810162f056266e5ae9b559", "retrieved_at": "2026-10-17T22:47:48.974124+00:00", "raw_path": "data/raw/c97e2ea498be2b9f027cbe6f2082fed40e013669b5810162f056266e5ae9b559.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "eps": { "value": 0.71, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3086896000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 126281000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 173017000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 391073000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000354707-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470726000008/0000354707-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000354707-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470725000013/0000354707-25-000013-index.html", "eps": { "value": -11.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000354707-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470725000013/0000354707-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3219850000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000354707-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470725000013/0000354707-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1424119000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000354707-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470725000013/0000354707-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126927000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000354707-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470725000013/0000354707-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 487481000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000354707-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470725000013/0000354707-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000354707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470724000012/0000354707-24-000012-index.html", "eps": { "value": 1.81, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000354707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470724000012/0000354707-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3682166000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000354707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470724000012/0000354707-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 201128000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000354707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470724000012/0000354707-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110038000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000354707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470724000012/0000354707-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 551471000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000354707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470724000012/0000354707-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000354707-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470723000032/0000354707-23-000032-index.html", "eps": { "value": 2.2, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000354707-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470723000032/0000354707-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3741985000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000354707-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470723000032/0000354707-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 243028000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000354707-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470723000032/0000354707-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 109778000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000354707-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470723000032/0000354707-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 454476000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000354707-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/354707/000035470723000032/0000354707-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PCRX", "source_ticker": "PCRX", "name": "PACIRA BIOSCIENCES", "group": "Health Care", "weight_percent": 0.05, "holding_price": 36.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 726411000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 19191000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7034000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 151994000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 15333000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1264917000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 571806000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 693111000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 158545000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 372189000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 91023000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 57502000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 547974000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 120590000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45042000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 148328000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02641892812746503, "free_cash_flow": 136661000.0, "free_cash_flow_margin": 0.18813178765189403, "capex_intensity": 0.021107885205482846, "cfo_to_positive_net_income": 21.608473130508955, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07915904357175207, "current_ratio": 4.544108135002903, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1396814, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001396814.json", "sha256": "6affb2af75e06da1c253dbc3d14567743a6ab33921a8ed37b907a1d2ebb9f9da", "retrieved_at": "2026-10-17T22:47:49.412521+00:00", "raw_path": "data/raw/6affb2af75e06da1c253dbc3d14567743a6ab33921a8ed37b907a1d2ebb9f9da.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 726411000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7034000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45042000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 151994000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012297", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000162828026012297/0001628280-26-012297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001396814-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681425000041/0001396814-25-000041-index.html", "eps": { "value": -2.15, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001396814-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681425000041/0001396814-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -99560000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001396814-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681425000041/0001396814-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46245000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001396814-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681425000041/0001396814-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 189389000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001396814-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681425000041/0001396814-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001396814-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681424000030/0001396814-24-000030-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001396814-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681424000030/0001396814-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 674978000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001396814-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681424000030/0001396814-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41955000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001396814-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681424000030/0001396814-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51979000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001396814-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681424000030/0001396814-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 154649000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001396814-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681424000030/0001396814-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001396814-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681423000010/0001396814-23-000010-index.html", "eps": { "value": 0.34, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001396814-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681423000010/0001396814-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 666823000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001396814-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681423000010/0001396814-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15909000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001396814-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681423000010/0001396814-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46538000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001396814-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681423000010/0001396814-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 145274000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001396814-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1396814/000139681423000010/0001396814-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PNTG", "source_ticker": "PNTG", "name": "PENNANT GROUP", "group": "Health Care", "weight_percent": 0.05, "holding_price": 42.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 947705000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 51886000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29578000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 48294000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12039000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 968179000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 593927000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8538000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8940000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 167406000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 147264000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35316000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.05474910441540353, "free_cash_flow": 36255000.0, "free_cash_flow_margin": 0.038255575310882604, "capex_intensity": 0.012703320125988573, "cfo_to_positive_net_income": 1.6327675975387113, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009433315219398442, "current_ratio": 1.1367747718383312, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1766400, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001766400.json", "sha256": "a690fcdbe1f550891e4183758ea22e9714282be231e5e865970a4580845595ba", "retrieved_at": "2026-10-17T22:47:49.439879+00:00", "raw_path": "data/raw/a690fcdbe1f550891e4183758ea22e9714282be231e5e865970a4580845595ba.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "eps": { "value": 0.84, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 947705000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29578000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35316000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48294000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001766400-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640026000014/0001766400-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001766400-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640025000024/0001766400-25-000024-index.html", "eps": { "value": 0.7, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001766400-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640025000024/0001766400-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 695240000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001766400-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640025000024/0001766400-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22559000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001766400-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640025000024/0001766400-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001766400-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640025000024/0001766400-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39298000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001766400-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640025000024/0001766400-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001766400-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640024000022/0001766400-24-000022-index.html", "eps": { "value": 0.44, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001766400-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640024000022/0001766400-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 544891000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001766400-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640024000022/0001766400-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13379000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001766400-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640024000022/0001766400-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30193000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001766400-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640024000022/0001766400-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33090000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001766400-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640024000022/0001766400-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001766400-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640023000026/0001766400-23-000026-index.html", "eps": { "value": 0.22, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001766400-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640023000026/0001766400-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 473241000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001766400-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640023000026/0001766400-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6643000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001766400-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640023000026/0001766400-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30159000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001766400-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640023000026/0001766400-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9044000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001766400-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1766400/000176640023000026/0001766400-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VIR", "source_ticker": "VIR", "name": "VIR BIOTECHNOLOGY", "group": "Health Care", "weight_percent": 0.05, "holding_price": 10.47, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 68556000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -479328000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -437987000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -391781000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4832000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1002823000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 237547000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 232185000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 11680000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 49072000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 514080000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 92815000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138520419, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -6.991773148958516, "free_cash_flow": -396613000.0, "free_cash_flow_margin": -5.785241262617422, "capex_intensity": 0.07048252523484451, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.7157943870704242, "current_ratio": 5.538759898723267, "cash_runway_years": 0.5926397655833233, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1706431, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001706431.json", "sha256": "193c306076963bcf8644e9b0874496f847206ef65b610957874753098340c4c0", "retrieved_at": "2026-10-17T22:47:49.922731+00:00", "raw_path": "data/raw/193c306076963bcf8644e9b0874496f847206ef65b610957874753098340c4c0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "eps": { "value": -3.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 68556000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -437987000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138520419, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -391781000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010749", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828026010749/0001628280-26-010749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008245", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828025008245/0001628280-25-008245-index.html", "eps": { "value": -3.83, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008245", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828025008245/0001628280-25-008245-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 74205000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008245", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828025008245/0001628280-25-008245-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -521960000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008245", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828025008245/0001628280-25-008245-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 136246865, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008245", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828025008245/0001628280-25-008245-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -446352000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008245", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828025008245/0001628280-25-008245-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001628280-24-006852", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828024006852/0001628280-24-006852-index.html", "eps": { "value": -4.59, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001628280-24-006852", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828024006852/0001628280-24-006852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 86180000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001628280-24-006852", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828024006852/0001628280-24-006852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -615117000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001628280-24-006852", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828024006852/0001628280-24-006852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134130924, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001628280-24-006852", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828024006852/0001628280-24-006852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -778785000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001628280-24-006852", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000162828024006852/0001628280-24-006852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005118", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000095017023005118/0000950170-23-005118-index.html", "eps": { "value": 3.83, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005118", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000095017023005118/0000950170-23-005118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1615797000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005118", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000095017023005118/0000950170-23-005118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 515837000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005118", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000095017023005118/0000950170-23-005118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134810908, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005118", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000095017023005118/0000950170-23-005118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1663253000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005118", "source_url": "https://www.sec.gov/Archives/edgar/data/1706431/000095017023005118/0000950170-23-005118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TFIN", "source_ticker": "TFIN", "name": "TRIUMPH FINANCIAL", "group": "Financials", "weight_percent": 0.05, "holding_price": 61.89, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 25359000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001539638-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000153963826000007/0001539638-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 67065000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001539638-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000153963826000007/0001539638-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6380588000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001539638-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000153963826000007/0001539638-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5438817000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001539638-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000153963826000007/0001539638-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 941771000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001539638-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000153963826000007/0001539638-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 248471000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001539638-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000153963826000007/0001539638-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14013000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001539638-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000153963826000007/0001539638-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23847448, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001539638-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000153963826000007/0001539638-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2227000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001539638-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000153963826000007/0001539638-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1539638, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001539638.json", "sha256": "fda2c32bb4700b8cbacf5b59093dbc8dcb8cadb844fa8e04d25bb51b1ac39252", "retrieved_at": "2026-10-17T22:47:50.463857+00:00", "raw_path": "data/raw/fda2c32bb4700b8cbacf5b59093dbc8dcb8cadb844fa8e04d25bb51b1ac39252.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1539638/000153963826000007/0001539638-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001539638-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000153963826000007/0001539638-26-000007-index.html", "eps": { "value": 0.93, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001539638-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000153963826000007/0001539638-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 25359000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001539638-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000153963826000007/0001539638-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23847448, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001539638-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000153963826000007/0001539638-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67065000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001539638-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000153963826000007/0001539638-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001628280-25-004879", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000162828025004879/0001628280-25-004879-index.html", "eps": { "value": 0.54, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001628280-25-004879", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000162828025004879/0001628280-25-004879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 16090000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001628280-25-004879", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000162828025004879/0001628280-25-004879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23779392, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001628280-25-004879", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000162828025004879/0001628280-25-004879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58571000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001628280-25-004879", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000162828025004879/0001628280-25-004879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001628280-24-004458", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000162828024004458/0001628280-24-004458-index.html", "eps": { "value": 1.61, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001628280-24-004458", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000162828024004458/0001628280-24-004458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 41081000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001628280-24-004458", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000162828024004458/0001628280-24-004458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23562377, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001628280-24-004458", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000162828024004458/0001628280-24-004458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001628280-24-004458", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000162828024004458/0001628280-24-004458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001628280-23-003699", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000162828023003699/0001628280-23-003699-index.html", "eps": { "value": 3.96, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001628280-23-003699", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000162828023003699/0001628280-23-003699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 102311000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001628280-23-003699", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000162828023003699/0001628280-23-003699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25023568, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001628280-23-003699", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000162828023003699/0001628280-23-003699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74487000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001628280-23-003699", "source_url": "https://www.sec.gov/Archives/edgar/data/1539638/000162828023003699/0001628280-23-003699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CNXC", "source_ticker": "CNXC", "name": "CONCENTRIX", "group": "Industrials", "weight_percent": 0.05, "holding_price": 27.67, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 9825771000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -918183000, "tag": "OperatingIncomeLoss", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1278924000, "tag": "NetIncomeLoss", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 806967000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 234496000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 10761086000, "tag": "Assets", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8016741000, "tag": "Liabilities", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2744345000, "tag": "StockholdersEquity", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 327347000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 4572889000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 65625000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 290349000, "tag": "InterestAndDebtExpense", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 96386000, "tag": "ShareBasedCompensation", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3084503000, "tag": "AssetsCurrent", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2196350000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63012000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 168708000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 865625000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1087000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1718750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 25000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 406250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 550000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.09344640741169319, "free_cash_flow": 572471000.0, "free_cash_flow_margin": 0.05826219642204159, "capex_intensity": 0.02386540455705715, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -3.1623425601603588, "share_based_compensation_to_revenue": 0.009809510113761048, "current_ratio": 1.404376806975209, "cash_runway_years": null, "near_term_maturity_to_cash": 2.644365153797041 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1803599, "fiscal_year": "2025", "fiscal_end": "2025-11-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 865625000.0, 1087000000.0, 1718750000.0, 25000000.0, 406250000.0 ], "thereafter": 550000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001803599.json", "sha256": "3ac0511865f83d8682fdc6994d4570135e2d3407ea67bd92836a30b30febcfc5", "retrieved_at": "2026-10-17T22:47:50.503383+00:00", "raw_path": "data/raw/3ac0511865f83d8682fdc6994d4570135e2d3407ea67bd92836a30b30febcfc5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "earnings": { "annual_history": [ { "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "eps": { "value": -20.36, "tag": "EarningsPerShareDiluted", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9825771000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1278924000, "tag": "NetIncomeLoss", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63012000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 806967000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-01", "end": "2025-11-30", "filed": "2026-01-28", "accession": "0001803599-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359926000027/0001803599-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-11-30", "filed": "2025-01-28", "accession": "0001803599-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359925000022/0001803599-25-000022-index.html", "eps": { "value": 3.71, "tag": "EarningsPerShareDiluted", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-28", "accession": "0001803599-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359925000022/0001803599-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9618900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-28", "accession": "0001803599-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359925000022/0001803599-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 251217000, "tag": "NetIncomeLoss", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-28", "accession": "0001803599-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359925000022/0001803599-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65074000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-28", "accession": "0001803599-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359925000022/0001803599-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 667492000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-01", "end": "2024-11-30", "filed": "2025-01-28", "accession": "0001803599-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359925000022/0001803599-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-11-30", "filed": "2024-01-29", "accession": "0001803599-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359924000011/0001803599-24-000011-index.html", "eps": { "value": 5.7, "tag": "EarningsPerShareDiluted", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-29", "accession": "0001803599-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359924000011/0001803599-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7114706000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-29", "accession": "0001803599-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359924000011/0001803599-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 313842000, "tag": "NetIncomeLoss", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-29", "accession": "0001803599-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359924000011/0001803599-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54010000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-29", "accession": "0001803599-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359924000011/0001803599-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 678008000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-01-29", "accession": "0001803599-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359924000011/0001803599-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-11-30", "filed": "2023-01-27", "accession": "0001803599-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359923000016/0001803599-23-000016-index.html", "eps": { "value": 8.28, "tag": "EarningsPerShareDiluted", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-27", "accession": "0001803599-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359923000016/0001803599-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6324473000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-27", "accession": "0001803599-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359923000016/0001803599-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 435049000, "tag": "NetIncomeLoss", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-27", "accession": "0001803599-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359923000016/0001803599-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51740000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-27", "accession": "0001803599-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359923000016/0001803599-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 600720000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-01", "end": "2022-11-30", "filed": "2023-01-27", "accession": "0001803599-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1803599/000180359923000016/0001803599-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FLY", "source_ticker": "FLY", "name": "FIREFLY AEROSPACE", "group": "Industrials", "weight_percent": 0.05, "holding_price": 17.83, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 159855000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -260688000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -298340000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -204924000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 32826000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1824934000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 634995000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 792966000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 23156000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17840000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 963175000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 213581000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69204000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 943711000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7189000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6913000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 267078000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 5084000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1882000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 663000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.6307778924650465, "free_cash_flow": -237750000.0, "free_cash_flow_margin": -1.4872853523505678, "capex_intensity": 0.20534859716618184, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.11160113853179444, "current_ratio": 4.509647393728843, "cash_runway_years": 3.8695613983720794, "near_term_maturity_to_cash": 0.009065962475061983 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1860160, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7189000.0, 6913000.0, 267078000.0, 5084000.0, 1882000.0 ], "thereafter": 663000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001860160.json", "sha256": "7adfbfea2dc80dc1bb492cf01df61fff8d381251c6a783b0eb5eec6b99c8b916", "retrieved_at": "2026-10-17T22:47:50.583855+00:00", "raw_path": "data/raw/7adfbfea2dc80dc1bb492cf01df61fff8d381251c6a783b0eb5eec6b99c8b916.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "eps": { "value": -4.83, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 159855000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -298340000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69204000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -204924000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "eps": { "value": -20.74, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 60792000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -231133000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12819000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -157650000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "eps": { "value": -13.05, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 55235000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -135457000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11977000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -93434000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116309", "source_url": "https://www.sec.gov/Archives/edgar/data/1860160/000119312526116309/0001193125-26-116309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DLO", "source_ticker": "DLO", "name": "DLOCAL CLASS A", "group": "Financials", "weight_percent": 0.05, "holding_price": 15.1, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "MCRI", "source_ticker": "MCRI", "name": "MONARCH CASINO AND RESORT", "group": "Consumer Discretionary", "weight_percent": 0.05, "holding_price": 115.54, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 545125000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101392000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 164749000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 36324000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 712849000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 175179000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 537670000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 54022000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8396000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 129253000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 150201000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18660000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 72725000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 128425000.0, "free_cash_flow_margin": 0.23558816785141024, "capex_intensity": 0.06663425819766108, "cfo_to_positive_net_income": 1.6248717847561938, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.015401972024764963, "current_ratio": 0.8605335517073788, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 907242, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000907242.json", "sha256": "14e945999cff8a0a4962b037cbf2f1cd8a509c31e4bd6011871b0ce666197bf8", "retrieved_at": "2026-10-17T22:47:51.757705+00:00", "raw_path": "data/raw/14e945999cff8a0a4962b037cbf2f1cd8a509c31e4bd6011871b0ce666197bf8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "eps": { "value": 5.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 545125000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101392000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18660000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 164749000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-018717", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000110465926018717/0001104659-26-018717-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002045", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837025002045/0001558370-25-002045-index.html", "eps": { "value": 3.84, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002045", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837025002045/0001558370-25-002045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 522186000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002045", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837025002045/0001558370-25-002045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72769000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002045", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837025002045/0001558370-25-002045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18971000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002045", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837025002045/0001558370-25-002045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 140711000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002045", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837025002045/0001558370-25-002045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002025", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837024002025/0001558370-24-002025-index.html", "eps": { "value": 4.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002025", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837024002025/0001558370-24-002025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 501478000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002025", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837024002025/0001558370-24-002025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82448000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002025", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837024002025/0001558370-24-002025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19618000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002025", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837024002025/0001558370-24-002025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 173046000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002025", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837024002025/0001558370-24-002025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002340", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837023002340/0001558370-23-002340-index.html", "eps": { "value": 4.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002340", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837023002340/0001558370-23-002340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 477870000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002340", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837023002340/0001558370-23-002340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 87479000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002340", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837023002340/0001558370-23-002340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19578000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002340", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837023002340/0001558370-23-002340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 139768000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002340", "source_url": "https://www.sec.gov/Archives/edgar/data/907242/000155837023002340/0001558370-23-002340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "QUBT", "source_ticker": "QUBT", "name": "QUANTUM COMPUTING", "group": "Information Technology", "weight_percent": 0.05, "holding_price": 6.84, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 682000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -51077000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18674000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -30294000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6690000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1618920000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 20655000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1598265000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 737880000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8659000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1133720000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 11074000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 164492, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1475144000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -74.89296187683284, "free_cash_flow": -36984000.0, "free_cash_flow_margin": -54.22873900293255, "capex_intensity": 9.809384164222873, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 12.696480938416423, "current_ratio": 102.37673830594184, "cash_runway_years": 24.357298474945534, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1758009, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001758009.json", "sha256": "800636e1886f0d7d88fe1b988a36518dd1db78e85c73a9a5ddcd363321c85716", "retrieved_at": "2026-10-17T22:47:51.701631+00:00", "raw_path": "data/raw/800636e1886f0d7d88fe1b988a36518dd1db78e85c73a9a5ddcd363321c85716.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "eps": { "value": -0.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 682000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18674000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 164492, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30294000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001213900-26-022417", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390026022417/0001213900-26-022417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001213900-25-025561", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390025025561/0001213900-25-025561-index.html", "eps": { "value": -0.73, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001213900-25-025561", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390025025561/0001213900-25-025561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 373000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001213900-25-025561", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390025025561/0001213900-25-025561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -68542000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001213900-25-025561", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390025025561/0001213900-25-025561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93881000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001213900-25-025561", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390025025561/0001213900-25-025561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16213000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001213900-25-025561", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390025025561/0001213900-25-025561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001213900-24-028799", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390024028799/0001213900-24-028799-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001213900-24-028799", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390024028799/0001213900-24-028799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 358047, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001213900-24-028799", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390024028799/0001213900-24-028799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29730672, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001213900-24-028799", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390024028799/0001213900-24-028799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95896430, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001213900-24-028799", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390024028799/0001213900-24-028799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19940521, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001213900-24-028799", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390024028799/0001213900-24-028799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024218", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390023024218/0001213900-23-024218-index.html", "eps": { "value": -0.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024218", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390023024218/0001213900-23-024218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 135648, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024218", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390023024218/0001213900-23-024218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38593700, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024218", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390023024218/0001213900-23-024218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55963334, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024218", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390023024218/0001213900-23-024218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17557368, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024218", "source_url": "https://www.sec.gov/Archives/edgar/data/1758009/000121390023024218/0001213900-23-024218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WGS", "source_ticker": "WGS", "name": "GENEDX HOLDINGS CLASS A", "group": "Health Care", "weight_percent": 0.05, "holding_price": 70.22, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 427539000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -13077000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21021000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 33279000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 19017000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 523710000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 215528000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 308182000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 104997000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 48176000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4542000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9600000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 32162000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 268288000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 108908000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28641734, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 4542000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.030586683320118165, "free_cash_flow": 14262000.0, "free_cash_flow_margin": 0.03335836028993846, "capex_intensity": 0.04448015268782497, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07522588582562059, "current_ratio": 2.4634370294193264, "cash_runway_years": null, "near_term_maturity_to_cash": 0.043258378810823166 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1818331, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4542000.0, 0.0, 50000000.0, 0.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001818331.json", "sha256": "12a3dececfcb6bddc9f366f7bdcab8729575e54c7c9040821be843dc8de54f95", "retrieved_at": "2026-10-17T22:47:51.934900+00:00", "raw_path": "data/raw/12a3dececfcb6bddc9f366f7bdcab8729575e54c7c9040821be843dc8de54f95.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "eps": { "value": -0.73, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 427539000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21021000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28641734, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33279000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818331-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833126000015/0001818331-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001818331-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833125000021/0001818331-25-000021-index.html", "eps": { "value": -1.94, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001818331-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833125000021/0001818331-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 305450000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001818331-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833125000021/0001818331-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52286000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001818331-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833125000021/0001818331-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26891213, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001818331-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833125000021/0001818331-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28496000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001818331-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833125000021/0001818331-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001818331-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833124000008/0001818331-24-000008-index.html", "eps": { "value": -7.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001818331-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833124000008/0001818331-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 202566000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001818331-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833124000008/0001818331-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -175767000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001818331-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833124000008/0001818331-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24311989, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001818331-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833124000008/0001818331-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -180147000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001818331-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833124000008/0001818331-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001818331-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833123000024/0001818331-23-000024-index.html", "eps": { "value": -1.63, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001818331-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833123000024/0001818331-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 234694000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001818331-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833123000024/0001818331-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -548980000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001818331-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833123000024/0001818331-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 337819680, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001818331-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833123000024/0001818331-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -319155000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001818331-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1818331/000181833123000024/0001818331-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PLGO", "source_ticker": "PLGO", "name": "PELAGOS INSURANCE CAPITAL LTD", "group": "Financials", "weight_percent": 0.05, "holding_price": 24.77, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "EYE", "source_ticker": "EYE", "name": "NATIONAL VISION HOLDINGS", "group": "Consumer Discretionary", "weight_percent": 0.05, "holding_price": 17.66, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1987488000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 58829000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29600000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 146293000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 72840000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1983678000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 869533000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 38708000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 223238000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 13250000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23686000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 225722000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 412408000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80576000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3205000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 13250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 13250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 211125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.029599675570368224, "free_cash_flow": 73453000.0, "free_cash_flow_margin": 0.036957707417604534, "capex_intensity": 0.036649277882432496, "cfo_to_positive_net_income": 4.942331081081081, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011917556231786053, "current_ratio": 0.5473269189734438, "cash_runway_years": null, "near_term_maturity_to_cash": 0.34230649994833107 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1710155, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 13250000.0, 13250000.0, 211125000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001710155.json", "sha256": "86c6fafa77cf03524c83e662abaf28f741321a6e01b342df20f533eedca4726f", "retrieved_at": "2026-10-17T22:47:52.994851+00:00", "raw_path": "data/raw/86c6fafa77cf03524c83e662abaf28f741321a6e01b342df20f533eedca4726f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "eps": { "value": 0.37, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1987488000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29600000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80576000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 146293000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001628280-26-014379", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000162828026014379/0001628280-26-014379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001710155-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015525000011/0001710155-25-000011-index.html", "eps": { "value": -0.36, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001710155-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015525000011/0001710155-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1823320000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001710155-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015525000011/0001710155-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28499000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001710155-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015525000011/0001710155-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78592000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001710155-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015525000011/0001710155-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 133649000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001710155-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015525000011/0001710155-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-27", "accession": "0001710155-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015524000018/0001710155-24-000018-index.html", "eps": { "value": -0.84, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0001710155-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015524000018/0001710155-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2126468000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0001710155-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015524000018/0001710155-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65901000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0001710155-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015524000018/0001710155-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78313000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0001710155-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015524000018/0001710155-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 173033000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0001710155-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015524000018/0001710155-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001710155-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015523000011/0001710155-23-000011-index.html", "eps": { "value": 0.52, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001710155-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015523000011/0001710155-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2005404000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001710155-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015523000011/0001710155-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42122000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001710155-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015523000011/0001710155-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80298000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001710155-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015523000011/0001710155-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 119198000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001710155-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1710155/000171015523000011/0001710155-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CCS", "source_ticker": "CCS", "name": "CENTURY COMMUNITIES INC", "group": "Consumer Discretionary", "weight_percent": 0.05, "holding_price": 55.55, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4117816000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 147597000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 153081000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 28767000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4459895000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1868163000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2591732000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 109443000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 24823000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20120000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30359988, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 143629000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 385761000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 51500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 515328000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 124314000.0, "free_cash_flow_margin": 0.03018930423311775, "capex_intensity": 0.006985984803594915, "cfo_to_positive_net_income": 1.0371552267322506, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004886085245188226, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 3.5247663167128094 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1576940, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 385761000.0, null, 51500000.0, 515328000.0, null ], "thereafter": 500000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001576940.json", "sha256": "fd3a5e39a132d14028ff891663c14a18f5d1ab291c84a21fa2cb8bde10c87e2f", "retrieved_at": "2026-10-17T22:47:52.939350+00:00", "raw_path": "data/raw/fd3a5e39a132d14028ff891663c14a18f5d1ab291c84a21fa2cb8bde10c87e2f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "eps": { "value": 4.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4117816000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 147597000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30359988, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 153081000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-01-29", "accession": "0001576940-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694026000005/0001576940-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-01-30", "accession": "0001576940-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694025000006/0001576940-25-000006-index.html", "eps": { "value": 10.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-01-30", "accession": "0001576940-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694025000006/0001576940-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4398288000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-01-30", "accession": "0001576940-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694025000006/0001576940-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 333816000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-01-30", "accession": "0001576940-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694025000006/0001576940-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32110835, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-01-30", "accession": "0001576940-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694025000006/0001576940-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125695000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-01-30", "accession": "0001576940-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694025000006/0001576940-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-05", "accession": "0001576940-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694024000005/0001576940-24-000005-index.html", "eps": { "value": 8.05, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-05", "accession": "0001576940-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694024000005/0001576940-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3692185000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-05", "accession": "0001576940-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694024000005/0001576940-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 259224000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-05", "accession": "0001576940-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694024000005/0001576940-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32209359, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-05", "accession": "0001576940-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694024000005/0001576940-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41628000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-05", "accession": "0001576940-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694024000005/0001576940-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-02", "accession": "0001576940-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694023000005/0001576940-23-000005-index.html", "eps": { "value": 15.92, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-02", "accession": "0001576940-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694023000005/0001576940-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4505916000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-02", "accession": "0001576940-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694023000005/0001576940-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 525126000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-02", "accession": "0001576940-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694023000005/0001576940-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32977935, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-02", "accession": "0001576940-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694023000005/0001576940-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 315347000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-02", "accession": "0001576940-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1576940/000157694023000005/0001576940-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PGEN", "source_ticker": "PGEN", "name": "PRECIGEN", "group": "Health Care", "weight_percent": 0.05, "holding_price": 7.2, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 9684000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -110507000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -250642000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -87831000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1995000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 155505000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 134594000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 20911000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 30234000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 93174000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3199000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10866000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 115235000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 37306000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 312980562, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -355000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 12500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 37500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -11.411296984717058, "free_cash_flow": -89826000.0, "free_cash_flow_margin": -9.275712515489467, "capex_intensity": 0.20600991325898388, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.1220570012391573, "current_ratio": 3.088913311531657, "cash_runway_years": 0.34422925846227415, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1356090, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 12500000.0, 50000000.0, 37500000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001356090.json", "sha256": "8e11f8ce6bbfc0d40445cb1d09be483f17182cf17ac116b1d691220a339cea32", "retrieved_at": "2026-10-17T22:47:53.473454+00:00", "raw_path": "data/raw/8e11f8ce6bbfc0d40445cb1d09be483f17182cf17ac116b1d691220a339cea32.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "eps": { "value": -1.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9684000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -250642000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 312980562, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -87831000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001356090-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609026000009/0001356090-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001356090-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609025000007/0001356090-25-000007-index.html", "eps": { "value": -0.47, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001356090-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609025000007/0001356090-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -126235000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001356090-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609025000007/0001356090-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 267727426, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001356090-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609025000007/0001356090-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -68173000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001356090-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609025000007/0001356090-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001356090-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609024000007/0001356090-24-000007-index.html", "eps": { "value": -0.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001356090-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609024000007/0001356090-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -95904000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001356090-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609024000007/0001356090-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 244536221, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001356090-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609024000007/0001356090-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -66930000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001356090-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609024000007/0001356090-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001356090-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609023000004/0001356090-23-000004-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001356090-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609023000004/0001356090-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 26909000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001356090-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609023000004/0001356090-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28317000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001356090-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609023000004/0001356090-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 200360821, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001356090-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609023000004/0001356090-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -65045000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001356090-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1356090/000135609023000004/0001356090-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LKFN", "source_ticker": "LKFN", "name": "LAKELAND FINANCIAL CORP", "group": "Financials", "weight_percent": 0.05, "holding_price": 57.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 103361000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000721994-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 114887000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000721994-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11122000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000721994-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6990022000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000721994-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6227530000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000721994-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 762403000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000721994-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 141318000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000721994-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8557000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000721994-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25799047, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000721994-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 20391000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000721994-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 721994, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000721994.json", "sha256": "7847283f83837b2d0d6fdbf41c28b99ff28b930f6577439999950b9fd86b63b0", "retrieved_at": "2026-10-17T22:47:53.626481+00:00", "raw_path": "data/raw/7847283f83837b2d0d6fdbf41c28b99ff28b930f6577439999950b9fd86b63b0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000721994-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "eps": { "value": 4.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000721994-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 103361000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000721994-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25799047, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000721994-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 114887000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000721994-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199426000018/0000721994-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000721994-25-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199425000087/0000721994-25-000087-index.html", "eps": { "value": 3.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000721994-25-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199425000087/0000721994-25-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 93478000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000721994-25-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199425000087/0000721994-25-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25769018, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000721994-25-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199425000087/0000721994-25-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000721994-25-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199425000087/0000721994-25-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000721994-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199424000013/0000721994-24-000013-index.html", "eps": { "value": 3.65, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000721994-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199424000013/0000721994-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 93767000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000721994-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199424000013/0000721994-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25723165, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000721994-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199424000013/0000721994-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 113981000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000721994-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199424000013/0000721994-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000721994-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199423000014/0000721994-23-000014-index.html", "eps": { "value": 4.04, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000721994-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199423000014/0000721994-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 103817000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000721994-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199423000014/0000721994-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25712538, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000721994-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199423000014/0000721994-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 169342000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000721994-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/721994/000072199423000014/0000721994-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VOYG", "source_ticker": "VOYG", "name": "VOYAGER TECHNOLOGIES CLASS A", "group": "Industrials", "weight_percent": 0.05, "holding_price": 26.76, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 166419000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -108498000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -104814000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -60943000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 144673000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1050454000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 620921000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 383720000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 491329000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 13416000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18916000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 581300000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 133027000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40213015, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 45886000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.6519568078164152, "free_cash_flow": -205616000.0, "free_cash_flow_margin": -1.2355320005528214, "capex_intensity": 0.8693298241186403, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.11366490605039088, "current_ratio": 4.36978959158667, "cash_runway_years": 8.06210721493855, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1788060, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001788060.json", "sha256": "2f5eef44467b73c4c1dea036fb74a5281d2192f48203917e765547f4910db631", "retrieved_at": "2026-10-17T22:47:53.698778+00:00", "raw_path": "data/raw/2f5eef44467b73c4c1dea036fb74a5281d2192f48203917e765547f4910db631.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "eps": { "value": -2.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 166419000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -104814000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40213015, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -60943000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "eps": { "value": -7.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 144180000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -62072000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12746454, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25502000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "eps": { "value": -3.65, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 136062000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25438000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12753325, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15381000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016543", "source_url": "https://www.sec.gov/Archives/edgar/data/1788060/000162828026016543/0001628280-26-016543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MBC", "source_ticker": "MBC", "name": "MASTERBRAND", "group": "Industrials", "weight_percent": 0.05, "holding_price": 6.84, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2734700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 119000000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26700000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 195700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 78200000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3100400000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1755800000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1344600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 183300000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 974500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16100000, "tag": "ShareBasedCompensation", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 695900000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 415700000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 18100000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 285000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 700000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04351482795187772, "free_cash_flow": 117500000.0, "free_cash_flow_margin": 0.042966321717190184, "capex_intensity": 0.028595458368376788, "cfo_to_positive_net_income": 7.329588014981273, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005887300252312868, "current_ratio": 1.6740437815732498, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1941365, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 285000000.0, 0.0 ], "thereafter": 700000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001941365.json", "sha256": "625fa81bde880604fc8186c43e2f3177375d066c871f164ddecaae42d956c8cd", "retrieved_at": "2026-10-17T22:47:54.115825+00:00", "raw_path": "data/raw/625fa81bde880604fc8186c43e2f3177375d066c871f164ddecaae42d956c8cd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "eps": { "value": 0.21, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2734700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26700000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 195700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-13", "accession": "0001941365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136526000006/0001941365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-02-19", "accession": "0001941365-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136525000016/0001941365-25-000016-index.html", "eps": { "value": 0.96, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-19", "accession": "0001941365-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136525000016/0001941365-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2700400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-19", "accession": "0001941365-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136525000016/0001941365-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 125900000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-19", "accession": "0001941365-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136525000016/0001941365-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-19", "accession": "0001941365-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136525000016/0001941365-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 292000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-19", "accession": "0001941365-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136525000016/0001941365-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001941365-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136524000021/0001941365-24-000021-index.html", "eps": { "value": 1.4, "tag": "EarningsPerShareDiluted", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001941365-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136524000021/0001941365-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2726200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001941365-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136524000021/0001941365-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 182000000, "tag": "NetIncomeLoss", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001941365-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136524000021/0001941365-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001941365-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136524000021/0001941365-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 405600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001941365-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136524000021/0001941365-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-25", "filed": "2024-02-27", "accession": "0001941365-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136524000021/0001941365-24-000021-index.html", "eps": { "value": 1.2, "tag": "EarningsPerShareDiluted", "start": "2021-12-27", "end": "2022-12-25", "filed": "2024-02-27", "accession": "0001941365-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136524000021/0001941365-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3275500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-27", "end": "2022-12-25", "filed": "2024-02-27", "accession": "0001941365-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136524000021/0001941365-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 155400000, "tag": "NetIncomeLoss", "start": "2021-12-27", "end": "2022-12-25", "filed": "2024-02-27", "accession": "0001941365-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136524000021/0001941365-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-27", "end": "2022-12-25", "filed": "2024-02-27", "accession": "0001941365-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136524000021/0001941365-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 235600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-27", "end": "2022-12-25", "filed": "2024-02-27", "accession": "0001941365-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1941365/000194136524000021/0001941365-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACT", "source_ticker": "ACT", "name": "ENACT HOLDINGS INC", "group": "Financials", "weight_percent": 0.05, "holding_price": 45.67, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1235827000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 674244000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 724519000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6893466000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1538285000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 5355181000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 582493000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 49949000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19024000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149318000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 382399000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1823529, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001823529.json", "sha256": "de6ef079de0dc53aff9c325f7b415cf65cd80cd8e6acb89e903152e4d96f51d3", "retrieved_at": "2026-10-17T22:47:54.637125+00:00", "raw_path": "data/raw/de6ef079de0dc53aff9c325f7b415cf65cd80cd8e6acb89e903152e4d96f51d3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "eps": { "value": 4.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1235827000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 674244000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149318000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 724519000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001823529-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352926000060/0001823529-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001823529-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352925000070/0001823529-25-000070-index.html", "eps": { "value": 4.37, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001823529-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352925000070/0001823529-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1201774000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001823529-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352925000070/0001823529-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 157554000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001823529-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352925000070/0001823529-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 686262000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001823529-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352925000070/0001823529-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001823529-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352924000036/0001823529-24-000036-index.html", "eps": { "value": 4.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001823529-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352924000036/0001823529-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1153686000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001823529-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352924000036/0001823529-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 161847000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001823529-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352924000036/0001823529-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 632038000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001823529-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352924000036/0001823529-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001823529-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352923000035/0001823529-23-000035-index.html", "eps": { "value": 4.31, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001823529-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352923000035/0001823529-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1095046000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001823529-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352923000035/0001823529-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 163294000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001823529-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352923000035/0001823529-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 560510000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001823529-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1823529/000182352923000035/0001823529-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ENR", "source_ticker": "ENR", "name": "ENERGIZER HOLDINGS INC", "group": "Consumer Staples", "weight_percent": 0.05, "holding_price": 22.0, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2952700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 239000000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 147100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 83900000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4556700000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4386800000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 169900000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 236200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3407900000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 8600000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 154300000, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 126700000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25600000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1679100000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 795000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 89700000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 8600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 592300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1562600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 8600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1214900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 63200000.0, "free_cash_flow_margin": 0.021404138585023876, "capex_intensity": 0.02841467131777695, "cfo_to_positive_net_income": 0.6154811715481171, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008670030819250179, "current_ratio": 2.1120754716981134, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1632790, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, 8600000.0, 592300000.0, 1562600000.0, 8600000.0 ], "thereafter": 1214900000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001632790.json", "sha256": "30160db83c625025b61f46dfa37bd8a075b28a322478f38508e901b5898ccf86", "retrieved_at": "2026-10-17T22:47:55.023746+00:00", "raw_path": "data/raw/30160db83c625025b61f46dfa37bd8a075b28a322478f38508e901b5898ccf86.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "eps": { "value": 3.32, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2952700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 239000000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 147100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001632790-25-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279025000091/0001632790-25-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001632790-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279024000102/0001632790-24-000102-index.html", "eps": { "value": 0.52, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001632790-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279024000102/0001632790-24-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2887000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001632790-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279024000102/0001632790-24-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38100000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001632790-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279024000102/0001632790-24-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001632790-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279024000102/0001632790-24-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 429600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001632790-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279024000102/0001632790-24-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-14", "accession": "0001632790-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279023000064/0001632790-23-000064-index.html", "eps": { "value": 1.94, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-14", "accession": "0001632790-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279023000064/0001632790-23-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2959700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-14", "accession": "0001632790-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279023000064/0001632790-23-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 140500000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-14", "accession": "0001632790-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279023000064/0001632790-23-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-14", "accession": "0001632790-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279023000064/0001632790-23-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 395200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-14", "accession": "0001632790-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279023000064/0001632790-23-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-15", "accession": "0001632790-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279022000091/0001632790-22-000091-index.html", "eps": { "value": -3.37, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-15", "accession": "0001632790-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279022000091/0001632790-22-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3050100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-15", "accession": "0001632790-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279022000091/0001632790-22-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -231500000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-15", "accession": "0001632790-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279022000091/0001632790-22-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-15", "accession": "0001632790-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279022000091/0001632790-22-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-15", "accession": "0001632790-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1632790/000163279022000091/0001632790-22-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WABC", "source_ticker": "WABC", "name": "WESTAMERICA BANCORPORATION", "group": "Financials", "weight_percent": 0.05, "holding_price": 60.9, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 116173000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001195", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184326001195/0001171843-26-001195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 121897000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001195", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184326001195/0001171843-26-001195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2246000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001195", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184326001195/0001171843-26-001195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5960180000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001195", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184326001195/0001171843-26-001195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5026671000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001195", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184326001195/0001171843-26-001195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 933509000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001195", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184326001195/0001171843-26-001195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 137298000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001195", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184326001195/0001171843-26-001195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25674000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001195", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184326001195/0001171843-26-001195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 103785000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001195", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184326001195/0001171843-26-001195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 311094, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000311094.json", "sha256": "c7f9101d9c0c11d8b787c26abf012fb4fd2742339c95a7217961d9a7e4de3c58", "retrieved_at": "2026-10-17T22:47:55.099508+00:00", "raw_path": "data/raw/c7f9101d9c0c11d8b787c26abf012fb4fd2742339c95a7217961d9a7e4de3c58.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184326001195/0001171843-26-001195-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001195", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184326001195/0001171843-26-001195-index.html", "eps": { "value": 4.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001195", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184326001195/0001171843-26-001195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 116173000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001195", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184326001195/0001171843-26-001195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25674000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001195", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184326001195/0001171843-26-001195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 121897000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001171843-26-001195", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184326001195/0001171843-26-001195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001171843-25-001156", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184325001156/0001171843-25-001156-index.html", "eps": { "value": 5.2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001171843-25-001156", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184325001156/0001171843-25-001156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 138636000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001171843-25-001156", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184325001156/0001171843-25-001156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26686000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001171843-25-001156", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184325001156/0001171843-25-001156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 141572000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001171843-25-001156", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184325001156/0001171843-25-001156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001171843-24-001054", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184324001054/0001171843-24-001054-index.html", "eps": { "value": 6.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001171843-24-001054", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184324001054/0001171843-24-001054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 161768000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001171843-24-001054", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184324001054/0001171843-24-001054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26706000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001171843-24-001054", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184324001054/0001171843-24-001054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 158208000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001171843-24-001054", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184324001054/0001171843-24-001054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001171843-23-001285", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184323001285/0001171843-23-001285-index.html", "eps": { "value": 4.54, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001171843-23-001285", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184323001285/0001171843-23-001285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 122034000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001171843-23-001285", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184323001285/0001171843-23-001285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26907000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001171843-23-001285", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184323001285/0001171843-23-001285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 113702000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001171843-23-001285", "source_url": "https://www.sec.gov/Archives/edgar/data/311094/000117184323001285/0001171843-23-001285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ETON", "source_ticker": "ETON", "name": "ETON PHARMACEUTCIALS INC", "group": "Health Care", "weight_percent": 0.05, "holding_price": 51.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 79950000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -844000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4601000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 10524000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 333000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 92114000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 65960000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 26154000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 25942000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 21769000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 8789000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5512000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 60581000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 38490000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.010556597873671044, "free_cash_flow": 10191000.0, "free_cash_flow_margin": 0.1274671669793621, "capex_intensity": 0.004165103189493434, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0689430894308943, "current_ratio": 1.5739412834502469, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1710340, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001710340.json", "sha256": "f7f154bb5484ead9734e7792fe9226c296b72a5adb5779a7e452499ba4d8b45b", "retrieved_at": "2026-10-17T22:47:55.199178+00:00", "raw_path": "data/raw/f7f154bb5484ead9734e7792fe9226c296b72a5adb5779a7e452499ba4d8b45b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "eps": null, "revenue": { "value": 79950000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4601000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 10524000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009059", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774926009059/0001437749-26-009059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001437749-25-008136", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774925008136/0001437749-25-008136-index.html", "eps": null, "revenue": { "value": 39011000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001437749-25-008136", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774925008136/0001437749-25-008136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3823000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001437749-25-008136", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774925008136/0001437749-25-008136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 969000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001437749-25-008136", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774925008136/0001437749-25-008136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007853", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774924007853/0001437749-24-007853-index.html", "eps": null, "revenue": { "value": 31642000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007853", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774924007853/0001437749-24-007853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -936000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007853", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774924007853/0001437749-24-007853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 6815000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007853", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000143774924007853/0001437749-24-007853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007933", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000149315223007933/0001493152-23-007933-index.html", "eps": null, "revenue": { "value": 21251000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007933", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000149315223007933/0001493152-23-007933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9021000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007933", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000149315223007933/0001493152-23-007933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 4821000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007933", "source_url": "https://www.sec.gov/Archives/edgar/data/1710340/000149315223007933/0001493152-23-007933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SAM", "source_ticker": "SAM", "name": "BOSTON BEER CLASS A", "group": "Consumer Staples", "weight_percent": 0.05, "holding_price": 179.2, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1964994000, "tag": "Revenues", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 144882000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 108469000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 270158000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 54563000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1193595000, "tag": "Assets", "start": null, "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 347315000, "tag": "Liabilities", "start": null, "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 846280000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 223378000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 90438000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21754000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 417579000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 252534000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10937000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 202424000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07373152284434456, "free_cash_flow": 215595000.0, "free_cash_flow_margin": 0.10971789226837333, "capex_intensity": 0.02776751481175006, "cfo_to_positive_net_income": 2.490647097327347, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011070771717369112, "current_ratio": 1.6535555608353727, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 949870, "fiscal_year": "2025", "fiscal_end": "2025-12-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000949870.json", "sha256": "b015ce24076d76ed6ecee7f288668d8fd6c640d7003121c4c2385856b925c870", "retrieved_at": "2026-10-17T22:47:55.749517+00:00", "raw_path": "data/raw/b015ce24076d76ed6ecee7f288668d8fd6c640d7003121c4c2385856b925c870.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "earnings": { "annual_history": [ { "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "eps": { "value": 9.89, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1964994000, "tag": "Revenues", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 108469000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10937000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 270158000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-24", "accession": "0001193125-26-067467", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000119312526067467/0001193125-26-067467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000950170-25-026756", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017025026756/0000950170-25-026756-index.html", "eps": { "value": 5.06, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000950170-25-026756", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017025026756/0000950170-25-026756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2012926000, "tag": "Revenues", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000950170-25-026756", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017025026756/0000950170-25-026756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 59695000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000950170-25-026756", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017025026756/0000950170-25-026756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11766000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000950170-25-026756", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017025026756/0000950170-25-026756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 248892000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0000950170-25-026756", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017025026756/0000950170-25-026756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000950170-24-021189", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017024021189/0000950170-24-021189-index.html", "eps": { "value": 6.21, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000950170-24-021189", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017024021189/0000950170-24-021189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2008625000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000950170-24-021189", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017024021189/0000950170-24-021189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76250000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000950170-24-021189", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017024021189/0000950170-24-021189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12258000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000950170-24-021189", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017024021189/0000950170-24-021189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 265151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000950170-24-021189", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017024021189/0000950170-24-021189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003802", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017023003802/0000950170-23-003802-index.html", "eps": { "value": 5.44, "tag": "EarningsPerShareDiluted", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003802", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017023003802/0000950170-23-003802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2090334000, "tag": "Revenues", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003802", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017023003802/0000950170-23-003802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67263000, "tag": "NetIncomeLoss", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003802", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017023003802/0000950170-23-003802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12345000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003802", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017023003802/0000950170-23-003802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 199945000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003802", "source_url": "https://www.sec.gov/Archives/edgar/data/949870/000095017023003802/0000950170-23-003802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SCL", "source_ticker": "SCL", "name": "STEPAN", "group": "Materials", "weight_percent": 0.05, "holding_price": 61.87, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2332114000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 78549000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46895000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 147882000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 122514000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2357702000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1244010000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 132688000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 340975000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 285735000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 126041000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5999000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 858959000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 666494000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22890000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 285735000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 135535000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 45000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 40000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 40000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 80715000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03368145811053833, "free_cash_flow": 25368000.0, "free_cash_flow_margin": 0.010877684367059243, "capex_intensity": 0.05253345248131095, "cfo_to_positive_net_income": 3.153470519245122, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00257234423360093, "current_ratio": 1.2887722920236342, "cash_runway_years": null, "near_term_maturity_to_cash": 2.153435126009888 }, "observation_status": "sec-xbrl-unreviewed", "cik": 94049, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 285735000.0, 135535000.0, 45000000.0, 40000000.0, 40000000.0 ], "thereafter": 80715000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000094049.json", "sha256": "008dd44ff1c8505d887dedcbc1d338924589d832c96e6987e8602f686b96b028", "retrieved_at": "2026-10-17T22:47:56.289191+00:00", "raw_path": "data/raw/008dd44ff1c8505d887dedcbc1d338924589d832c96e6987e8602f686b96b028.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "eps": { "value": 2.05, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2332114000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46895000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22890000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 147882000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-074976", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000119312526074976/0001193125-26-074976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029079", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017025029079/0000950170-25-029079-index.html", "eps": { "value": 2.2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029079", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017025029079/0000950170-25-029079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2180274000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029079", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017025029079/0000950170-25-029079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50370000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029079", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017025029079/0000950170-25-029079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22931000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029079", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017025029079/0000950170-25-029079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 162053000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029079", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017025029079/0000950170-25-029079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022778", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017024022778/0000950170-24-022778-index.html", "eps": { "value": 1.75, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022778", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017024022778/0000950170-24-022778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2325768000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022778", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017024022778/0000950170-24-022778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40204000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022778", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017024022778/0000950170-24-022778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22946000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022778", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017024022778/0000950170-24-022778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 174876000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022778", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017024022778/0000950170-24-022778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004933", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017023004933/0000950170-23-004933-index.html", "eps": { "value": 6.38, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004933", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017023004933/0000950170-23-004933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2773270000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004933", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017023004933/0000950170-23-004933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 147153000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004933", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017023004933/0000950170-23-004933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23064000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004933", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017023004933/0000950170-23-004933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 160763000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004933", "source_url": "https://www.sec.gov/Archives/edgar/data/94049/000095017023004933/0000950170-23-004933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IDT", "source_ticker": "IDT", "name": "IDT CLASS B", "group": "Communication", "weight_percent": 0.05, "holding_price": 82.24, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1297960000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 121165000, "tag": "OperatingIncomeLoss", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 86633000, "tag": "NetIncomeLoss", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 91069000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 23107000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 764257000, "tag": "Assets", "start": null, "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 356305000, "tag": "Liabilities", "start": null, "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 377320000, "tag": "StockholdersEquity", "start": null, "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 220686000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 21400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10544000, "tag": "ShareBasedCompensation", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 655366000, "tag": "AssetsCurrent", "start": null, "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 351879000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25023000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.09335033437085889, "free_cash_flow": 67962000.0, "free_cash_flow_margin": 0.05236062744614626, "capex_intensity": 0.017802551696508368, "cfo_to_positive_net_income": 1.0512045063659345, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008123516903448489, "current_ratio": 1.862475453209768, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1005731, "fiscal_year": "2026", "fiscal_end": "2026-07-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001005731.json", "sha256": "15c5d5c62808e035809f749c49c3d63d829505bcf9f2dd144aeb73fc4bd7b276", "retrieved_at": "2026-10-17T22:47:56.518724+00:00", "raw_path": "data/raw/15c5d5c62808e035809f749c49c3d63d829505bcf9f2dd144aeb73fc4bd7b276.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "earnings": { "annual_history": [ { "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "eps": { "value": 3.46, "tag": "EarningsPerShareDiluted", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1297960000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 86633000, "tag": "NetIncomeLoss", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25023000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 91069000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-09-29", "accession": "0001437749-26-031469", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000143774926031469/0001437749-26-031469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-07-31", "filed": "2025-09-29", "accession": "0001493152-25-016071", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315225016071/0001493152-25-016071-index.html", "eps": { "value": 3.01, "tag": "EarningsPerShareDiluted", "start": "2024-08-01", "end": "2025-07-31", "filed": "2025-09-29", "accession": "0001493152-25-016071", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315225016071/0001493152-25-016071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1231495000, "tag": "Revenues", "start": "2024-08-01", "end": "2025-07-31", "filed": "2025-09-29", "accession": "0001493152-25-016071", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315225016071/0001493152-25-016071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76094000, "tag": "NetIncomeLoss", "start": "2024-08-01", "end": "2025-07-31", "filed": "2025-09-29", "accession": "0001493152-25-016071", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315225016071/0001493152-25-016071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25295000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-08-01", "end": "2025-07-31", "filed": "2025-09-29", "accession": "0001493152-25-016071", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315225016071/0001493152-25-016071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 127061000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-08-01", "end": "2025-07-31", "filed": "2025-09-29", "accession": "0001493152-25-016071", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315225016071/0001493152-25-016071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-07-31", "filed": "2024-10-15", "accession": "0001493152-24-041147", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315224041147/0001493152-24-041147-index.html", "eps": { "value": 2.54, "tag": "EarningsPerShareDiluted", "start": "2023-08-01", "end": "2024-07-31", "filed": "2024-10-15", "accession": "0001493152-24-041147", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315224041147/0001493152-24-041147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1205778000, "tag": "Revenues", "start": "2023-08-01", "end": "2024-07-31", "filed": "2024-10-15", "accession": "0001493152-24-041147", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315224041147/0001493152-24-041147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64454000, "tag": "NetIncomeLoss", "start": "2023-08-01", "end": "2024-07-31", "filed": "2024-10-15", "accession": "0001493152-24-041147", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315224041147/0001493152-24-041147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25398000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-08-01", "end": "2024-07-31", "filed": "2024-10-15", "accession": "0001493152-24-041147", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315224041147/0001493152-24-041147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78191000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-08-01", "end": "2024-07-31", "filed": "2024-10-15", "accession": "0001493152-24-041147", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315224041147/0001493152-24-041147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-07-31", "filed": "2023-10-16", "accession": "0001493152-23-037384", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315223037384/0001493152-23-037384-index.html", "eps": { "value": 1.58, "tag": "EarningsPerShareDiluted", "start": "2022-08-01", "end": "2023-07-31", "filed": "2023-10-16", "accession": "0001493152-23-037384", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315223037384/0001493152-23-037384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1238854000, "tag": "Revenues", "start": "2022-08-01", "end": "2023-07-31", "filed": "2023-10-16", "accession": "0001493152-23-037384", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315223037384/0001493152-23-037384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40492000, "tag": "NetIncomeLoss", "start": "2022-08-01", "end": "2023-07-31", "filed": "2023-10-16", "accession": "0001493152-23-037384", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315223037384/0001493152-23-037384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25577000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-08-01", "end": "2023-07-31", "filed": "2023-10-16", "accession": "0001493152-23-037384", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315223037384/0001493152-23-037384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 54140000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-08-01", "end": "2023-07-31", "filed": "2023-10-16", "accession": "0001493152-23-037384", "source_url": "https://www.sec.gov/Archives/edgar/data/1005731/000149315223037384/0001493152-23-037384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TMP", "source_ticker": "TMP", "name": "TOMPKINS FINANCIAL CORP", "group": "Financials", "weight_percent": 0.05, "holding_price": 97.22, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 75742000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 161071000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 38870000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6921000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8668268000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7729891000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 132817000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3486000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14335358, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 119000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 1650000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1005817, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001005817.json", "sha256": "bb8f040de7523d5f19d68cc955d53d85f59e218e1b200146476b906369f3c1b0", "retrieved_at": "2026-10-17T22:47:56.943926+00:00", "raw_path": "data/raw/bb8f040de7523d5f19d68cc955d53d85f59e218e1b200146476b906369f3c1b0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "eps": { "value": 11.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 75742000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 161071000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14335358, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38870000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001005817-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581726000027/0001005817-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001005817-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581725000006/0001005817-25-000006-index.html", "eps": { "value": 4.97, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001005817-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581725000006/0001005817-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 79330000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001005817-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581725000006/0001005817-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70850000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001005817-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581725000006/0001005817-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14268443, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001005817-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581725000006/0001005817-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 94966000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001005817-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581725000006/0001005817-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001005817-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581724000008/0001005817-24-000008-index.html", "eps": { "value": 0.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001005817-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581724000008/0001005817-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 75027000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001005817-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581724000008/0001005817-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9505000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001005817-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581724000008/0001005817-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14301221, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001005817-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581724000008/0001005817-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89003000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001005817-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581724000008/0001005817-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001005817-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581723000002/0001005817-23-000002-index.html", "eps": { "value": 5.89, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001005817-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581723000002/0001005817-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 73972000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001005817-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581723000002/0001005817-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85030000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001005817-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581723000002/0001005817-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14404294, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001005817-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581723000002/0001005817-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 103340000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001005817-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1005817/000100581723000002/0001005817-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STOK", "source_ticker": "STOK", "name": "STOKE THERAPEUTICS", "group": "Health Care", "weight_percent": 0.05, "holding_price": 24.61, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 184420000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -20590000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6885000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 45585000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 670000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 418434000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 65977000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 352457000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 84220000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 9000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 32238000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 305700000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 57875000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59219184, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.11164732675414814, "free_cash_flow": 44915000.0, "free_cash_flow_margin": 0.24354733759895889, "capex_intensity": 0.003633011603947511, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -2287.777777777778, "share_based_compensation_to_revenue": 0.17480750460904457, "current_ratio": 5.28207343412527, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1623526, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001623526.json", "sha256": "fdf802822fdb35091b94689932e5c1d67febb96d82c73a405a8d56852f1aaf8e", "retrieved_at": "2026-10-17T22:47:56.853263+00:00", "raw_path": "data/raw/fdf802822fdb35091b94689932e5c1d67febb96d82c73a405a8d56852f1aaf8e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "eps": { "value": -0.12, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 184420000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6885000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59219184, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45585000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108362", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000119312526108362/0001193125-26-108362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041170", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000095017025041170/0000950170-25-041170-index.html", "eps": { "value": -1.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041170", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000095017025041170/0000950170-25-041170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 36555000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041170", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000095017025041170/0000950170-25-041170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -88981000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041170", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000095017025041170/0000950170-25-041170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54008883, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041170", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000095017025041170/0000950170-25-041170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -86851000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041170", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000095017025041170/0000950170-25-041170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-035912", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000095017024035912/0000950170-24-035912-index.html", "eps": { "value": -2.38, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-035912", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000095017024035912/0000950170-24-035912-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8780000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-035912", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000095017024035912/0000950170-24-035912-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -104699000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-035912", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000095017024035912/0000950170-24-035912-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43994862, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-035912", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000095017024035912/0000950170-24-035912-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -81067000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-035912", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000095017024035912/0000950170-24-035912-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001564590-23-003175", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000156459023003175/0001564590-23-003175-index.html", "eps": { "value": -2.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001564590-23-003175", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000156459023003175/0001564590-23-003175-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12405000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001564590-23-003175", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000156459023003175/0001564590-23-003175-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -101067000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001564590-23-003175", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000156459023003175/0001564590-23-003175-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38897442, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001564590-23-003175", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000156459023003175/0001564590-23-003175-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31866000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001564590-23-003175", "source_url": "https://www.sec.gov/Archives/edgar/data/1623526/000156459023003175/0001564590-23-003175-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OMER", "source_ticker": "OMER", "name": "OMEROS", "group": "Health Care", "weight_percent": 0.05, "holding_price": 18.79, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -122796000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3350000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -116094000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 65000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 325632000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -121231000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 9660000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 964000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8192000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 215667000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 78062000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 17077000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 70785000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -116159000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.7627654940944377, "cash_runway_years": 0.0832084345444209, "near_term_maturity_to_cash": 1.7678053830227742 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1285819, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 17077000.0, 0.0, 0.0, 70785000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001285819.json", "sha256": "379ff08ce169f89b4e07b435399af54a99d9e8c7113cd98b79e4f642acf6263f", "retrieved_at": "2026-10-17T22:47:57.514093+00:00", "raw_path": "data/raw/379ff08ce169f89b4e07b435399af54a99d9e8c7113cd98b79e4f642acf6263f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -3350000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -116094000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010636", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774926010636/0001437749-26-010636-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010216", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774925010216/0001437749-25-010216-index.html", "eps": null, "revenue": null, "net_income": { "value": -156815000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010216", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774925010216/0001437749-25-010216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -148803000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010216", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774925010216/0001437749-25-010216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010416", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774924010416/0001437749-24-010416-index.html", "eps": null, "revenue": null, "net_income": { "value": -117813000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010416", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774924010416/0001437749-24-010416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 74726000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010416", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000143774924010416/0001437749-24-010416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001558370-23-003575", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000155837023003575/0001558370-23-003575-index.html", "eps": { "value": 0.76, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001558370-23-003575", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000155837023003575/0001558370-23-003575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 47417000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001558370-23-003575", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000155837023003575/0001558370-23-003575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62737091, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001558370-23-003575", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000155837023003575/0001558370-23-003575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -86483000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001558370-23-003575", "source_url": "https://www.sec.gov/Archives/edgar/data/1285819/000155837023003575/0001558370-23-003575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ATEC", "source_ticker": "ATEC", "name": "ALPHATEC HOLDNGS", "group": "Health Care", "weight_percent": 0.05, "holding_price": 10.93, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 764155000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -82128000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -143358000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 45231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 42455000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 791208000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 12426000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 160806000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 501412000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 64526000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 64526000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 45922000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 77492000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 73719000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 450876000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 219175000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 150064000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 64526000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 15641000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 206500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 405000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.1074755775987856, "free_cash_flow": 2776000.0, "free_cash_flow_margin": 0.003632770838377031, "capex_intensity": 0.05555810012366601, "cfo_to_positive_net_income": null, "total_debt": 630464000.0, "debt_to_assets": 0.7968372412816858, "net_debt": 469658000.0, "interest_coverage": -1.7884238491354907, "share_based_compensation_to_revenue": 0.09647126564636756, "current_ratio": 2.057150678681419, "cash_runway_years": null, "near_term_maturity_to_cash": 0.40126612191087396 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1350653, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 64526000.0, 15641000.0, 206500000.0, 0.0, 405000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001350653.json", "sha256": "238dc48c077d188db3ebe7a9b52eeac2acf557c97ce1360136fef0d6f904c6e2", "retrieved_at": "2026-10-17T22:47:57.768549+00:00", "raw_path": "data/raw/238dc48c077d188db3ebe7a9b52eeac2acf557c97ce1360136fef0d6f904c6e2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "eps": { "value": -0.96, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 764155000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -143358000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 150064000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067393", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000119312526067393/0001193125-26-067393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027916", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017025027916/0000950170-25-027916-index.html", "eps": { "value": -1.13, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027916", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017025027916/0000950170-25-027916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 611562000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027916", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017025027916/0000950170-25-027916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -162123000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027916", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017025027916/0000950170-25-027916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 142946000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027916", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017025027916/0000950170-25-027916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -44651000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027916", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017025027916/0000950170-25-027916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021302", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017024021302/0000950170-24-021302-index.html", "eps": { "value": -1.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021302", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017024021302/0000950170-24-021302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 482262000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021302", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017024021302/0000950170-24-021302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -186638000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021302", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017024021302/0000950170-24-021302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121242000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021302", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017024021302/0000950170-24-021302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -78485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021302", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017024021302/0000950170-24-021302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005175", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017023005175/0000950170-23-005175-index.html", "eps": { "value": -1.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005175", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017023005175/0000950170-23-005175-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 350867000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005175", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017023005175/0000950170-23-005175-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -152149000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005175", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017023005175/0000950170-23-005175-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103373000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005175", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017023005175/0000950170-23-005175-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -75143000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005175", "source_url": "https://www.sec.gov/Archives/edgar/data/1350653/000095017023005175/0000950170-23-005175-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PEBO", "source_ticker": "PEBO", "name": "PEOPLES BANCORP INC", "group": "Financials", "weight_percent": 0.05, "holding_price": 36.62, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 86722000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 134809000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 106778000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 134726000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6026000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9649630000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8443028000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1206602000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 188951000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 530285000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6909000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35358109, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1670000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 838000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 54595000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4936000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 88876000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 14754000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 9223000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 36108000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 318300, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 54595000.0, 4936000.0, 88876000.0, 14754000.0, 9223000.0 ], "thereafter": 36108000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000318300.json", "sha256": "f48ba4ae071338d8ac5e25408f9e88e8b85219dbfdcf6bb10f7a09cacb978607", "retrieved_at": "2026-10-17T22:47:58.104365+00:00", "raw_path": "data/raw/f48ba4ae071338d8ac5e25408f9e88e8b85219dbfdcf6bb10f7a09cacb978607.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "eps": { "value": 2.99, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 86722000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 106778000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35358109, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 134726000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000318300-26-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830026000099/0000318300-26-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000318300-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830025000093/0000318300-25-000093-index.html", "eps": { "value": 3.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000318300-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830025000093/0000318300-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 84776000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000318300-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830025000093/0000318300-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 117205000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000318300-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830025000093/0000318300-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35147354, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000318300-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830025000093/0000318300-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 143187000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000318300-25-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830025000093/0000318300-25-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000318300-24-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830024000140/0000318300-24-000140-index.html", "eps": { "value": 3.44, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000318300-24-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830024000140/0000318300-24-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 79500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000318300-24-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830024000140/0000318300-24-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 113363000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000318300-24-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830024000140/0000318300-24-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32760808, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000318300-24-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830024000140/0000318300-24-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 143643000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000318300-24-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830024000140/0000318300-24-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000318300-23-000133", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830023000133/0000318300-23-000133-index.html", "eps": { "value": 3.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000318300-23-000133", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830023000133/0000318300-23-000133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 69956000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000318300-23-000133", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830023000133/0000318300-23-000133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101292000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000318300-23-000133", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830023000133/0000318300-23-000133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27999602, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000318300-23-000133", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830023000133/0000318300-23-000133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 119839000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000318300-23-000133", "source_url": "https://www.sec.gov/Archives/edgar/data/318300/000031830023000133/0000318300-23-000133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VSTS", "source_ticker": "VSTS", "name": "VESTIS", "group": "Industrials", "weight_percent": 0.05, "holding_price": 14.4, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2734839000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 64431000, "tag": "OperatingIncomeLoss", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -40223000, "tag": "NetIncomeLoss", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 64229000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2906900000, "tag": "Assets", "start": null, "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2041256000, "tag": "Liabilities", "start": null, "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 865644000, "tag": "StockholdersEquity", "start": null, "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 29748000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1155143000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 143017000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11565000, "tag": "ShareBasedCompensation", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 850031000, "tag": "AssetsCurrent", "start": null, "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 408964000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 131751000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 503500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 665000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0235593393249109, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004228768128580878, "current_ratio": 2.0784983519331774, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1967649, "fiscal_year": "2025", "fiscal_end": "2025-10-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 503500000.0, 0.0, 0.0 ], "thereafter": 665000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001967649.json", "sha256": "a11fe1197353c5fcc2c8bae6ee4207699f7ba431ed609e3ffa57603b19ee3c7f", "retrieved_at": "2026-10-17T22:47:57.951120+00:00", "raw_path": "data/raw/a11fe1197353c5fcc2c8bae6ee4207699f7ba431ed609e3ffa57603b19ee3c7f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "earnings": { "annual_history": [ { "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2734839000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -40223000, "tag": "NetIncomeLoss", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 131751000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64229000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-02", "accession": "0001628280-25-054597", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000162828025054597/0001628280-25-054597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-27", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2023-09-30", "end": "2024-09-27", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2805820000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-09-30", "end": "2024-09-27", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20970000, "tag": "NetIncomeLoss", "start": "2023-09-30", "end": "2024-09-27", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 131787000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-09-30", "end": "2024-09-27", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 471788000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-09-30", "end": "2024-09-27", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-29", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "eps": { "value": 1.63, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-29", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2825286000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-29", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 213158000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-29", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130725000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-29", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 256977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-29", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "eps": { "value": 1.08, "tag": "EarningsPerShareDiluted", "start": "2021-10-02", "end": "2022-09-30", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2687005000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-02", "end": "2022-09-30", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 141679000, "tag": "NetIncomeLoss", "start": "2021-10-02", "end": "2022-09-30", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130725000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-02", "end": "2022-09-30", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 232847000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-02", "end": "2022-09-30", "filed": "2024-11-22", "accession": "0001967649-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1967649/000196764924000060/0001967649-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ARLO", "source_ticker": "ARLO", "name": "ARLO TECHNOLOGIES", "group": "Information Technology", "weight_percent": 0.05, "holding_price": 12.44, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 529297000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 6071000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14926000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 78722000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 310548000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 182707000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 127841000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 146440000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3931000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 62333000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 260486000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 172337000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110156000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 45599000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.011469930870569831, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 5.274152485595605, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.11776564008486728, "current_ratio": 1.51149201854506, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1736946, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001736946.json", "sha256": "7dc65ea0b09f2b717a4062cebe7b4f6d02ec81c210dd1ac766e88ba684d9ed25", "retrieved_at": "2026-10-17T22:47:58.767192+00:00", "raw_path": "data/raw/7dc65ea0b09f2b717a4062cebe7b4f6d02ec81c210dd1ac766e88ba684d9ed25.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 529297000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14926000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110156000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78722000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001736946-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694626000031/0001736946-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001736946-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694625000014/0001736946-25-000014-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001736946-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694625000014/0001736946-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 510886000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001736946-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694625000014/0001736946-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30504000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001736946-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694625000014/0001736946-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98630000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001736946-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694625000014/0001736946-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51306000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001736946-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694625000014/0001736946-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001736946-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694624000012/0001736946-24-000012-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001736946-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694624000012/0001736946-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 491176000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001736946-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694624000012/0001736946-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22036000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001736946-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694624000012/0001736946-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92754000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001736946-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694624000012/0001736946-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38302000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001736946-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694624000012/0001736946-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001736946-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694623000012/0001736946-23-000012-index.html", "eps": { "value": -0.65, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001736946-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694623000012/0001736946-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 490414000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001736946-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694623000012/0001736946-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -56626000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001736946-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694623000012/0001736946-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87173000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001736946-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694623000012/0001736946-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45962000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001736946-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1736946/000173694623000012/0001736946-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ABSI", "source_ticker": "ABSI", "name": "ABSCI CORP", "group": "Health Care", "weight_percent": 0.05, "holding_price": 8.88, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2800000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -120317000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -115183000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -92925000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1107000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 216297000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 26848000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 189449000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 20025000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 11742000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18321000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 149573000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 22765000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 136776885, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 105835000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -42.97035714285714, "free_cash_flow": -94032000.0, "free_cash_flow_margin": -33.582857142857144, "capex_intensity": 0.39535714285714285, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 6.543214285714286, "current_ratio": 6.570305293213266, "cash_runway_years": 0.21549636803874092, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1672688, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001672688.json", "sha256": "0a304c12efacdd2cda26a53143056768b9d49970467d718010d6e6dcaa072e39", "retrieved_at": "2026-10-17T22:47:58.950324+00:00", "raw_path": "data/raw/0a304c12efacdd2cda26a53143056768b9d49970467d718010d6e6dcaa072e39.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "eps": { "value": -0.84, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2800000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -115183000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 136776885, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -92925000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001672688-26-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000167268826000068/0001672688-26-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001628280-25-013464", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828025013464/0001628280-25-013464-index.html", "eps": { "value": -0.94, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001628280-25-013464", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828025013464/0001628280-25-013464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4534000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001628280-25-013464", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828025013464/0001628280-25-013464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -103106000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001628280-25-013464", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828025013464/0001628280-25-013464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110239870, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001628280-25-013464", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828025013464/0001628280-25-013464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -72402000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001628280-25-013464", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828025013464/0001628280-25-013464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012366", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828024012366/0001628280-24-012366-index.html", "eps": { "value": -1.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012366", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828024012366/0001628280-24-012366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5718000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012366", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828024012366/0001628280-24-012366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -110566000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012366", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828024012366/0001628280-24-012366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92028016, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012366", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828024012366/0001628280-24-012366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -64636000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012366", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828024012366/0001628280-24-012366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001628280-23-009908", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828023009908/0001628280-23-009908-index.html", "eps": { "value": -1.15, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001628280-23-009908", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828023009908/0001628280-23-009908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5747000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001628280-23-009908", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828023009908/0001628280-23-009908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -104904000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001628280-23-009908", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828023009908/0001628280-23-009908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90845629, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001628280-23-009908", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828023009908/0001628280-23-009908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -81339000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001628280-23-009908", "source_url": "https://www.sec.gov/Archives/edgar/data/1672688/000162828023009908/0001628280-23-009908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALH", "source_ticker": "ALH", "name": "ALLIANCE LAUNDRY HOLDINGS", "group": "Industrials", "weight_percent": 0.04, "holding_price": 20.93, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1709237000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 317366000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101755000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 211685000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 53668000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2885888000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2493770000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 392118000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 123102000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 93701000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19519000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 675882000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 484326000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 181442558, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 6205000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.18567700090742242, "free_cash_flow": 158017000.0, "free_cash_flow_margin": 0.09244885290922207, "capex_intensity": 0.03139880543189739, "cfo_to_positive_net_income": 2.080340032430839, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011419715346672228, "current_ratio": 1.3955104619615712, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1317685, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001317685.json", "sha256": "12ac97996076988cecb56057a3290a8bdf0a6bed098446d4d1e9d901871cda0f", "retrieved_at": "2026-10-17T22:47:58.916392+00:00", "raw_path": "data/raw/12ac97996076988cecb56057a3290a8bdf0a6bed098446d4d1e9d901871cda0f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "eps": { "value": 0.56, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1709237000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101755000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 181442558, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 211685000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "eps": { "value": 0.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1508440000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 98319000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 174331412, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 145460000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "eps": { "value": 0.51, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1365154000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 88229000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 173641860, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 208716000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-13", "accession": "0001317685-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1317685/000131768526000011/0001317685-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MLYS", "source_ticker": "MLYS", "name": "MINERALYS THERAPEUTICS", "group": "Health Care", "weight_percent": 0.04, "holding_price": 21.64, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -170604000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -154651000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -142416000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 661806000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 646693000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 172921000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 59000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19324000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 661386000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 15113000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67656355, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 43.76272083636604, "cash_runway_years": 1.2141964386024042, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1933414, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001933414.json", "sha256": "5fc3b3f4dc6ce5e1b877f77ebe622445ca65c729ccad0fe40672b8e07a16e8fe", "retrieved_at": "2026-10-17T22:47:59.184420+00:00", "raw_path": "data/raw/5fc3b3f4dc6ce5e1b877f77ebe622445ca65c729ccad0fe40672b8e07a16e8fe.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "eps": { "value": -2.29, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -154651000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67656355, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -142416000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001933414-26-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341426000056/0001933414-26-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001933414-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341425000009/0001933414-25-000009-index.html", "eps": { "value": -3.66, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001933414-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341425000009/0001933414-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -177810000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001933414-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341425000009/0001933414-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48539795, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001933414-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341425000009/0001933414-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -166314000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001933414-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000193341425000009/0001933414-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012358", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000162828024012358/0001628280-24-012358-index.html", "eps": { "value": -1.99, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012358", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000162828024012358/0001628280-24-012358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -71898000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012358", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000162828024012358/0001628280-24-012358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36188254, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012358", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000162828024012358/0001628280-24-012358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -81173000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012358", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000162828024012358/0001628280-24-012358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012358", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000162828024012358/0001628280-24-012358-index.html", "eps": { "value": -5.77, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012358", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000162828024012358/0001628280-24-012358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -29799000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012358", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000162828024012358/0001628280-24-012358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5167296, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012358", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000162828024012358/0001628280-24-012358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -29221000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012358", "source_url": "https://www.sec.gov/Archives/edgar/data/1933414/000162828024012358/0001628280-24-012358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LOB", "source_ticker": "LOB", "name": "LIVE OAK BANCSHARES", "group": "Financials", "weight_percent": 0.04, "holding_price": 35.15, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 105871000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001462120-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212026000020/0001462120-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 158242000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001462120-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212026000020/0001462120-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14756000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001462120-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212026000020/0001462120-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 15134778000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001462120-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212026000020/0001462120-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 13880672000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001462120-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212026000020/0001462120-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1249868000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001462120-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212026000020/0001462120-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46042790, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001462120-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212026000020/0001462120-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1462120, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001462120.json", "sha256": "4193bc0ba5b6626b1b420417588ebb14223118fe2d7d44df3ec415212c440c0f", "retrieved_at": "2026-10-17T22:48:00.078572+00:00", "raw_path": "data/raw/4193bc0ba5b6626b1b420417588ebb14223118fe2d7d44df3ec415212c440c0f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212026000020/0001462120-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001462120-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212026000020/0001462120-26-000020-index.html", "eps": { "value": 2.23, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001462120-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212026000020/0001462120-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 105871000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001462120-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212026000020/0001462120-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46042790, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001462120-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212026000020/0001462120-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 158242000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001462120-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212026000020/0001462120-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001462120-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212025000018/0001462120-25-000018-index.html", "eps": { "value": 1.69, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001462120-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212025000018/0001462120-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 77474000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001462120-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212025000018/0001462120-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45820321, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001462120-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212025000018/0001462120-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 536468000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001462120-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212025000018/0001462120-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001462120-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212024000014/0001462120-24-000014-index.html", "eps": { "value": 1.64, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001462120-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212024000014/0001462120-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 73898000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001462120-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212024000014/0001462120-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45094879, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001462120-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212024000014/0001462120-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 620071000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001462120-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212024000014/0001462120-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001462120-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212023000016/0001462120-23-000016-index.html", "eps": { "value": 3.92, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001462120-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212023000016/0001462120-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 176208000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001462120-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212023000016/0001462120-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44906310, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001462120-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212023000016/0001462120-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001462120-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1462120/000146212023000016/0001462120-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SHLS", "source_ticker": "SHLS", "name": "SHOALS TECHNOLOGIES GROUP CLASS A", "group": "Industrials", "weight_percent": 0.04, "holding_price": 7.76, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 475331000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 56385000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33574000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 17067000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 33043000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 904101000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 304128000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 7320000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 13817000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9902000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 257886000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 127323000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168378000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 136750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11862260193423109, "free_cash_flow": -15976000.0, "free_cash_flow_margin": -0.033610263163984674, "capex_intensity": 0.06951576901148884, "cfo_to_positive_net_income": 0.5083397867397391, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02083179931458289, "current_ratio": 2.0254470912560967, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1831651, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 136750000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001831651.json", "sha256": "718032d428a53a119fbac16c5b2ea53740f117f6f0fff0e1e0d2f94fc33dc0d8", "retrieved_at": "2026-10-17T22:48:00.032996+00:00", "raw_path": "data/raw/718032d428a53a119fbac16c5b2ea53740f117f6f0fff0e1e0d2f94fc33dc0d8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 475331000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33574000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168378000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17067000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001831651-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165126000021/0001831651-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001831651-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165125000019/0001831651-25-000019-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001831651-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165125000019/0001831651-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 399208000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001831651-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165125000019/0001831651-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24127000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001831651-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165125000019/0001831651-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168725000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001831651-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165125000019/0001831651-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80388000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001831651-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165125000019/0001831651-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001831651-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165124000011/0001831651-24-000011-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001831651-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165124000011/0001831651-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 488939000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001831651-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165124000011/0001831651-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39974000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001831651-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165124000011/0001831651-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 164504000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001831651-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165124000011/0001831651-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 91955000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001831651-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165124000011/0001831651-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001831651-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165123000024/0001831651-23-000024-index.html", "eps": { "value": 0.85, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001831651-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165123000024/0001831651-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 326940000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001831651-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165123000024/0001831651-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 127611000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001831651-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165123000024/0001831651-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 167631000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001831651-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165123000024/0001831651-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39455000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001831651-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1831651/000183165123000024/0001831651-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VISN", "source_ticker": "VISN", "name": "VISTANCE NETWORKS INC", "group": "Information Technology", "weight_percent": 0.04, "holding_price": 5.89, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1931600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 47600000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2283700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 322900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 70300000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9371000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 9096400000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -1004100000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 754400000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 7260200000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 42700000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 5796200000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1495500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 230000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.024642783184924414, "free_cash_flow": 252600000.0, "free_cash_flow_margin": 0.1307724166494098, "capex_intensity": 0.03639469869538207, "cfo_to_positive_net_income": 0.14139335289223628, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.022106026092358667, "current_ratio": 3.87576061517887, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1517228, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001517228.json", "sha256": "cd8f2cd527124d7a589a14e537b35c83b07ea709c9a8babb26331bfa15e8701b", "retrieved_at": "2026-10-17T22:48:00.237005+00:00", "raw_path": "data/raw/cd8f2cd527124d7a589a14e537b35c83b07ea709c9a8babb26331bfa15e8701b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "eps": { "value": 9.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1931600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2283700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 230000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 322900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072523", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000119312526072523/0001193125-26-072523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027196", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017025027196/0000950170-25-027196-index.html", "eps": { "value": -1.78, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027196", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017025027196/0000950170-25-027196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4205800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027196", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017025027196/0000950170-25-027196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -315500000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027196", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017025027196/0000950170-25-027196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 214400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027196", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017025027196/0000950170-25-027196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 273100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027196", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017025027196/0000950170-25-027196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022519", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017024022519/0000950170-24-022519-index.html", "eps": { "value": -7.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022519", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017024022519/0000950170-24-022519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5789200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022519", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017024022519/0000950170-24-022519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1450900000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022519", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017024022519/0000950170-24-022519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 210900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022519", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017024022519/0000950170-24-022519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 289900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022519", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017024022519/0000950170-24-022519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003856", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017023003856/0000950170-23-003856-index.html", "eps": { "value": -6.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003856", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017023003856/0000950170-23-003856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9228100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003856", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017023003856/0000950170-23-003856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1286900000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003856", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017023003856/0000950170-23-003856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 207400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003856", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017023003856/0000950170-23-003856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 190000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003856", "source_url": "https://www.sec.gov/Archives/edgar/data/1517228/000095017023003856/0000950170-23-003856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TRVI", "source_ticker": "TRVI", "name": "TREVI THERAPEUTICS", "group": "Health Care", "weight_percent": 0.04, "holding_price": 12.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -49328000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42759000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -42089000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 193439000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 10195000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 183244000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18914000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 144000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5185000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 191656000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 9749000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134747198, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -42101000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 19.65904195302082, "cash_runway_years": 0.44938107343961603, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1563880, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001563880.json", "sha256": "c77ee339b1ec2eee829ed5933743e8b340cee184f1a69e432d33c9af83ae2098", "retrieved_at": "2026-10-17T22:48:00.471361+00:00", "raw_path": "data/raw/c77ee339b1ec2eee829ed5933743e8b340cee184f1a69e432d33c9af83ae2098.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "eps": { "value": -0.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -42759000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134747198, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -42089000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110783", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000119312526110783/0001193125-26-110783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041194", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000095017025041194/0000950170-25-041194-index.html", "eps": { "value": -0.47, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041194", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000095017025041194/0000950170-25-041194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -47911000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041194", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000095017025041194/0000950170-25-041194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101971873, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041194", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000095017025041194/0000950170-25-041194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -38256000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041194", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000095017025041194/0000950170-25-041194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-20", "accession": "0000950170-24-034167", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000095017024034167/0000950170-24-034167-index.html", "eps": { "value": -0.29, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0000950170-24-034167", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000095017024034167/0000950170-24-034167-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -29065000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0000950170-24-034167", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000095017024034167/0000950170-24-034167-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99033373, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0000950170-24-034167", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000095017024034167/0000950170-24-034167-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31710000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0000950170-24-034167", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000095017024034167/0000950170-24-034167-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008472", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000095017023008472/0000950170-23-008472-index.html", "eps": { "value": -0.45, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008472", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000095017023008472/0000950170-23-008472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -29152000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008472", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000095017023008472/0000950170-23-008472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64541911, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008472", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000095017023008472/0000950170-23-008472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28175000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008472", "source_url": "https://www.sec.gov/Archives/edgar/data/1563880/000095017023008472/0000950170-23-008472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WS", "source_ticker": "WS", "name": "WORTHINGTON STEEL INC", "group": "Materials", "weight_percent": 0.04, "holding_price": 39.3, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3443800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -1400000, "tag": "OperatingIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8500000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 201200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 121200000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2252400000, "tag": "Assets", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 989500000, "tag": "Liabilities", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1063300000, "tag": "StockholdersEquity", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 84600000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 44400000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 27000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 185400000, "tag": "ShortTermBorrowings", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1129900000, "tag": "AssetsCurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 775800000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 27000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 30400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.00040652767291944944, "free_cash_flow": 80000000.0, "free_cash_flow_margin": 0.023230152738254253, "capex_intensity": 0.0351936813984552, "cfo_to_positive_net_income": 23.67058823529412, "total_debt": 256800000.0, "debt_to_assets": 0.11401172083111348, "net_debt": 172200000.0, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.4564320701211653, "cash_runway_years": null, "near_term_maturity_to_cash": 0.3191489361702128 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1968487, "fiscal_year": "2026", "fiscal_end": "2026-05-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 27000000.0, 4700000.0, 3200000.0, 3300000.0, 2800000.0 ], "thereafter": 30400000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001968487.json", "sha256": "32604b68ebcd4a342d119ed57339b89fc054b2760427ac92a52c6f11a51f59e6", "retrieved_at": "2026-10-17T22:48:00.849041+00:00", "raw_path": "data/raw/32604b68ebcd4a342d119ed57339b89fc054b2760427ac92a52c6f11a51f59e6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "earnings": { "annual_history": [ { "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3443800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8500000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 201200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-30", "accession": "0001968487-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000196848726000026/0001968487-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-05-31", "filed": "2025-07-29", "accession": "0000950170-25-099742", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017025099742/0000950170-25-099742-index.html", "eps": { "value": 2.19, "tag": "EarningsPerShareDiluted", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-29", "accession": "0000950170-25-099742", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017025099742/0000950170-25-099742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3093300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-29", "accession": "0000950170-25-099742", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017025099742/0000950170-25-099742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 110700000, "tag": "NetIncomeLoss", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-29", "accession": "0000950170-25-099742", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017025099742/0000950170-25-099742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-29", "accession": "0000950170-25-099742", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017025099742/0000950170-25-099742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 230300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-29", "accession": "0000950170-25-099742", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017025099742/0000950170-25-099742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-05-31", "filed": "2024-08-02", "accession": "0000950170-24-090031", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017024090031/0000950170-24-090031-index.html", "eps": { "value": 3.11, "tag": "EarningsPerShareDiluted", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-08-02", "accession": "0000950170-24-090031", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017024090031/0000950170-24-090031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3430600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-08-02", "accession": "0000950170-24-090031", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017024090031/0000950170-24-090031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 154700000, "tag": "NetIncomeLoss", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-08-02", "accession": "0000950170-24-090031", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017024090031/0000950170-24-090031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-08-02", "accession": "0000950170-24-090031", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017024090031/0000950170-24-090031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 199500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-08-02", "accession": "0000950170-24-090031", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017024090031/0000950170-24-090031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-05-31", "filed": "2024-08-02", "accession": "0000950170-24-090031", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017024090031/0000950170-24-090031-index.html", "eps": { "value": 1.77, "tag": "EarningsPerShareDiluted", "start": "2022-06-01", "end": "2023-05-31", "filed": "2024-08-02", "accession": "0000950170-24-090031", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017024090031/0000950170-24-090031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3607700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-06-01", "end": "2023-05-31", "filed": "2024-08-02", "accession": "0000950170-24-090031", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017024090031/0000950170-24-090031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 87100000, "tag": "NetIncomeLoss", "start": "2022-06-01", "end": "2023-05-31", "filed": "2024-08-02", "accession": "0000950170-24-090031", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017024090031/0000950170-24-090031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-06-01", "end": "2023-05-31", "filed": "2024-08-02", "accession": "0000950170-24-090031", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017024090031/0000950170-24-090031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 315000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-06-01", "end": "2023-05-31", "filed": "2024-08-02", "accession": "0000950170-24-090031", "source_url": "https://www.sec.gov/Archives/edgar/data/1968487/000095017024090031/0000950170-24-090031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CMPR", "source_ticker": "CMPR", "name": "CIMPRESS PLC", "group": "Industrials", "weight_percent": 0.04, "holding_price": 76.72, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3736643000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 251025000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95872000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 283706000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 100243000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2202511000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2600788000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -493985000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 248851000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1597361000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 14620000, "tag": "ShortTermBorrowings", "start": null, "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 61379000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 564452000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 775590000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25326614, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 50077000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 18472000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 12531000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 11730000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 11603000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 11499000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1570569000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06717928365112749, "free_cash_flow": 183463000.0, "free_cash_flow_margin": 0.04909834843735406, "capex_intensity": 0.026827020938312813, "cfo_to_positive_net_income": 2.9592164552736984, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.016426241415088357, "current_ratio": 0.7277711161825191, "cash_runway_years": null, "near_term_maturity_to_cash": 0.07422915720652117 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1262976, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 18472000.0, 12531000.0, 11730000.0, 11603000.0, 11499000.0 ], "thereafter": 1570569000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001262976.json", "sha256": "79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a", "retrieved_at": "2026-10-17T22:48:01.471132+00:00", "raw_path": "data/raw/79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "eps": { "value": 3.79, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3736643000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95872000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25326614, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 283706000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-07", "accession": "0001262976-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297626000027/0001262976-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-08", "accession": "0001628280-25-039200", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000162828025039200/0001628280-25-039200-index.html", "eps": { "value": 0.58, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-08", "accession": "0001628280-25-039200", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000162828025039200/0001628280-25-039200-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3403079000, "tag": "Revenues", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-08", "accession": "0001628280-25-039200", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000162828025039200/0001628280-25-039200-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14952000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-08", "accession": "0001628280-25-039200", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000162828025039200/0001628280-25-039200-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25636865, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-08", "accession": "0001628280-25-039200", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000162828025039200/0001628280-25-039200-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 298070000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-08", "accession": "0001628280-25-039200", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000162828025039200/0001628280-25-039200-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-09", "accession": "0001262976-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297624000064/0001262976-24-000064-index.html", "eps": { "value": 6.43, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-09", "accession": "0001262976-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297624000064/0001262976-24-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3291856000, "tag": "Revenues", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-09", "accession": "0001262976-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297624000064/0001262976-24-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 173682000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-09", "accession": "0001262976-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297624000064/0001262976-24-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27004687, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-09", "accession": "0001262976-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297624000064/0001262976-24-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 350722000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-09", "accession": "0001262976-24-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297624000064/0001262976-24-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-04", "accession": "0001262976-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297623000051/0001262976-23-000051-index.html", "eps": null, "revenue": { "value": 3079627000, "tag": "Revenues", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-04", "accession": "0001262976-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297623000051/0001262976-23-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -185978000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-04", "accession": "0001262976-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297623000051/0001262976-23-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 130289000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-04", "accession": "0001262976-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1262976/000126297623000051/0001262976-23-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EPC", "source_ticker": "EPC", "name": "EDGEWELL PERSONAL CARE", "group": "Consumer Staples", "weight_percent": 0.04, "holding_price": 28.1, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2223500000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 96600000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25400000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 118400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3756300000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2203200000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1553100000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1383300000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 73200000, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 88800000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24500000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 995500000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 565500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 90200000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04344501911400944, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 4.661417322834645, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.319672131147541, "share_based_compensation_to_revenue": 0.011018664268045873, "current_ratio": 1.7603890362511052, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1096752, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001096752.json", "sha256": "a79ccf80ac38383ddcf9d817b1ccd72401fb1de29d7179d6ace3cc18cd6c866f", "retrieved_at": "2026-10-17T22:48:01.827114+00:00", "raw_path": "data/raw/a79ccf80ac38383ddcf9d817b1ccd72401fb1de29d7179d6ace3cc18cd6c866f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "eps": { "value": 0.53, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2223500000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25400000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 118400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001628280-25-052765", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828025052765/0001628280-25-052765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-14", "accession": "0001628280-24-047916", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828024047916/0001628280-24-047916-index.html", "eps": { "value": 1.97, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-14", "accession": "0001628280-24-047916", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828024047916/0001628280-24-047916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2253700000, "tag": "Revenues", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-14", "accession": "0001628280-24-047916", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828024047916/0001628280-24-047916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 98600000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-14", "accession": "0001628280-24-047916", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828024047916/0001628280-24-047916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-14", "accession": "0001628280-24-047916", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828024047916/0001628280-24-047916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 231000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-14", "accession": "0001628280-24-047916", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828024047916/0001628280-24-047916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-28", "accession": "0001628280-23-040139", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828023040139/0001628280-23-040139-index.html", "eps": { "value": 2.21, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0001628280-23-040139", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828023040139/0001628280-23-040139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2251600000, "tag": "Revenues", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0001628280-23-040139", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828023040139/0001628280-23-040139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 114700000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0001628280-23-040139", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828023040139/0001628280-23-040139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0001628280-23-040139", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828023040139/0001628280-23-040139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 216100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0001628280-23-040139", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000162828023040139/0001628280-23-040139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-16", "accession": "0001096752-22-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000109675222000033/0001096752-22-000033-index.html", "eps": { "value": 1.84, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-16", "accession": "0001096752-22-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000109675222000033/0001096752-22-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2171700000, "tag": "Revenues", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-16", "accession": "0001096752-22-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000109675222000033/0001096752-22-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 98600000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-16", "accession": "0001096752-22-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000109675222000033/0001096752-22-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-16", "accession": "0001096752-22-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000109675222000033/0001096752-22-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-16", "accession": "0001096752-22-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1096752/000109675222000033/0001096752-22-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "XPRO", "source_ticker": "XPRO", "name": "EXPRO LTD", "group": "Energy", "weight_percent": 0.04, "holding_price": 15.69, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "OSBC", "source_ticker": "OSBC", "name": "OLD SECOND BANCORP INC", "group": "Financials", "weight_percent": 0.04, "holding_price": 24.85, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 80310000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 122264000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4505000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6902675000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6005907000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 896768000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 124025000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6147000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5550000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49669539, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7412000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 238769000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 14825000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 85326000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 357173, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, 238769000.0, null, null, 14825000.0 ], "thereafter": 85326000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000357173.json", "sha256": "f4e468bff3ca7ee0aae2ac0c232e3bfc79a388aa5fcb8603e95d960ed61e9267", "retrieved_at": "2026-10-17T22:48:02.137327+00:00", "raw_path": "data/raw/f4e468bff3ca7ee0aae2ac0c232e3bfc79a388aa5fcb8603e95d960ed61e9267.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "eps": { "value": 1.62, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 80310000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49669539, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 122264000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020393", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000110465926020393/0001104659-26-020393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002383", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000155837025002383/0001558370-25-002383-index.html", "eps": { "value": 1.87, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002383", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000155837025002383/0001558370-25-002383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 85264000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002383", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000155837025002383/0001558370-25-002383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45639351, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002383", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000155837025002383/0001558370-25-002383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 131533000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002383", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000155837025002383/0001558370-25-002383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002688", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000155837024002688/0001558370-24-002688-index.html", "eps": { "value": 2.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002688", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000155837024002688/0001558370-24-002688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 91729000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002688", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000155837024002688/0001558370-24-002688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45395010, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002688", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000155837024002688/0001558370-24-002688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 116401000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002688", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000155837024002688/0001558370-24-002688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003286", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000155837023003286/0001558370-23-003286-index.html", "eps": { "value": 1.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003286", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000155837023003286/0001558370-23-003286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 67405000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003286", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000155837023003286/0001558370-23-003286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45213088, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003286", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000155837023003286/0001558370-23-003286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 97344000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003286", "source_url": "https://www.sec.gov/Archives/edgar/data/357173/000155837023003286/0001558370-23-003286-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NKTR", "source_ticker": "NKTR", "name": "NEKTAR THERAPEUTICS", "group": "Health Care", "weight_percent": 0.04, "holding_price": 37.72, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 55232000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -140102000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -164076000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -208511000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 171000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 280406000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 190574000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 89832000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 15116000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 266266000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 53536000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16870930, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -2.536609212050985, "free_cash_flow": -208682000.0, "free_cash_flow_margin": -3.7782807068366164, "capex_intensity": 0.003096031286210892, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 4.973587866108787, "cash_runway_years": 0.07249497628422481, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 906709, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000906709.json", "sha256": "e2600c46c7f668543c6f872627f345bdb6f22832099c13decf2fa4b7a0e4aabe", "retrieved_at": "2026-10-17T22:48:02.450103+00:00", "raw_path": "data/raw/e2600c46c7f668543c6f872627f345bdb6f22832099c13decf2fa4b7a0e4aabe.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "eps": { "value": -9.73, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 55232000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -164076000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16870930, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -208511000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104547", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000119312526104547/0001193125-26-104547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039389", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000095017025039389/0000950170-25-039389-index.html", "eps": { "value": -0.58, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039389", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000095017025039389/0000950170-25-039389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 98427000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039389", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000095017025039389/0000950170-25-039389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -118961000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039389", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000095017025039389/0000950170-25-039389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 205661000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039389", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000095017025039389/0000950170-25-039389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -175709000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039389", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000095017025039389/0000950170-25-039389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026249", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000095017024026249/0000950170-24-026249-index.html", "eps": { "value": -1.45, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026249", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000095017024026249/0000950170-24-026249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 90122000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026249", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000095017024026249/0000950170-24-026249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -276056000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026249", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000095017024026249/0000950170-24-026249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 190001000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026249", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000095017024026249/0000950170-24-026249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -192606000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026249", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000095017024026249/0000950170-24-026249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000906709-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000090670923000004/0000906709-23-000004-index.html", "eps": { "value": -1.97, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000906709-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000090670923000004/0000906709-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 92055000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000906709-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000090670923000004/0000906709-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -368198000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000906709-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000090670923000004/0000906709-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 187138000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000906709-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000090670923000004/0000906709-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -304007000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000906709-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/906709/000090670923000004/0000906709-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "USPH", "source_ticker": "USPH", "name": "US PHYSICAL THERAPY INC", "group": "Health Care", "weight_percent": 0.04, "holding_price": 85.98, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 780990000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 86677000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39583000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 75058000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1204010000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 433811000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 476432000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 35570000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 152594000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 9865000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 22391000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8270000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 139990000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 139040000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15175000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 5566000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11098349530723825, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.896218073415355, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01058912406048733, "current_ratio": 1.0068325661680093, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 885978, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000885978.json", "sha256": "b015152c5ccce31d39dc5f188bff4fcaf60e16d4b7fb4e3a1b945f4225cf3156", "retrieved_at": "2026-10-17T22:48:03.200244+00:00", "raw_path": "data/raw/b015152c5ccce31d39dc5f188bff4fcaf60e16d4b7fb4e3a1b945f4225cf3156.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "eps": { "value": 1.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 780990000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39583000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15175000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 75058000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007170", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036126007170/0001140361-26-007170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001140361-25-006750", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036125006750/0001140361-25-006750-index.html", "eps": { "value": 1.84, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001140361-25-006750", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036125006750/0001140361-25-006750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 671345000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001140361-25-006750", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036125006750/0001140361-25-006750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31424000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001140361-25-006750", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036125006750/0001140361-25-006750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15064000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001140361-25-006750", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036125006750/0001140361-25-006750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74940000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001140361-25-006750", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036125006750/0001140361-25-006750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001140361-24-010454", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036124010454/0001140361-24-010454-index.html", "eps": { "value": 1.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001140361-24-010454", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036124010454/0001140361-24-010454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 604802000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001140361-24-010454", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036124010454/0001140361-24-010454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28239000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001140361-24-010454", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036124010454/0001140361-24-010454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14188000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001140361-24-010454", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036124010454/0001140361-24-010454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81978000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001140361-24-010454", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036124010454/0001140361-24-010454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009198", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036123009198/0001140361-23-009198-index.html", "eps": { "value": 2.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009198", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036123009198/0001140361-23-009198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 553144000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009198", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036123009198/0001140361-23-009198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32158000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009198", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036123009198/0001140361-23-009198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12985000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009198", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036123009198/0001140361-23-009198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58537000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009198", "source_url": "https://www.sec.gov/Archives/edgar/data/885978/000114036123009198/0001140361-23-009198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STUB", "source_ticker": "STUB", "name": "STUBHUB HOLDINGS INC CLASS A", "group": "Communication", "weight_percent": 0.04, "holding_price": 5.76, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1745188000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -1343974000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1905934000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 192569000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1393000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5054053000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3112438000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1183588000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1241587000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1506957000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25604000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1447668000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1295648000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1251284000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 319233573, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1005000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1535228000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.7701027052672835, "free_cash_flow": 191176000.0, "free_cash_flow_margin": 0.10954464504683736, "capex_intensity": 0.0007981948076654206, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.8295197995860618, "current_ratio": 1.0354547808491117, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1337634, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 1535228000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001337634.json", "sha256": "c246b44cabcc91acc4704c1ba31a72e068a54841a72a4bcf987b755f74c571b2", "retrieved_at": "2026-10-17T22:48:02.850516+00:00", "raw_path": "data/raw/c246b44cabcc91acc4704c1ba31a72e068a54841a72a4bcf987b755f74c571b2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "eps": { "value": -6.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1745188000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1905934000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 319233573, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 192569000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "eps": { "value": -0.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1770645000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2800000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 304359896, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 261487000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "eps": { "value": 1.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1367719000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 405201000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 307815519, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 307391000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014844", "source_url": "https://www.sec.gov/Archives/edgar/data/1337634/000162828026014844/0001628280-26-014844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRG", "source_ticker": "PRG", "name": "PROG HOLDINGS INC", "group": "Financials", "weight_percent": 0.04, "holding_price": 31.11, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2409223000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 206773000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 146788000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 334962000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 10042000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1610408000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 863991000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 746417000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 308774000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 24032000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28807000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40863000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 51775000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 600000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1808834, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 600000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001808834.json", "sha256": "6021cf99e3a22865a209b9dd0e8706b77052c23310ea6a38ad68186ae0ad1e37", "retrieved_at": "2026-10-17T22:48:03.232182+00:00", "raw_path": "data/raw/6021cf99e3a22865a209b9dd0e8706b77052c23310ea6a38ad68186ae0ad1e37.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "eps": { "value": 3.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2409223000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 146788000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40863000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 334962000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001808834-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883426000012/0001808834-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001808834-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883425000009/0001808834-25-000009-index.html", "eps": { "value": 4.53, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001808834-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883425000009/0001808834-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2463496000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001808834-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883425000009/0001808834-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 197249000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001808834-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883425000009/0001808834-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43549000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001808834-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883425000009/0001808834-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 138525000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001808834-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883425000009/0001808834-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001808834-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883424000021/0001808834-24-000021-index.html", "eps": { "value": 2.98, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001808834-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883424000021/0001808834-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2408264000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001808834-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883424000021/0001808834-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 138838000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001808834-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883424000021/0001808834-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46550000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001808834-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883424000021/0001808834-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 204236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001808834-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883424000021/0001808834-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001808834-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883423000012/0001808834-23-000012-index.html", "eps": { "value": 1.9, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001808834-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883423000012/0001808834-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2597826000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001808834-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883423000012/0001808834-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 98709000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001808834-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883423000012/0001808834-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52075000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001808834-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883423000012/0001808834-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 242479000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001808834-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1808834/000180883423000012/0001808834-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MBIN", "source_ticker": "MBIN", "name": "MERCHANTS BANCORP", "group": "Financials", "weight_percent": 0.04, "holding_price": 48.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 218770000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -341248000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20941000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 19448943000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 17168184000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2280759000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45942730, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 3760026000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 71862000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 59000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 211000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 7934000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1629019, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 3760026000.0, 71862000.0, 59000.0, 211000.0, 2500000.0 ], "thereafter": 7934000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001629019.json", "sha256": "42dc2b70468471e2f6f7a1fb44672373c9ef951d636614f485f1e5c9f92e81dd", "retrieved_at": "2026-10-17T22:48:03.545148+00:00", "raw_path": "data/raw/42dc2b70468471e2f6f7a1fb44672373c9ef951d636614f485f1e5c9f92e81dd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "eps": { "value": 3.78, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 218770000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45942730, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -341248000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021549", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000110465926021549/0001104659-26-021549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001941", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000155837025001941/0001558370-25-001941-index.html", "eps": { "value": 6.3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001941", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000155837025001941/0001558370-25-001941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 320386000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001941", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000155837025001941/0001558370-25-001941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45004786, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001941", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000155837025001941/0001558370-25-001941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -835278000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001941", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000155837025001941/0001558370-25-001941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001558370-24-003005", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000155837024003005/0001558370-24-003005-index.html", "eps": { "value": 5.64, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001558370-24-003005", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000155837024003005/0001558370-24-003005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 279234000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001558370-24-003005", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000155837024003005/0001558370-24-003005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43345799, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001558370-24-003005", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000155837024003005/0001558370-24-003005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -356402000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001558370-24-003005", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000155837024003005/0001558370-24-003005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004012", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000155837023004012/0001558370-23-004012-index.html", "eps": { "value": 4.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004012", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000155837023004012/0001558370-23-004012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 219721000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004012", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000155837023004012/0001558370-23-004012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43316904, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004012", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000155837023004012/0001558370-23-004012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 975774000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004012", "source_url": "https://www.sec.gov/Archives/edgar/data/1629019/000155837023004012/0001558370-23-004012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PD", "source_ticker": "PD", "name": "PAGERDUTY", "group": "Information Technology", "weight_percent": 0.04, "holding_price": 17.25, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 492546000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 5840000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 173373000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 114857000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2941000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 990515000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 719850000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 253593000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 237402000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 13122000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 97804000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 612239000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 303893000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92995000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 134916000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 6038000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6038000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 408538000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.01185676058682844, "free_cash_flow": 111916000.0, "free_cash_flow_margin": 0.22721938661566635, "capex_intensity": 0.005971015905113431, "cfo_to_positive_net_income": 0.6624849313330219, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.19856825555379598, "current_ratio": 2.014653183850895, "cash_runway_years": null, "near_term_maturity_to_cash": 0.02543365262297706 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1568100, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6038000.0, 6038000.0, 408538000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001568100.json", "sha256": "35b74433d1c158aeb8658822ef72580edbad9ae2dcdadecdccaacb0134b8893d", "retrieved_at": "2026-10-17T22:48:03.803563+00:00", "raw_path": "data/raw/35b74433d1c158aeb8658822ef72580edbad9ae2dcdadecdccaacb0134b8893d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "eps": { "value": 1.87, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 492546000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 173373000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92995000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 114857000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001568100-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810026000012/0001568100-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-03-17", "accession": "0001568100-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810025000023/0001568100-25-000023-index.html", "eps": { "value": -0.59, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-17", "accession": "0001568100-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810025000023/0001568100-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 467499000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-17", "accession": "0001568100-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810025000023/0001568100-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42735000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-17", "accession": "0001568100-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810025000023/0001568100-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-17", "accession": "0001568100-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810025000023/0001568100-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117891000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-17", "accession": "0001568100-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810025000023/0001568100-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-03-15", "accession": "0001568100-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810024000013/0001568100-24-000013-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-15", "accession": "0001568100-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810024000013/0001568100-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 430699000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-15", "accession": "0001568100-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810024000013/0001568100-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -75189000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-15", "accession": "0001568100-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810024000013/0001568100-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92341000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-15", "accession": "0001568100-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810024000013/0001568100-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71974000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-15", "accession": "0001568100-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810024000013/0001568100-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-03-16", "accession": "0001568100-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810023000013/0001568100-23-000013-index.html", "eps": { "value": -1.45, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-16", "accession": "0001568100-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810023000013/0001568100-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 370793000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-16", "accession": "0001568100-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810023000013/0001568100-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -128423000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-16", "accession": "0001568100-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810023000013/0001568100-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88721000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-16", "accession": "0001568100-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810023000013/0001568100-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16980000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-16", "accession": "0001568100-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1568100/000156810023000013/0001568100-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IMKTA", "source_ticker": "IMKTA", "name": "INGLES MARKETS CLASS A", "group": "Consumer Staples", "weight_percent": 0.04, "holding_price": 86.78, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 5334032609, "tag": "Revenues", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 117579855, "tag": "OperatingIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83592501, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 154097893, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 114500588, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2566054643, "tag": "Assets", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 950123066, "tag": "Liabilities", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1615931577, "tag": "StockholdersEquity", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 497289417, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 17477241, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 19710406, "tag": "InterestExpense", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 975556927, "tag": "AssetsCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 302902593, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 18280000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 18280000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 12764026, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 12280000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 84613334, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 372730000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.022043332618853887, "free_cash_flow": 39597305.0, "free_cash_flow_margin": 0.007423521358528687, "capex_intensity": 0.021466045746853065, "cfo_to_positive_net_income": 1.843441590532146, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 5.965369510907081, "share_based_compensation_to_revenue": null, "current_ratio": 3.2206951988687664, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 50493, "fiscal_year": "2025", "fiscal_end": "2025-09-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 18280000.0, 18280000.0, 12764026.0, 12280000.0, 84613334.0 ], "thereafter": 372730000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000050493.json", "sha256": "fdd85d3dcc750683f5568ba5d479dcdbaf45df58997c75f769ad40f1cee9ba44", "retrieved_at": "2026-10-17T22:48:04.082434+00:00", "raw_path": "data/raw/fdd85d3dcc750683f5568ba5d479dcdbaf45df58997c75f769ad40f1cee9ba44.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "eps": null, "revenue": { "value": 5334032609, "tag": "Revenues", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83592501, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 154097893, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000050493-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049325000019/0000050493-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-28", "filed": "2024-12-27", "accession": "0000050493-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049324000018/0000050493-24-000018-index.html", "eps": null, "revenue": { "value": 5639609434, "tag": "Revenues", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-12-27", "accession": "0000050493-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049324000018/0000050493-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 105541301, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-12-27", "accession": "0000050493-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049324000018/0000050493-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 262516708, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-12-27", "accession": "0000050493-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049324000018/0000050493-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-29", "accession": "0000050493-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049323000021/0000050493-23-000021-index.html", "eps": null, "revenue": { "value": 5892781732, "tag": "Revenues", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0000050493-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049323000021/0000050493-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 210811959, "tag": "NetIncomeLoss", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0000050493-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049323000021/0000050493-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 266411341, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0000050493-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049323000021/0000050493-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-24", "filed": "2022-11-23", "accession": "0000050493-22-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049322000018/0000050493-22-000018-index.html", "eps": null, "revenue": { "value": 5678835032, "tag": "Revenues", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-23", "accession": "0000050493-22-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049322000018/0000050493-22-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 272758928, "tag": "NetIncomeLoss", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-23", "accession": "0000050493-22-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049322000018/0000050493-22-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 339498470, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-23", "accession": "0000050493-22-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/50493/000005049322000018/0000050493-22-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GT", "source_ticker": "GT", "name": "GOODYEAR TIRE & RUBBER", "group": "Consumer Discretionary", "weight_percent": 0.04, "holding_price": 4.42, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 18280000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1721000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 796000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 826000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 18208000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14805000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3233000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 801000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 506000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1045000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 7218000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 6782000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 288000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -6000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1183000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1035000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 802000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 864000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 506000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -30000000.0, "free_cash_flow_margin": -0.0016411378555798686, "capex_intensity": 0.04518599562363239, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.0642878207018578, "cash_runway_years": null, "near_term_maturity_to_cash": 1.4769038701622972 }, "observation_status": "sec-xbrl-unreviewed", "cik": 42582, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1183000000.0, 1035000000.0, 802000000.0, 864000000.0, 506000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000042582.json", "sha256": "6bca54fff4017cd1c4be443218963c4c9c1341a32bbcaa52b72f6a0f546d29b6", "retrieved_at": "2026-10-17T22:48:04.837087+00:00", "raw_path": "data/raw/6bca54fff4017cd1c4be443218963c4c9c1341a32bbcaa52b72f6a0f546d29b6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "eps": { "value": -5.99, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18280000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1721000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 288000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 796000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006708", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000162828026006708/0001628280-26-006708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-020763", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017025020763/0000950170-25-020763-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-020763", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017025020763/0000950170-25-020763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18878000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-020763", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017025020763/0000950170-25-020763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-020763", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017025020763/0000950170-25-020763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 288000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-020763", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017025020763/0000950170-25-020763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 698000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-020763", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017025020763/0000950170-25-020763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000950170-24-014240", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017024014240/0000950170-24-014240-index.html", "eps": { "value": -2.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000950170-24-014240", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017024014240/0000950170-24-014240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20066000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000950170-24-014240", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017024014240/0000950170-24-014240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -689000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000950170-24-014240", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017024014240/0000950170-24-014240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 285000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000950170-24-014240", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017024014240/0000950170-24-014240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1032000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000950170-24-014240", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017024014240/0000950170-24-014240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002558", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017023002558/0000950170-23-002558-index.html", "eps": { "value": 0.71, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002558", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017023002558/0000950170-23-002558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20805000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002558", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017023002558/0000950170-23-002558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 202000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002558", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017023002558/0000950170-23-002558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 286000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002558", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017023002558/0000950170-23-002558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 521000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000950170-23-002558", "source_url": "https://www.sec.gov/Archives/edgar/data/42582/000095017023002558/0000950170-23-002558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMSC", "source_ticker": "AMSC", "name": "AMERICAN SUPERCONDUCTOR CORP", "group": "Industrials", "weight_percent": 0.04, "holding_price": 26.89, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 299155000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 11445000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 133809000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 23148000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4888000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 739481000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 184034000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 555447000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 140693000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15869000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 331737000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 138527000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43902000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03825775935551804, "free_cash_flow": 18260000.0, "free_cash_flow_margin": 0.06103859203422975, "capex_intensity": 0.01633935585231736, "cfo_to_positive_net_income": 0.17299284801470752, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05304607979141248, "current_ratio": 2.394746150569925, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 880807, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000880807.json", "sha256": "73eb3405648a57ec5e421b294b34586b6f9389e955bcb9a209a11054bded7116", "retrieved_at": "2026-10-17T22:48:04.730065+00:00", "raw_path": "data/raw/73eb3405648a57ec5e421b294b34586b6f9389e955bcb9a209a11054bded7116.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "eps": { "value": 3.05, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 299155000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 133809000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43902000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23148000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-27", "accession": "0001437749-26-018542", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774926018542/0001437749-26-018542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-21", "accession": "0001437749-25-017986", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774925017986/0001437749-25-017986-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-21", "accession": "0001437749-25-017986", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774925017986/0001437749-25-017986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 222818000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-21", "accession": "0001437749-25-017986", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774925017986/0001437749-25-017986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6033000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-21", "accession": "0001437749-25-017986", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774925017986/0001437749-25-017986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37718000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-21", "accession": "0001437749-25-017986", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774925017986/0001437749-25-017986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28285000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-21", "accession": "0001437749-25-017986", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774925017986/0001437749-25-017986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001437749-24-018602", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774924018602/0001437749-24-018602-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001437749-24-018602", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774924018602/0001437749-24-018602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 145639000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001437749-24-018602", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774924018602/0001437749-24-018602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11111000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001437749-24-018602", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774924018602/0001437749-24-018602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29825000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001437749-24-018602", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774924018602/0001437749-24-018602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2138000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001437749-24-018602", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774924018602/0001437749-24-018602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-31", "accession": "0001437749-23-016265", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774923016265/0001437749-23-016265-index.html", "eps": { "value": -1.26, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-31", "accession": "0001437749-23-016265", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774923016265/0001437749-23-016265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 105984000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-31", "accession": "0001437749-23-016265", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774923016265/0001437749-23-016265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35041000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-31", "accession": "0001437749-23-016265", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774923016265/0001437749-23-016265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27848000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-31", "accession": "0001437749-23-016265", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774923016265/0001437749-23-016265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-31", "accession": "0001437749-23-016265", "source_url": "https://www.sec.gov/Archives/edgar/data/880807/000143774923016265/0001437749-23-016265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CTBI", "source_ticker": "CTBI", "name": "COMMUNITY TRUST BANCORP", "group": "Financials", "weight_percent": 0.04, "holding_price": 74.43, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 98058000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 104991000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7603000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6684138000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5828066000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 856072000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 363684000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 309299000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1774000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18044000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1324000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 350852, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000350852.json", "sha256": "9b2c8cb1de5dc633ea97d77792dcb69935088ce7331aa2b01cfe1d6599b1aacf", "retrieved_at": "2026-10-17T22:48:05.059223+00:00", "raw_path": "data/raw/9b2c8cb1de5dc633ea97d77792dcb69935088ce7331aa2b01cfe1d6599b1aacf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "eps": { "value": 5.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 98058000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18044000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 104991000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007058", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036126007058/0001140361-26-007058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001140361-25-006428", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036125006428/0001140361-25-006428-index.html", "eps": { "value": 4.61, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001140361-25-006428", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036125006428/0001140361-25-006428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 82813000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001140361-25-006428", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036125006428/0001140361-25-006428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17977000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001140361-25-006428", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036125006428/0001140361-25-006428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 105172000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001140361-25-006428", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036125006428/0001140361-25-006428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-009933", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036124009933/0001140361-24-009933-index.html", "eps": { "value": 4.36, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-009933", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036124009933/0001140361-24-009933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 78004000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-009933", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036124009933/0001140361-24-009933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-009933", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036124009933/0001140361-24-009933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 85732000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-009933", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036124009933/0001140361-24-009933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009057", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036123009057/0001140361-23-009057-index.html", "eps": { "value": 4.58, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009057", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036123009057/0001140361-23-009057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 81814000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009057", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036123009057/0001140361-23-009057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17851000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009057", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036123009057/0001140361-23-009057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 99684000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009057", "source_url": "https://www.sec.gov/Archives/edgar/data/350852/000114036123009057/0001140361-23-009057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INVX", "source_ticker": "INVX", "name": "INNOVEX INTERNATIONAL INC", "group": "Energy", "weight_percent": 0.04, "holding_price": 27.39, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 978251000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 132625000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83298000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 190912000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1268307000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 210608000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1057699000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 2582000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 60742000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13798000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 728047000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 148164000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69381412, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.1355735900091081, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.29191577228745, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 51.36522075910147, "share_based_compensation_to_revenue": 0.014104764523624304, "current_ratio": 4.913791474312249, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1042893, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001042893.json", "sha256": "5dc7264347585d5861061a24aa789c05b4b7704e54953c6279a1b455c41a6d45", "retrieved_at": "2026-10-17T22:48:05.256555+00:00", "raw_path": "data/raw/5dc7264347585d5861061a24aa789c05b4b7704e54953c6279a1b455c41a6d45.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "eps": { "value": 1.2, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 978251000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83298000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69381412, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 190912000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067228", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000119312526067228/0001193125-26-067228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-031003", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017025031003/0000950170-25-031003-index.html", "eps": { "value": 2.77, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-031003", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017025031003/0000950170-25-031003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 660803000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-031003", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017025031003/0000950170-25-031003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 140325000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-031003", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017025031003/0000950170-25-031003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50627004, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-031003", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017025031003/0000950170-25-031003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 93439000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-031003", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017025031003/0000950170-25-031003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020662", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017024020662/0000950170-24-020662-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020662", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017024020662/0000950170-24-020662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 424060000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020662", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017024020662/0000950170-24-020662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 604000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020662", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017024020662/0000950170-24-020662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34473000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020662", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017024020662/0000950170-24-020662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7727000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-020662", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017024020662/0000950170-24-020662-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005506", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017023005506/0000950170-23-005506-index.html", "eps": { "value": 0.01, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005506", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017023005506/0000950170-23-005506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 320037000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005506", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017023005506/0000950170-23-005506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 443000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005506", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017023005506/0000950170-23-005506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34467000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005506", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017023005506/0000950170-23-005506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -36771000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005506", "source_url": "https://www.sec.gov/Archives/edgar/data/1042893/000095017023005506/0000950170-23-005506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UFCS", "source_ticker": "UFCS", "name": "UNITED FIRE GROUP INC", "group": "Financials", "weight_percent": 0.04, "holding_price": 55.4, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1386412000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118191000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 269743000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3840789000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2899619000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 941170000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 156332000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 11267000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10770000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9029000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26352913, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -993000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 101199, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000101199.json", "sha256": "893e5682a0a70f332753f5abba9e320ede1e3963559f5c21001c8b9971cb9aa6", "retrieved_at": "2026-10-17T22:48:05.822509+00:00", "raw_path": "data/raw/893e5682a0a70f332753f5abba9e320ede1e3963559f5c21001c8b9971cb9aa6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "eps": { "value": 4.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1386412000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118191000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26352913, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 269743000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000101199-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119926000015/0000101199-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000101199-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119925000012/0000101199-25-000012-index.html", "eps": { "value": 2.39, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000101199-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119925000012/0000101199-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1253307000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000101199-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119925000012/0000101199-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61957000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000101199-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119925000012/0000101199-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25917760, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000101199-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119925000012/0000101199-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 340304000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000101199-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119925000012/0000101199-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000101199-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119924000019/0000101199-24-000019-index.html", "eps": null, "revenue": { "value": 1095467000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000101199-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119924000019/0000101199-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000101199-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119924000019/0000101199-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25249269, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000101199-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119924000019/0000101199-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 171736000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000101199-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119924000019/0000101199-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000101199-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119923000020/0000101199-23-000020-index.html", "eps": null, "revenue": { "value": 980286000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000101199-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119923000020/0000101199-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15031000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000101199-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119923000020/0000101199-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25318196, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000101199-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119923000020/0000101199-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1251000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000101199-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/101199/000010119923000020/0000101199-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GRDN", "source_ticker": "GRDN", "name": "GUARDIAN PHARMACY SERVICES CLASS A", "group": "Health Care", "weight_percent": 0.04, "holding_price": 39.68, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1448685000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 72701000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49219000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 100255000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 412658000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 194734000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 65619000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 22335000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13850000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 221634000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 160703000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 29039000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.050184132506376475, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.036916637883744, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009560394426669705, "current_ratio": 1.379152847177713, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1802255, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001802255.json", "sha256": "16940b088a593baf174d9b355bb075f9b31c5ff9f6cc8b6a0935d3728b9abe0e", "retrieved_at": "2026-10-17T22:48:05.851005+00:00", "raw_path": "data/raw/16940b088a593baf174d9b355bb075f9b31c5ff9f6cc8b6a0935d3728b9abe0e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "eps": null, "revenue": { "value": 1448685000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49219000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 100255000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "eps": null, "revenue": { "value": 1228409000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -110047000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 57960000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102172", "source_url": "https://www.sec.gov/Archives/edgar/data/1802255/000119312526102172/0001193125-26-102172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FSUN", "source_ticker": "FSUN", "name": "FIRSTSUN CAPITAL BANCORP", "group": "Financials", "weight_percent": 0.04, "holding_price": 38.05, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 97936000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 111483000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7509000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8485162000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7331806000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1153356000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 652592000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8248000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3536000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28249796, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -1244000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1709442, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001709442.json", "sha256": "f14ca0389dd62374a253e4b3b20aa0ab96c440b00db651b6038fcbdb423b22bd", "retrieved_at": "2026-10-17T22:48:06.496171+00:00", "raw_path": "data/raw/f14ca0389dd62374a253e4b3b20aa0ab96c440b00db651b6038fcbdb423b22bd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "eps": { "value": 3.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 97936000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28249796, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111483000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001709442-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944226000017/0001709442-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001709442-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944225000008/0001709442-25-000008-index.html", "eps": { "value": 2.69, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001709442-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944225000008/0001709442-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 75628000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001709442-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944225000008/0001709442-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28067273, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001709442-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944225000008/0001709442-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 101120000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001709442-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944225000008/0001709442-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001709442-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944224000013/0001709442-24-000013-index.html", "eps": { "value": 4.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001709442-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944224000013/0001709442-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 103533000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001709442-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944224000013/0001709442-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25387196, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001709442-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944224000013/0001709442-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125176000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001709442-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944224000013/0001709442-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001709442-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944223000005/0001709442-23-000005-index.html", "eps": { "value": 2.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001709442-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944223000005/0001709442-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 59182000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001709442-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944223000005/0001709442-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23838471, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001709442-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944223000005/0001709442-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 96915000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001709442-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1709442/000170944223000005/0001709442-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DFIN", "source_ticker": "DFIN", "name": "DONNELLEY FINANCIAL SOLUTIONS", "group": "Financials", "weight_percent": 0.04, "holding_price": 51.37, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 767000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 141100000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 164900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 57100000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 800400000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 421200000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 379200000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 24500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 165500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5800000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 12900000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 31400000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 211400000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 200000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1900000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 185000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1669811, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001669811.json", "sha256": "cefa03272130c196d961324a1307a93108147f2ebf6be90928d5035ea4e4c830", "retrieved_at": "2026-10-17T22:48:06.682053+00:00", "raw_path": "data/raw/cefa03272130c196d961324a1307a93108147f2ebf6be90928d5035ea4e4c830.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "eps": { "value": 1.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 767000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 164900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001193125-26-054586", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000119312526054586/0001193125-26-054586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022207", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017025022207/0000950170-25-022207-index.html", "eps": { "value": 3.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022207", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017025022207/0000950170-25-022207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 781900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022207", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017025022207/0000950170-25-022207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 92400000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022207", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017025022207/0000950170-25-022207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022207", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017025022207/0000950170-25-022207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 171100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022207", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017025022207/0000950170-25-022207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017094", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017024017094/0000950170-24-017094-index.html", "eps": { "value": 2.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017094", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017024017094/0000950170-24-017094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 797200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017094", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017024017094/0000950170-24-017094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82200000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017094", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017024017094/0000950170-24-017094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017094", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017024017094/0000950170-24-017094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017094", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017024017094/0000950170-24-017094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003439", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017023003439/0000950170-23-003439-index.html", "eps": { "value": 3.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003439", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017023003439/0000950170-23-003439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 833600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003439", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017023003439/0000950170-23-003439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102500000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003439", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017023003439/0000950170-23-003439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003439", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017023003439/0000950170-23-003439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 150200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003439", "source_url": "https://www.sec.gov/Archives/edgar/data/1669811/000095017023003439/0000950170-23-003439-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UMH", "source_ticker": "UMH", "name": "UMH PROPERTIES INC", "group": "Real Estate", "weight_percent": 0.04, "holding_price": 15.22, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 261754000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001493152-26-008042", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 81973000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001493152-26-008042", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1699036000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001493152-26-008042", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 791840000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001493152-26-008042", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 905540000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001493152-26-008042", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 72100000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001493152-26-008042", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5364000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001493152-26-008042", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84694000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001493152-26-008042", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 5815000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001493152-26-008042", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 4818000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001493152-26-008042", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02049252351444486, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 752642, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000752642.json", "sha256": "27a33f3b1ce786cb9d894869202c92f55541c83662f42e1fbe1c6166c4ea32e8", "retrieved_at": "2026-10-17T22:48:06.933397+00:00", "raw_path": "data/raw/27a33f3b1ce786cb9d894869202c92f55541c83662f42e1fbe1c6166c4ea32e8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001493152-26-008042", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "eps": { "value": 0.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001493152-26-008042", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 261754000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001493152-26-008042", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 84694000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001493152-26-008042", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81973000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001493152-26-008042", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315226008042/0001493152-26-008042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001493152-25-008351", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315225008351/0001493152-25-008351-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001493152-25-008351", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315225008351/0001493152-25-008351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 240552000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001493152-25-008351", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315225008351/0001493152-25-008351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 74912000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001493152-25-008351", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315225008351/0001493152-25-008351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81601000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001493152-25-008351", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315225008351/0001493152-25-008351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001493152-24-008183", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315224008183/0001493152-24-008183-index.html", "eps": { "value": -0.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001493152-24-008183", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315224008183/0001493152-24-008183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 220925000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001493152-24-008183", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315224008183/0001493152-24-008183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 63068000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001493152-24-008183", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315224008183/0001493152-24-008183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 120077000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001493152-24-008183", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315224008183/0001493152-24-008183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001493152-23-006265", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315223006265/0001493152-23-006265-index.html", "eps": { "value": -0.67, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001493152-23-006265", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315223006265/0001493152-23-006265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 195776000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001493152-23-006265", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315223006265/0001493152-23-006265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 54389000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001493152-23-006265", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315223006265/0001493152-23-006265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7983000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001493152-23-006265", "source_url": "https://www.sec.gov/Archives/edgar/data/752642/000149315223006265/0001493152-23-006265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UVE", "source_ticker": "UVE", "name": "UNIVERSAL INSURANCE HOLDINGS INC", "group": "Financials", "weight_percent": 0.04, "holding_price": 46.84, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1603915000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 182951000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 381493000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4438000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2839695000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2288660000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 551035000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 408868000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8652000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28956000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 22370000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 101103000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 891166, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 101103000.0, 0.0, 0.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000891166.json", "sha256": "b85aae63efbeb7729cdd321ff3620ad2878b260e9427306f519fe7df847a7138", "retrieved_at": "2026-10-17T22:48:07.359972+00:00", "raw_path": "data/raw/b85aae63efbeb7729cdd321ff3620ad2878b260e9427306f519fe7df847a7138.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "eps": { "value": 6.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1603915000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 182951000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28956000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 381493000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000891166-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116626000010/0000891166-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000891166-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116625000025/0000891166-25-000025-index.html", "eps": { "value": 2.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000891166-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116625000025/0000891166-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1520536000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000891166-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116625000025/0000891166-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58928000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000891166-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116625000025/0000891166-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29274000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000891166-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116625000025/0000891166-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 137358000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000891166-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116625000025/0000891166-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000891166-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116624000013/0000891166-24-000013-index.html", "eps": { "value": 2.22, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000891166-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116624000013/0000891166-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1391582000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000891166-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116624000013/0000891166-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66823000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000891166-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116624000013/0000891166-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30147000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000891166-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116624000013/0000891166-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70971000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000891166-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116624000013/0000891166-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000891166-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116623000022/0000891166-23-000022-index.html", "eps": { "value": -0.72, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000891166-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116623000022/0000891166-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1222658000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000891166-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116623000022/0000891166-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22257000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000891166-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116623000022/0000891166-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30751000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000891166-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116623000022/0000891166-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 324515000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000891166-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/891166/000089116623000022/0000891166-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GBX", "source_ticker": "GBX", "name": "GREENBRIER", "group": "Industrials", "weight_percent": 0.04, "holding_price": 39.27, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3240200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 360100000, "tag": "OperatingIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 204100000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 265700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4360600000, "tag": "Assets", "start": null, "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1532500000, "tag": "StockholdersEquity", "start": null, "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 306100000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 121500000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17500000, "tag": "ShareBasedCompensation", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32139000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 22700000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 183300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 334600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 401300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 26800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 438300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 380200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11113511511635084, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.301812836844684, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005400901178939572, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.5988239137536753 }, "observation_status": "sec-xbrl-unreviewed", "cik": 923120, "fiscal_year": "2025", "fiscal_end": "2025-08-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 183300000.0, 334600000.0, 401300000.0, 26800000.0, 438300000.0 ], "thereafter": 380200000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000923120.json", "sha256": "dfd518f3e49c9117165c157a486e8a72f079a8330aa7ccae2c889155a948ce60", "retrieved_at": "2026-10-17T22:48:07.878456+00:00", "raw_path": "data/raw/dfd518f3e49c9117165c157a486e8a72f079a8330aa7ccae2c889155a948ce60.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "earnings": { "annual_history": [ { "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "eps": { "value": 6.35, "tag": "EarningsPerShareDiluted", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3240200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 204100000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32139000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 265700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-28", "accession": "0001193125-25-253612", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000119312525253612/0001193125-25-253612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-08-31", "filed": "2024-10-24", "accession": "0000950170-24-117047", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017024117047/0000950170-24-117047-index.html", "eps": { "value": 4.96, "tag": "EarningsPerShareDiluted", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-24", "accession": "0000950170-24-117047", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017024117047/0000950170-24-117047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3544700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-24", "accession": "0000950170-24-117047", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017024117047/0000950170-24-117047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 160100000, "tag": "NetIncomeLoss", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-24", "accession": "0000950170-24-117047", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017024117047/0000950170-24-117047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32363000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-24", "accession": "0000950170-24-117047", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017024117047/0000950170-24-117047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 329600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-24", "accession": "0000950170-24-117047", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017024117047/0000950170-24-117047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-08-31", "filed": "2023-10-25", "accession": "0000950170-23-055208", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017023055208/0000950170-23-055208-index.html", "eps": { "value": 1.89, "tag": "EarningsPerShareDiluted", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-25", "accession": "0000950170-23-055208", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017023055208/0000950170-23-055208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3944000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-25", "accession": "0000950170-23-055208", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017023055208/0000950170-23-055208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62500000, "tag": "NetIncomeLoss", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-25", "accession": "0000950170-23-055208", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017023055208/0000950170-23-055208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33799000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-25", "accession": "0000950170-23-055208", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017023055208/0000950170-23-055208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-25", "accession": "0000950170-23-055208", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017023055208/0000950170-23-055208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-08-31", "filed": "2022-10-31", "accession": "0000950170-22-020502", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017022020502/0000950170-22-020502-index.html", "eps": { "value": 1.4, "tag": "EarningsPerShareDiluted", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-31", "accession": "0000950170-22-020502", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017022020502/0000950170-22-020502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2977700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-31", "accession": "0000950170-22-020502", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017022020502/0000950170-22-020502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46900000, "tag": "NetIncomeLoss", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-31", "accession": "0000950170-22-020502", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017022020502/0000950170-22-020502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33631000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-31", "accession": "0000950170-22-020502", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017022020502/0000950170-22-020502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -150400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-31", "accession": "0000950170-22-020502", "source_url": "https://www.sec.gov/Archives/edgar/data/923120/000095017022020502/0000950170-22-020502-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BHRB", "source_ticker": "BHRB", "name": "BURKE HERBERT FINANCIAL SERVICES C", "group": "Financials", "weight_percent": 0.04, "holding_price": 69.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 117306000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 107933000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11705000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7920626000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7065977000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 854649000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 450000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6941000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4777000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15073859, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 30000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1964333, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001964333.json", "sha256": "53517290e1189cc208333925980ad3851652440eb9b591d61db48a54fdf57dea", "retrieved_at": "2026-10-17T22:48:07.929557+00:00", "raw_path": "data/raw/53517290e1189cc208333925980ad3851652440eb9b591d61db48a54fdf57dea.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "eps": { "value": 7.72, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 117306000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15073859, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107933000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001964333-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433326000016/0001964333-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001964333-25-000105", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433325000105/0001964333-25-000105-index.html", "eps": { "value": 2.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001964333-25-000105", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433325000105/0001964333-25-000105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 35708000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001964333-25-000105", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433325000105/0001964333-25-000105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12441831, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001964333-25-000105", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433325000105/0001964333-25-000105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 85799000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001964333-25-000105", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433325000105/0001964333-25-000105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001964333-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433324000079/0001964333-24-000079-index.html", "eps": { "value": 3.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001964333-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433324000079/0001964333-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 22692000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001964333-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433324000079/0001964333-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7506855, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001964333-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433324000079/0001964333-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42509000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001964333-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433324000079/0001964333-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-22", "accession": "0001964333-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433324000079/0001964333-24-000079-index.html", "eps": { "value": 5.89, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-22", "accession": "0001964333-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433324000079/0001964333-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 44013000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-22", "accession": "0001964333-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433324000079/0001964333-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7467717, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-22", "accession": "0001964333-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433324000079/0001964333-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61057000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-22", "accession": "0001964333-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1964333/000196433324000079/0001964333-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SCSC", "source_ticker": "SCSC", "name": "SCANSOURCE", "group": "Information Technology", "weight_percent": 0.04, "holding_price": 60.44, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3226062000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 98627000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 78873000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 123131000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1932429000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1021637000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 910792000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 88374000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 98547000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2866000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 23633000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14063000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1507994000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 859141000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21692000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 97900000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.030571948090272288, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.5611299177158215, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004359184665390808, "current_ratio": 1.7552345889673522, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 918965, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000918965.json", "sha256": "a3788afc630c0802859b6d88740b106ba6364cf66f433b9b12a688f6d9b5891e", "retrieved_at": "2026-10-17T22:48:08.117239+00:00", "raw_path": "data/raw/a3788afc630c0802859b6d88740b106ba6364cf66f433b9b12a688f6d9b5891e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "eps": { "value": 3.64, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3226062000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 78873000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21692000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 123131000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0000918965-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896526000044/0000918965-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-21", "accession": "0000918965-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896525000029/0000918965-25-000029-index.html", "eps": { "value": 3, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0000918965-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896525000029/0000918965-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3040810000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0000918965-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896525000029/0000918965-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71548000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0000918965-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896525000029/0000918965-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23839000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0000918965-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896525000029/0000918965-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-06-30", "filed": "2024-08-27", "accession": "0000918965-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896524000029/0000918965-24-000029-index.html", "eps": { "value": 3.06, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-27", "accession": "0000918965-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896524000029/0000918965-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3259809000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-27", "accession": "0000918965-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896524000029/0000918965-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 77060000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-27", "accession": "0000918965-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896524000029/0000918965-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25222000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-27", "accession": "0000918965-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896524000029/0000918965-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-06-30", "filed": "2023-08-22", "accession": "0000918965-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896523000023/0000918965-23-000023-index.html", "eps": { "value": 3.54, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0000918965-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896523000023/0000918965-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3787721000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0000918965-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896523000023/0000918965-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 89809000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0000918965-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896523000023/0000918965-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25362000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0000918965-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/918965/000091896523000023/0000918965-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FMBH", "source_ticker": "FMBH", "name": "FIRST MID BANCSHARES INC", "group": "Financials", "weight_percent": 0.04, "holding_price": 49.29, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 91749000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 130874000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6846000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7966658000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7007966000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 958692000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2643000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23986508, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1120000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 724000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 25000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 25000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 45000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 156000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 55775000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 700565, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 25000000.0, 50000000.0, 25000000.0, 45000000.0, 156000000.0 ], "thereafter": 55775000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000700565.json", "sha256": "ca1d74ef89569e9aee6c2ca4d43a137856025802c59d17c7336e76c7e746b268", "retrieved_at": "2026-10-17T22:48:08.614381+00:00", "raw_path": "data/raw/ca1d74ef89569e9aee6c2ca4d43a137856025802c59d17c7336e76c7e746b268.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "eps": { "value": 3.83, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 91749000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23986508, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 130874000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-080847", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000119312526080847/0001193125-26-080847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029793", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000095017025029793/0000950170-25-029793-index.html", "eps": { "value": 3.3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029793", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000095017025029793/0000950170-25-029793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 78898000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029793", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000095017025029793/0000950170-25-029793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23895681, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029793", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000095017025029793/0000950170-25-029793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124425000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029793", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000095017025029793/0000950170-25-029793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-026921", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000095017024026921/0000950170-24-026921-index.html", "eps": { "value": 3.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-026921", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000095017024026921/0000950170-24-026921-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 68935000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-026921", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000095017024026921/0000950170-24-026921-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21868788, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-026921", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000095017024026921/0000950170-24-026921-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72417000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-026921", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000095017024026921/0000950170-24-026921-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005975", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000095017023005975/0000950170-23-005975-index.html", "eps": { "value": 3.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005975", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000095017023005975/0000950170-23-005975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 72952000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005975", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000095017023005975/0000950170-23-005975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20243635, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005975", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000095017023005975/0000950170-23-005975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65824000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005975", "source_url": "https://www.sec.gov/Archives/edgar/data/700565/000095017023005975/0000950170-23-005975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NSSC", "source_ticker": "NSSC", "name": "NAPCO SECURITY TECHNOLOGIES", "group": "Information Technology", "weight_percent": 0.04, "holding_price": 35.96, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 202316000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 45638000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43027000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 61145000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1917000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 238668000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 47666000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 191002000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 126928000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1911000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 989000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 207983000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 42454000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35891000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.22557780897210306, "free_cash_flow": 59228000.0, "free_cash_flow_margin": 0.2927499555151347, "capex_intensity": 0.009475276300440894, "cfo_to_positive_net_income": 1.4210844353545449, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00488839241582475, "current_ratio": 4.89902011589014, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 69633, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000069633.json", "sha256": "9a89c6d9353dd55963a97c5c5a6dab4c9dd12afc1691e2ec134b84fd252af4e7", "retrieved_at": "2026-10-17T22:48:09.038284+00:00", "raw_path": "data/raw/9a89c6d9353dd55963a97c5c5a6dab4c9dd12afc1691e2ec134b84fd252af4e7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "eps": { "value": 1.2, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 202316000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43027000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35891000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61145000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-24", "accession": "0001104659-26-100081", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000110465926100081/0001104659-26-100081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-25", "accession": "0001558370-25-011750", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837025011750/0001558370-25-011750-index.html", "eps": { "value": 1.19, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-25", "accession": "0001558370-25-011750", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837025011750/0001558370-25-011750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 181621000, "tag": "Revenues", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-25", "accession": "0001558370-25-011750", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837025011750/0001558370-25-011750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43406000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-25", "accession": "0001558370-25-011750", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837025011750/0001558370-25-011750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36499000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-25", "accession": "0001558370-25-011750", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837025011750/0001558370-25-011750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 53527000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-25", "accession": "0001558370-25-011750", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837025011750/0001558370-25-011750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001558370-24-012547", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837024012547/0001558370-24-012547-index.html", "eps": { "value": 1.34, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001558370-24-012547", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837024012547/0001558370-24-012547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 188820000, "tag": "Revenues", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001558370-24-012547", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837024012547/0001558370-24-012547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49818000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001558370-24-012547", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837024012547/0001558370-24-012547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37066000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001558370-24-012547", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837024012547/0001558370-24-012547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45368000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001558370-24-012547", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837024012547/0001558370-24-012547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001558370-23-015591", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837023015591/0001558370-23-015591-index.html", "eps": { "value": 0.73, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001558370-23-015591", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837023015591/0001558370-23-015591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 169997000, "tag": "Revenues", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001558370-23-015591", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837023015591/0001558370-23-015591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27127000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001558370-23-015591", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837023015591/0001558370-23-015591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37005000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001558370-23-015591", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837023015591/0001558370-23-015591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001558370-23-015591", "source_url": "https://www.sec.gov/Archives/edgar/data/69633/000155837023015591/0001558370-23-015591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DCH", "source_ticker": "DCH", "name": "DAUCH CORPORATION", "group": "Consumer Discretionary", "weight_percent": 0.04, "holding_price": 5.1, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5836700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 112300000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 411600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 256500000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6670200000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6030200000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 640000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 708900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 4082600000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 10400000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 201100000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 459500000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13600000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3635000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1234000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2800000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 10400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 26400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 285800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1267800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 402600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.019240324155772953, "free_cash_flow": 155100000.0, "free_cash_flow_margin": 0.02657323487587164, "capex_intensity": 0.04394606541367554, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.5584286424664346, "share_based_compensation_to_revenue": 0.002330083780218274, "current_ratio": 2.945705024311183, "cash_runway_years": null, "near_term_maturity_to_cash": 0.014670616448018056 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1062231, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 10400000.0, 26400000.0, 285800000.0, 1267800000.0, 402600000.0 ], "thereafter": 2100000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001062231.json", "sha256": "f6866c5a48fd5388b2ef00cffcc1d30212cc6dcea376d3b1a481e4d4da4af0e5", "retrieved_at": "2026-10-17T22:48:09.334865+00:00", "raw_path": "data/raw/f6866c5a48fd5388b2ef00cffcc1d30212cc6dcea376d3b1a481e4d4da4af0e5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5836700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 411600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001062231-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223126000020/0001062231-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001062231-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223125000008/0001062231-25-000008-index.html", "eps": { "value": 0.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001062231-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223125000008/0001062231-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6124900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001062231-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223125000008/0001062231-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001062231-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223125000008/0001062231-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001062231-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223125000008/0001062231-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 455400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001062231-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223125000008/0001062231-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001062231-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223124000007/0001062231-24-000007-index.html", "eps": { "value": -0.29, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001062231-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223124000007/0001062231-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6079500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001062231-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223124000007/0001062231-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33600000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001062231-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223124000007/0001062231-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 116600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001062231-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223124000007/0001062231-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 396100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001062231-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223124000007/0001062231-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001062231-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223123000016/0001062231-23-000016-index.html", "eps": { "value": 0.53, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001062231-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223123000016/0001062231-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5802400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001062231-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223123000016/0001062231-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64300000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001062231-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223123000016/0001062231-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001062231-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223123000016/0001062231-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 448900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001062231-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1062231/000106223123000016/0001062231-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GO", "source_ticker": "GO", "name": "GROCERY OUTLET HOLDING", "group": "Consumer Staples", "weight_percent": 0.04, "holding_price": 13.06, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4688759000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -221705000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -224912000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 222133000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 198333000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3091099000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2107436000, "tag": "Liabilities", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 983663000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 69602000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 477905000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 15000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10491000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 497640000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 363996000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97985000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 15000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 15000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 463750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.047284366716224914, "free_cash_flow": 23800000.0, "free_cash_flow_margin": 0.00507596999547215, "capex_intensity": 0.04229967887025117, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0022374790429621145, "current_ratio": 1.3671578808558336, "cash_runway_years": null, "near_term_maturity_to_cash": 0.21551104853308814 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1771515, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 15000000.0, 15000000.0, 463750000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001771515.json", "sha256": "770230e566c64dc9deb970197e0fb4abe37589dffb83184a2b60a3e279e4c3af", "retrieved_at": "2026-10-17T22:48:09.492592+00:00", "raw_path": "data/raw/770230e566c64dc9deb970197e0fb4abe37589dffb83184a2b60a3e279e4c3af.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "eps": { "value": -2.3, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4688759000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -224912000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97985000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 222133000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001771515-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151526000015/0001771515-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001771515-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151525000017/0001771515-25-000017-index.html", "eps": { "value": 0.4, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001771515-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151525000017/0001771515-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4371501000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001771515-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151525000017/0001771515-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39465000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001771515-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151525000017/0001771515-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99615000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001771515-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151525000017/0001771515-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111963000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001771515-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151525000017/0001771515-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001771515-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151524000016/0001771515-24-000016-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001771515-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151524000016/0001771515-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3969453000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001771515-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151524000016/0001771515-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 79437000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001771515-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151524000016/0001771515-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100831000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001771515-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151524000016/0001771515-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 303447000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001771515-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151524000016/0001771515-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001771515-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151523000009/0001771515-23-000009-index.html", "eps": { "value": 0.65, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001771515-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151523000009/0001771515-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3578101000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001771515-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151523000009/0001771515-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65052000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001771515-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151523000009/0001771515-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100162000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001771515-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151523000009/0001771515-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 185511000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001771515-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1771515/000177151523000009/0001771515-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "REX", "source_ticker": "REX", "name": "REX AMERICAN RESOURCES", "group": "Energy", "weight_percent": 0.04, "holding_price": 41.84, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 650487000, "tag": "Revenues", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 117829000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 68439000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 797731000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 610712000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 188734000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 15340000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 447828000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 75377000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33208000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 33383000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 49390000.0, "free_cash_flow_margin": 0.07592772799456407, "capex_intensity": 0.10521194120712635, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 5.941175690197275, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 744187, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000744187.json", "sha256": "200d7ed8545eadfa8ecf4daae315eacf5c88bcb95caaa933f10df05d0918558a", "retrieved_at": "2026-10-17T22:48:10.018066+00:00", "raw_path": "data/raw/200d7ed8545eadfa8ecf4daae315eacf5c88bcb95caaa933f10df05d0918558a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "eps": { "value": 2.5, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 650487000, "tag": "Revenues", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 33208000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117829000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0000930413-26-000937", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041326000937/0000930413-26-000937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-03-28", "accession": "0000930413-25-001069", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041325001069/0000930413-25-001069-index.html", "eps": { "value": 3.3, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-28", "accession": "0000930413-25-001069", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041325001069/0000930413-25-001069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 642491000, "tag": "Revenues", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-28", "accession": "0000930413-25-001069", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041325001069/0000930413-25-001069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 17636000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-28", "accession": "0000930413-25-001069", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041325001069/0000930413-25-001069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64192000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-28", "accession": "0000930413-25-001069", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041325001069/0000930413-25-001069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-03-29", "accession": "0000930413-24-001186", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041324001186/0000930413-24-001186-index.html", "eps": { "value": 3.47, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-29", "accession": "0000930413-24-001186", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041324001186/0000930413-24-001186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 833384000, "tag": "Revenues", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-29", "accession": "0000930413-24-001186", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041324001186/0000930413-24-001186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 60935000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-29", "accession": "0000930413-24-001186", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041324001186/0000930413-24-001186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17576000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-29", "accession": "0000930413-24-001186", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041324001186/0000930413-24-001186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 127970000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-29", "accession": "0000930413-24-001186", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041324001186/0000930413-24-001186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-03-30", "accession": "0000930413-23-001143", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041323001143/0000930413-23-001143-index.html", "eps": null, "revenue": { "value": 855000000, "tag": "Revenues", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-30", "accession": "0000930413-23-001143", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041323001143/0000930413-23-001143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27697000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-30", "accession": "0000930413-23-001143", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041323001143/0000930413-23-001143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 54795000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-30", "accession": "0000930413-23-001143", "source_url": "https://www.sec.gov/Archives/edgar/data/744187/000093041323001143/0000930413-23-001143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HOG", "source_ticker": "HOG", "name": "HARLEY DAVIDSON", "group": "Consumer Discretionary", "weight_percent": 0.04, "holding_price": 27.59, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3603979000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 386635000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 338738000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 568922000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 153679000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8044815000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3140668000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 3091744000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1649612000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 819629000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 497776000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 172371000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 31749000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 5586949000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2658694000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121257000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 353270000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1319590000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 144903000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 716152000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 300000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10728003687035913, "free_cash_flow": 415243000.0, "free_cash_flow_margin": 0.11521792996019123, "capex_intensity": 0.042641480430379866, "cfo_to_positive_net_income": 1.679534035154013, "total_debt": 2967017000.0, "debt_to_assets": 0.3688110913675454, "net_debt": -124727000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008809429799674194, "current_ratio": 2.101388501271677, "cash_runway_years": null, "near_term_maturity_to_cash": 0.4268108873179668 }, "observation_status": "sec-xbrl-unreviewed", "cik": 793952, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1319590000.0, 500000000.0, 0.0, 144903000.0, 716152000.0 ], "thereafter": 300000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000793952.json", "sha256": "47a8a8492c5d4408a97234b6fb26d3b0db5aaeb0cad5e0e13b063462b8b6a327", "retrieved_at": "2026-10-17T22:48:10.371248+00:00", "raw_path": "data/raw/47a8a8492c5d4408a97234b6fb26d3b0db5aaeb0cad5e0e13b063462b8b6a327.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "eps": { "value": 2.78, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3603979000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 338738000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121257000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 568922000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000793952-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395226000011/0000793952-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000793952-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395225000063/0000793952-25-000063-index.html", "eps": { "value": 3.44, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000793952-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395225000063/0000793952-25-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4148264000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000793952-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395225000063/0000793952-25-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 455357000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000793952-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395225000063/0000793952-25-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132288000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000793952-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395225000063/0000793952-25-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1063833000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000793952-25-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395225000063/0000793952-25-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000793952-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395224000076/0000793952-24-000076-index.html", "eps": { "value": 4.87, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000793952-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395224000076/0000793952-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4882892000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000793952-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395224000076/0000793952-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 706586000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000793952-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395224000076/0000793952-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 145103000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000793952-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395224000076/0000793952-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 754887000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000793952-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395224000076/0000793952-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000793952-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395223000046/0000793952-23-000046-index.html", "eps": { "value": 4.96, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000793952-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395223000046/0000793952-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4934505000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000793952-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395223000046/0000793952-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 741408000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000793952-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395223000046/0000793952-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149351000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000793952-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395223000046/0000793952-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 548461000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000793952-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/793952/000079395223000046/0000793952-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WMK", "source_ticker": "WMK", "name": "WEIS MARKETS", "group": "Consumer Staples", "weight_percent": 0.04, "holding_price": 75.37, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4957709000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 113653000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 93691000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 207206000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 202381000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2027359000, "tag": "Assets", "start": null, "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 675449000, "tag": "Liabilities", "start": null, "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1351910000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 117091000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 124789000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 681235000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 352727000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25685425, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 140000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.022924500005950327, "free_cash_flow": 4825000.0, "free_cash_flow_margin": 0.000973231789118724, "capex_intensity": 0.0408214762100801, "cfo_to_positive_net_income": 2.21158916011143, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.9313378335086342, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 105418, "fiscal_year": "2025", "fiscal_end": "2025-12-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000105418.json", "sha256": "541b42abf646b70212a5be69c275c73b3409f259041c76d97babc5aec2a84049", "retrieved_at": "2026-10-17T22:48:10.409658+00:00", "raw_path": "data/raw/541b42abf646b70212a5be69c275c73b3409f259041c76d97babc5aec2a84049.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "earnings": { "annual_history": [ { "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "eps": { "value": 3.65, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4957709000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 93691000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25685425, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 207206000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-09-27", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-06-28", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-03-29", "filed": "2026-03-12", "accession": "0000105418-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/105418/000010541826000024/0000105418-26-000024-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UVSP", "source_ticker": "UVSP", "name": "UNIVEST FINANCIAL CORP", "group": "Financials", "weight_percent": 0.04, "holding_price": 41.05, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 328056000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90757000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 101512000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8436897000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7493579000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 943318000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 24411000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4690000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28977000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 34625000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 102212, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000102212.json", "sha256": "f1d21ade76e72195b4f7d2401a9ac3b1a8cbc06db7a7fdc2d4ff9c4ec85416a3", "retrieved_at": "2026-10-17T22:48:11.147306+00:00", "raw_path": "data/raw/f1d21ade76e72195b4f7d2401a9ac3b1a8cbc06db7a7fdc2d4ff9c4ec85416a3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "eps": { "value": 3.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 328056000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90757000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28977000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 101512000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000102212-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221226000012/0000102212-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000102212-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221225000006/0000102212-25-000006-index.html", "eps": { "value": 2.58, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000102212-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221225000006/0000102212-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 299225000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000102212-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221225000006/0000102212-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 75931000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000102212-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221225000006/0000102212-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29401000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000102212-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221225000006/0000102212-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 75106000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0000102212-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221225000006/0000102212-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000102212-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221224000010/0000102212-24-000010-index.html", "eps": { "value": 2.41, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000102212-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221224000010/0000102212-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 71104000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000102212-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221224000010/0000102212-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29533000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000102212-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221224000010/0000102212-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89741000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000102212-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221224000010/0000102212-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000102212-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221223000016/0000102212-23-000016-index.html", "eps": { "value": 2.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000102212-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221223000016/0000102212-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 78120000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000102212-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221223000016/0000102212-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29551000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000102212-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221223000016/0000102212-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109455000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000102212-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/102212/000010221223000016/0000102212-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SNDX", "source_ticker": "SNDX", "name": "SYNDAX PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.04, "holding_price": 13.65, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 172352000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -273084000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -285422000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -322980000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 187000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 529706000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 465076000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 64630000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 134930000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 350000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 47503000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 528081000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 120116000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86625610, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -1.5844550686966208, "free_cash_flow": -323167000.0, "free_cash_flow_margin": -1.875040614556257, "capex_intensity": 0.0010849888600074267, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.2756161808392128, "current_ratio": 4.3964251223816975, "cash_runway_years": 0.4177658059322559, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1395937, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001395937.json", "sha256": "34bb57c63e172e7ddf8a6dc4a5886210e64bd006fb59459f7113dac7ea3f0a8b", "retrieved_at": "2026-10-17T22:48:11.053179+00:00", "raw_path": "data/raw/34bb57c63e172e7ddf8a6dc4a5886210e64bd006fb59459f7113dac7ea3f0a8b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "eps": { "value": -3.29, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 172352000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -285422000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86625610, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -322980000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076536", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000119312526076536/0001193125-26-076536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030394", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017025030394/0000950170-25-030394-index.html", "eps": { "value": -3.72, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030394", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017025030394/0000950170-25-030394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 23680000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030394", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017025030394/0000950170-25-030394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -318758000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030394", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017025030394/0000950170-25-030394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85622065, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030394", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017025030394/0000950170-25-030394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -274903000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030394", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017025030394/0000950170-25-030394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021253", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017024021253/0000950170-24-021253-index.html", "eps": { "value": -2.98, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021253", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017024021253/0000950170-24-021253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021253", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017024021253/0000950170-24-021253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -209360000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021253", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017024021253/0000950170-24-021253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70370519, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021253", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017024021253/0000950170-24-021253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -160601000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021253", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017024021253/0000950170-24-021253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005079", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017023005079/0000950170-23-005079-index.html", "eps": { "value": -2.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005079", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017023005079/0000950170-23-005079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -149338000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005079", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017023005079/0000950170-23-005079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60760906, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005079", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017023005079/0000950170-23-005079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -133675000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005079", "source_url": "https://www.sec.gov/Archives/edgar/data/1395937/000095017023005079/0000950170-23-005079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LZB", "source_ticker": "LZB", "name": "LA-Z-BOY INC", "group": "Consumer Discretionary", "weight_percent": 0.04, "holding_price": 30.46, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2126635000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-27", "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 129207000, "tag": "OperatingIncomeLoss", "start": "2025-04-27", "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101985000, "tag": "NetIncomeLoss", "start": "2025-04-27", "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 204106000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-27", "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 76306000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-27", "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2042335000, "tag": "Assets", "start": null, "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1049997000, "tag": "StockholdersEquity", "start": null, "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 303213000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 47440000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-27", "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15688000, "tag": "ShareBasedCompensation", "start": "2025-04-27", "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 773914000, "tag": "AssetsCurrent", "start": null, "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 429895000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41341000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-27", "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 47270000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-27", "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06075654731535971, "free_cash_flow": 127800000.0, "free_cash_flow_margin": 0.06009493871773953, "capex_intensity": 0.035881098543003385, "cfo_to_positive_net_income": 2.001333529440604, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007376912352143174, "current_ratio": 1.8002395933890833, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 57131, "fiscal_year": "2026", "fiscal_end": "2026-04-25", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000057131.json", "sha256": "b21f382e9eebf02af72a103a0922f5b2933263e4c2447b9c2dabff3eeb394603", "retrieved_at": "2026-10-17T22:48:11.632272+00:00", "raw_path": "data/raw/b21f382e9eebf02af72a103a0922f5b2933263e4c2447b9c2dabff3eeb394603.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "eps": { "value": 2.47, "tag": "EarningsPerShareDiluted", "start": "2025-04-27", "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2126635000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-27", "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101985000, "tag": "NetIncomeLoss", "start": "2025-04-27", "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41341000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-27", "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 204106000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-27", "end": "2026-04-25", "filed": "2026-06-16", "accession": "0000057131-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713126000019/0000057131-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-04-26", "filed": "2025-06-17", "accession": "0000057131-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713125000029/0000057131-25-000029-index.html", "eps": { "value": 2.35, "tag": "EarningsPerShareDiluted", "start": "2024-04-28", "end": "2025-04-26", "filed": "2025-06-17", "accession": "0000057131-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713125000029/0000057131-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2109207000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-28", "end": "2025-04-26", "filed": "2025-06-17", "accession": "0000057131-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713125000029/0000057131-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99556000, "tag": "NetIncomeLoss", "start": "2024-04-28", "end": "2025-04-26", "filed": "2025-06-17", "accession": "0000057131-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713125000029/0000057131-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42345000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-28", "end": "2025-04-26", "filed": "2025-06-17", "accession": "0000057131-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713125000029/0000057131-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 187271000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-28", "end": "2025-04-26", "filed": "2025-06-17", "accession": "0000057131-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713125000029/0000057131-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-04-27", "filed": "2024-06-17", "accession": "0000057131-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713124000028/0000057131-24-000028-index.html", "eps": { "value": 2.83, "tag": "EarningsPerShareDiluted", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-06-17", "accession": "0000057131-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713124000028/0000057131-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2047027000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-06-17", "accession": "0000057131-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713124000028/0000057131-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 122626000, "tag": "NetIncomeLoss", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-06-17", "accession": "0000057131-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713124000028/0000057131-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43280000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-06-17", "accession": "0000057131-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713124000028/0000057131-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 158127000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-06-17", "accession": "0000057131-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713124000028/0000057131-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-29", "filed": "2023-06-20", "accession": "0000057131-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713123000032/0000057131-23-000032-index.html", "eps": { "value": 3.48, "tag": "EarningsPerShareDiluted", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-06-20", "accession": "0000057131-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713123000032/0000057131-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2349433000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-06-20", "accession": "0000057131-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713123000032/0000057131-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 150664000, "tag": "NetIncomeLoss", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-06-20", "accession": "0000057131-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713123000032/0000057131-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43240000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-06-20", "accession": "0000057131-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713123000032/0000057131-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 205167000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-06-20", "accession": "0000057131-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/57131/000005713123000032/0000057131-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TRAX", "source_ticker": "TRAX", "name": "FIRST TRACKS BIOTHERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.04, "holding_price": 36.04, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "CRI", "source_ticker": "CRI", "name": "CARTERS", "group": "Consumer Discretionary", "weight_percent": 0.04, "holding_price": 32.64, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2898426000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 143933000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91796000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 122334000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 53704000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2565470000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1640422000, "tag": "Liabilities", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 925048000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 487075000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 567173000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 34227000, "tag": "InterestExpense", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 51544000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20248000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1270773000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 505997000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35404920, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.049659021827709246, "free_cash_flow": 68630000.0, "free_cash_flow_margin": 0.023678368880212915, "capex_intensity": 0.018528677288983744, "cfo_to_positive_net_income": 1.3326724476012026, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 4.205247319367751, "share_based_compensation_to_revenue": 0.006985860601581686, "current_ratio": 2.5114239807745897, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1060822, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001060822.json", "sha256": "4795c99967878c10e0e616aa291cbaa751f29e1c63e53d6331ed147adf59d342", "retrieved_at": "2026-10-17T22:48:12.076894+00:00", "raw_path": "data/raw/4795c99967878c10e0e616aa291cbaa751f29e1c63e53d6331ed147adf59d342.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "eps": { "value": 2.53, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2898426000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91796000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35404920, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 122334000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-27", "accession": "0001060822-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082226000016/0001060822-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001060822-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082225000030/0001060822-25-000030-index.html", "eps": { "value": 5.12, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001060822-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082225000030/0001060822-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2844102000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001060822-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082225000030/0001060822-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 185509000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001060822-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082225000030/0001060822-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35525616, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001060822-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082225000030/0001060822-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 298787000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001060822-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082225000030/0001060822-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-27", "accession": "0001060822-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082224000062/0001060822-24-000062-index.html", "eps": { "value": 6.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0001060822-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082224000062/0001060822-24-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2945594000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0001060822-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082224000062/0001060822-24-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 232500000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0001060822-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082224000062/0001060822-24-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36593266, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0001060822-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082224000062/0001060822-24-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 529132000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0001060822-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082224000062/0001060822-24-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001060822-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082223000066/0001060822-23-000066-index.html", "eps": { "value": 6.34, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001060822-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082223000066/0001060822-23-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3212733000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001060822-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082223000066/0001060822-23-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 250038000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001060822-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082223000066/0001060822-23-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38850645, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001060822-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082223000066/0001060822-23-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88361000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001060822-23-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1060822/000106082223000066/0001060822-23-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DJT", "source_ticker": "DJT", "name": "TRUMP MEDIA TECHNOLOGY GROUP", "group": "Communication", "weight_percent": 0.04, "holding_price": 7.4, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3682600, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -573043700, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 14758100, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 573500, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2629687600, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 982823500, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1646713500, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 134557600, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 442600, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 946674400, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 27348400, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7421300, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 59191100, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1203247300, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 980097300, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 254537040, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 53607600, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 988504500, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -155.6084559821865, "free_cash_flow": 14184600.0, "free_cash_flow_margin": 3.8517894965513495, "capex_intensity": 0.15573236300439908, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -20.95346345672873, "share_based_compensation_to_revenue": 16.07318199098463, "current_ratio": 1.2276814761146675, "cash_runway_years": null, "near_term_maturity_to_cash": 7.346329750233357 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1849635, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 988504500.0, 500000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001849635.json", "sha256": "c0f27432887639af946a03fbf2c3ffe88bca67448aeadb74b5f651f2b9d2b625", "retrieved_at": "2026-10-17T22:48:12.283650+00:00", "raw_path": "data/raw/c0f27432887639af946a03fbf2c3ffe88bca67448aeadb74b5f651f2b9d2b625.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "eps": { "value": -2.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3682600, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 254537040, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14758100, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001140361-26-007174", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036126007174/0001140361-26-007174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001140361-25-004822", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036125004822/0001140361-25-004822-index.html", "eps": { "value": -2.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001140361-25-004822", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036125004822/0001140361-25-004822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3618800, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001140361-25-004822", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036125004822/0001140361-25-004822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -400864800, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001140361-25-004822", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036125004822/0001140361-25-004822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 169630052, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001140361-25-004822", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036125004822/0001140361-25-004822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -60982700, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001140361-25-004822", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036125004822/0001140361-25-004822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001140361-24-017011", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036124017011/0001140361-24-017011-index.html", "eps": null, "revenue": null, "net_income": { "value": -21890641, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001140361-24-017011", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036124017011/0001140361-24-017011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -5135588, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001140361-24-017011", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000114036124017011/0001140361-24-017011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-26", "accession": "0001193125-23-116102", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000119312523116102/0001193125-23-116102-index.html", "eps": null, "revenue": null, "net_income": { "value": -15221263, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-26", "accession": "0001193125-23-116102", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000119312523116102/0001193125-23-116102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -1378277, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-26", "accession": "0001193125-23-116102", "source_url": "https://www.sec.gov/Archives/edgar/data/1849635/000119312523116102/0001193125-23-116102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BY", "source_ticker": "BY", "name": "BYLINE BANCORP INC", "group": "Financials", "weight_percent": 0.04, "holding_price": 36.9, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 130051000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 140318000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3997000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9652676000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8384770000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1267906000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 149095000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9280000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45063611, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1903000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 23729000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1702750, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001702750.json", "sha256": "b2b5d8e15695f4a1afa6e3edb525aa6bf2e0283f31f5d417f7d59e44da57b23f", "retrieved_at": "2026-10-17T22:48:12.758026+00:00", "raw_path": "data/raw/b2b5d8e15695f4a1afa6e3edb525aa6bf2e0283f31f5d417f7d59e44da57b23f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "eps": { "value": 2.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 130051000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45063611, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 140318000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-083194", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000119312526083194/0001193125-26-083194-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030118", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000095017025030118/0000950170-25-030118-index.html", "eps": { "value": 2.75, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030118", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000095017025030118/0000950170-25-030118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 120759000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030118", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000095017025030118/0000950170-25-030118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43853939, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030118", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000095017025030118/0000950170-25-030118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 175160000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030118", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000095017025030118/0000950170-25-030118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-04", "accession": "0000950170-24-024969", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000095017024024969/0000950170-24-024969-index.html", "eps": { "value": 2.67, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0000950170-24-024969", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000095017024024969/0000950170-24-024969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 107878000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0000950170-24-024969", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000095017024024969/0000950170-24-024969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40445553, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0000950170-24-024969", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000095017024024969/0000950170-24-024969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 166067000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0000950170-24-024969", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000095017024024969/0000950170-24-024969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006310", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000095017023006310/0000950170-23-006310-index.html", "eps": { "value": 2.34, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006310", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000095017023006310/0000950170-23-006310-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 87954000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006310", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000095017023006310/0000950170-23-006310-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37476120, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006310", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000095017023006310/0000950170-23-006310-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 220333000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006310", "source_url": "https://www.sec.gov/Archives/edgar/data/1702750/000095017023006310/0000950170-23-006310-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RYZ", "source_ticker": "RYZ", "name": "RYERSON HOLDING", "group": "Materials", "weight_percent": 0.04, "holding_price": 26.72, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4571300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -30800000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -56400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 87000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 51500000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2404700000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1641100000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 753100000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 26900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1900000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 38900000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 79700000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8700000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1222800000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 668100000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32116000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 463200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.006737689497517118, "free_cash_flow": 35500000.0, "free_cash_flow_margin": 0.0077658434143460285, "capex_intensity": 0.011265941854614662, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -0.7917737789203085, "share_based_compensation_to_revenue": 0.001903178526896069, "current_ratio": 1.8302649303996408, "cash_runway_years": null, "near_term_maturity_to_cash": 0.07063197026022305 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1481582, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1900000.0, 463200000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001481582.json", "sha256": "64ed891a553598529365cc0c10e53df0afa2762c9e851ce733848f3808c653bc", "retrieved_at": "2026-10-17T22:48:13.041827+00:00", "raw_path": "data/raw/64ed891a553598529365cc0c10e53df0afa2762c9e851ce733848f3808c653bc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "eps": { "value": -1.76, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4571300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -56400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32116000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 87000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-062397", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000119312526062397/0001193125-26-062397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024199", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017025024199/0000950170-25-024199-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024199", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017025024199/0000950170-25-024199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4598700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024199", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017025024199/0000950170-25-024199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8600000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024199", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017025024199/0000950170-25-024199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33189000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024199", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017025024199/0000950170-25-024199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 204900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024199", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017025024199/0000950170-25-024199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018005", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017024018005/0000950170-24-018005-index.html", "eps": { "value": 4.1, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018005", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017024018005/0000950170-24-018005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5108700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018005", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017024018005/0000950170-24-018005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 145700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018005", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017024018005/0000950170-24-018005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35567000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018005", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017024018005/0000950170-24-018005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 365100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018005", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017024018005/0000950170-24-018005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003768", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017023003768/0000950170-23-003768-index.html", "eps": { "value": 10.21, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003768", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017023003768/0000950170-23-003768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6323600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003768", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017023003768/0000950170-23-003768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 391000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003768", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017023003768/0000950170-23-003768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38282000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003768", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017023003768/0000950170-23-003768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 501200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003768", "source_url": "https://www.sec.gov/Archives/edgar/data/1481582/000095017023003768/0000950170-23-003768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WD", "source_ticker": "WD", "name": "WALKER & DUNLOP INC", "group": "Financials", "weight_percent": 0.04, "holding_price": 33.32, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 319964000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56247000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -664310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5059478000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3313616000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1735034000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 299315000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 238682000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26747000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33369000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 10453000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1451117000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 4500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 4500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 4500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 824125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1497770, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 1451117000.0, 4500000.0, 4500000.0, 4500000.0, 4500000.0 ], "thereafter": 824125000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001497770.json", "sha256": "a78fb061a37902e4887cfddedb7d93a6933a62512c57e1a532b0d6997649fb57", "retrieved_at": "2026-10-17T22:48:13.177970+00:00", "raw_path": "data/raw/a78fb061a37902e4887cfddedb7d93a6933a62512c57e1a532b0d6997649fb57.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "eps": { "value": 1.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 319964000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56247000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33369000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -664310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020249", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000110465926020249/0001104659-26-020249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001503", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837025001503/0001558370-25-001503-index.html", "eps": { "value": 3.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001503", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837025001503/0001558370-25-001503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 265378000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001503", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837025001503/0001558370-25-001503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 108167000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001503", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837025001503/0001558370-25-001503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33158000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001503", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837025001503/0001558370-25-001503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 129359000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001503", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837025001503/0001558370-25-001503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001538", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837024001538/0001558370-24-001538-index.html", "eps": { "value": 3.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001538", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837024001538/0001558370-24-001538-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 258209000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001538", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837024001538/0001558370-24-001538-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 107357000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001538", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837024001538/0001558370-24-001538-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32875000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001538", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837024001538/0001558370-24-001538-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -518000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001538", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837024001538/0001558370-24-001538-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001872", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837023001872/0001558370-23-001872-index.html", "eps": { "value": 6.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001872", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837023001872/0001558370-23-001872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 429970000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001872", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837023001872/0001558370-23-001872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 213820000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001872", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837023001872/0001558370-23-001872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32687000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001872", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837023001872/0001558370-23-001872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1582704000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001872", "source_url": "https://www.sec.gov/Archives/edgar/data/1497770/000155837023001872/0001558370-23-001872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NUVB", "source_ticker": "NUVB", "name": "NUVATION BIO CLASS A", "group": "Health Care", "weight_percent": 0.04, "holding_price": 4.75, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 62902000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -213064000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -204627000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -173427000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 594822000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 289106000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 305716000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 164086000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 5724000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 35894000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 571519000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 82231000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 341541, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 5069000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5069000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5083000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 5070000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 54042000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -3.387237289752313, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.5706336841435884, "current_ratio": 6.9501647797059505, "cash_runway_years": 0.9461387211910487, "near_term_maturity_to_cash": 0.03089233694526041 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1811063, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5069000.0, 5069000.0, 5083000.0, 5070000.0, 54042000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001811063.json", "sha256": "5e2c6f5309b87f309bb90aca40aa13269796a605da25702d77f834550f311758", "retrieved_at": "2026-10-17T22:48:13.426001+00:00", "raw_path": "data/raw/5e2c6f5309b87f309bb90aca40aa13269796a605da25702d77f834550f311758.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "eps": { "value": -0.6, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 62902000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -204627000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 341541, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -173427000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085584", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000119312526085584/0001193125-26-085584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034903", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017025034903/0000950170-25-034903-index.html", "eps": { "value": -2.11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034903", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017025034903/0000950170-25-034903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7873000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034903", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017025034903/0000950170-25-034903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -567939000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034903", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017025034903/0000950170-25-034903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 268772, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034903", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017025034903/0000950170-25-034903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -130413000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034903", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017025034903/0000950170-25-034903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023247", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017024023247/0000950170-24-023247-index.html", "eps": { "value": -0.35, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023247", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017024023247/0000950170-24-023247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -75802000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023247", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017024023247/0000950170-24-023247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 218880, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023247", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017024023247/0000950170-24-023247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -67999000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023247", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017024023247/0000950170-24-023247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008180", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017023008180/0000950170-23-008180-index.html", "eps": { "value": -0.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008180", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017023008180/0000950170-23-008180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -104199000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008180", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017023008180/0000950170-23-008180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 216721, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008180", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017023008180/0000950170-23-008180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -96108000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008180", "source_url": "https://www.sec.gov/Archives/edgar/data/1811063/000095017023008180/0000950170-23-008180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "APPS", "source_ticker": "APPS", "name": "DIGITAL TURBINE", "group": "Information Technology", "weight_percent": 0.04, "holding_price": 10.54, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 565251000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 34042000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37732000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 41805000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 30619000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 841654000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 649493000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 192161000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 37719000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 353932000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7031000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16355000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 311870000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 268299000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 112923000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 56809000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7031000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 9376000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 9376000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 365367000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06022457280040194, "free_cash_flow": 11186000.0, "free_cash_flow_margin": 0.01978943867414653, "capex_intensity": 0.05416885595956487, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.028934048767715582, "current_ratio": 1.1623971762846674, "cash_runway_years": null, "near_term_maturity_to_cash": 0.18640472971181632 }, "observation_status": "sec-xbrl-unreviewed", "cik": 317788, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7031000.0, 9376000.0, 9376000.0, 365367000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000317788.json", "sha256": "934b500774d4f7db8146af8090f660136bacf72418d0728a3318b72b53dfe87a", "retrieved_at": "2026-10-17T22:48:14.134339+00:00", "raw_path": "data/raw/934b500774d4f7db8146af8090f660136bacf72418d0728a3318b72b53dfe87a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "eps": { "value": -0.33, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 565251000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37732000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 112923000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41805000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-26", "accession": "0001628280-26-038115", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828026038115/0001628280-26-038115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-06-16", "accession": "0001628280-25-031628", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828025031628/0001628280-25-031628-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-16", "accession": "0001628280-25-031628", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828025031628/0001628280-25-031628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 490506000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-16", "accession": "0001628280-25-031628", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828025031628/0001628280-25-031628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -92099000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-16", "accession": "0001628280-25-031628", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828025031628/0001628280-25-031628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103747000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-16", "accession": "0001628280-25-031628", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828025031628/0001628280-25-031628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11880000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-16", "accession": "0001628280-25-031628", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828025031628/0001628280-25-031628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-28", "accession": "0001628280-24-025455", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828024025455/0001628280-24-025455-index.html", "eps": { "value": -4.16, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-28", "accession": "0001628280-24-025455", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828024025455/0001628280-24-025455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 544482000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-28", "accession": "0001628280-24-025455", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828024025455/0001628280-24-025455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -420228000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-28", "accession": "0001628280-24-025455", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828024025455/0001628280-24-025455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100975000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-28", "accession": "0001628280-24-025455", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828024025455/0001628280-24-025455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28677000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-28", "accession": "0001628280-24-025455", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828024025455/0001628280-24-025455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001628280-23-019814", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828023019814/0001628280-23-019814-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001628280-23-019814", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828023019814/0001628280-23-019814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 665920000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001628280-23-019814", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828023019814/0001628280-23-019814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16673000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001628280-23-019814", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828023019814/0001628280-23-019814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101816000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001628280-23-019814", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828023019814/0001628280-23-019814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 113376000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001628280-23-019814", "source_url": "https://www.sec.gov/Archives/edgar/data/317788/000162828023019814/0001628280-23-019814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FLO", "source_ticker": "FLO", "name": "FLOWERS FOODS INC", "group": "Consumer Staples", "weight_percent": 0.04, "holding_price": 6.12, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5256479000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 173981000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83825000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 446203000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 127113000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4183861000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1303487000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 12100000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1355557000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 399575000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 76665000, "tag": "InterestExpense", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 167427000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 32310000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 729094000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 976157000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 212107000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 5499000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 65000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 5000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1300000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.033098391527864944, "free_cash_flow": 319090000.0, "free_cash_flow_margin": 0.06070413293765656, "capex_intensity": 0.02418215691530395, "cfo_to_positive_net_income": 5.323030122278556, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 2.2693667253635947, "share_based_compensation_to_revenue": 0.0061467001009611185, "current_ratio": 0.7469023937747719, "cash_runway_years": null, "near_term_maturity_to_cash": 33.05785123966942 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1128928, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 400000000.0, 65000000.0, null, null, 5000000.0 ], "thereafter": 1300000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001128928.json", "sha256": "c7f2fbdc039de17d69c63c297747bc3291833f1d8cf3dff7b022d2fd13c9d4ca", "retrieved_at": "2026-10-17T22:48:14.516438+00:00", "raw_path": "data/raw/c7f2fbdc039de17d69c63c297747bc3291833f1d8cf3dff7b022d2fd13c9d4ca.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "eps": { "value": 0.4, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5256479000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83825000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 212107000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 446203000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-25", "accession": "0001193125-26-071441", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000119312526071441/0001193125-26-071441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-18", "accession": "0000950170-25-022243", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017025022243/0000950170-25-022243-index.html", "eps": { "value": 1.17, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-18", "accession": "0000950170-25-022243", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017025022243/0000950170-25-022243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5103487000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-18", "accession": "0000950170-25-022243", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017025022243/0000950170-25-022243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 248116000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-18", "accession": "0000950170-25-022243", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017025022243/0000950170-25-022243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 212137000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-18", "accession": "0000950170-25-022243", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017025022243/0000950170-25-022243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 412664000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-18", "accession": "0000950170-25-022243", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017025022243/0000950170-25-022243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-21", "accession": "0000950170-24-017647", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017024017647/0000950170-24-017647-index.html", "eps": { "value": 0.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-21", "accession": "0000950170-24-017647", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017024017647/0000950170-24-017647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5090830000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-21", "accession": "0000950170-24-017647", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017024017647/0000950170-24-017647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 123416000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-21", "accession": "0000950170-24-017647", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017024017647/0000950170-24-017647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 213356000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-21", "accession": "0000950170-24-017647", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017024017647/0000950170-24-017647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 349353000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-21", "accession": "0000950170-24-017647", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017024017647/0000950170-24-017647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003619", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017023003619/0000950170-23-003619-index.html", "eps": { "value": 1.07, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003619", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017023003619/0000950170-23-003619-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4805822000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003619", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017023003619/0000950170-23-003619-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 228394000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003619", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017023003619/0000950170-23-003619-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 213227000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003619", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017023003619/0000950170-23-003619-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 360889000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000950170-23-003619", "source_url": "https://www.sec.gov/Archives/edgar/data/1128928/000095017023003619/0000950170-23-003619-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DEI", "source_ticker": "DEI", "name": "DOUGLAS EMMETT REIT", "group": "Real Estate", "weight_percent": 0.04, "holding_price": 9.6, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1003982000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16267000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 386853000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9288181000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5813250000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1904557000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 340789000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21208000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 167449000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 23.781459396323847, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.021123884691159802, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1364250, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001364250.json", "sha256": "8d6cd5b588ae53432a5a9505b82b7ea9b25f2c923a5cea5230678af7a34c680e", "retrieved_at": "2026-10-17T22:48:14.878691+00:00", "raw_path": "data/raw/8d6cd5b588ae53432a5a9505b82b7ea9b25f2c923a5cea5230678af7a34c680e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1003982000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16267000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 167449000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 386853000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001364250-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425026000011/0001364250-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001364250-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425025000014/0001364250-25-000014-index.html", "eps": { "value": 0.13, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001364250-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425025000014/0001364250-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 986478000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001364250-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425025000014/0001364250-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23517000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001364250-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425025000014/0001364250-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 167389000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001364250-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425025000014/0001364250-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 408693000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001364250-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425025000014/0001364250-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001364250-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425024000012/0001364250-24-000012-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001364250-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425024000012/0001364250-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1020488000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001364250-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425024000012/0001364250-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42706000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001364250-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425024000012/0001364250-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 169597000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001364250-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425024000012/0001364250-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 426964000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001364250-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425024000012/0001364250-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001364250-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425023000009/0001364250-23-000009-index.html", "eps": { "value": 0.55, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001364250-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425023000009/0001364250-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 84900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001364250-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425023000009/0001364250-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 97145000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001364250-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425023000009/0001364250-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175756000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001364250-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425023000009/0001364250-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 496888000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001364250-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1364250/000136425023000009/0001364250-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JJSF", "source_ticker": "JJSF", "name": "J AND J SNACK FOODS CORP", "group": "Consumer Staples", "weight_percent": 0.04, "holding_price": 78.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1583233000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 84326000, "tag": "OperatingIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65595000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 165126000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 82873000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1381501000, "tag": "Assets", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 966695000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 105893000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 1493000, "tag": "InterestExpense", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 73332000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6320000, "tag": "ShareBasedCompensation", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 478332000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 175666000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19548000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 4282000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 8000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.053261901438385884, "free_cash_flow": 82253000.0, "free_cash_flow_margin": 0.05195255530929434, "capex_intensity": 0.05234415907197488, "cfo_to_positive_net_income": 2.5173565058312373, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 56.48091091761554, "share_based_compensation_to_revenue": 0.00399183190345325, "current_ratio": 2.7229628954948595, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 785956, "fiscal_year": "2025", "fiscal_end": "2025-09-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000785956.json", "sha256": "ba4f539d0764ded9202e348899b8d5d47d325a2528df7d3ead2778452bb3a7bb", "retrieved_at": "2026-10-17T22:48:14.853626+00:00", "raw_path": "data/raw/ba4f539d0764ded9202e348899b8d5d47d325a2528df7d3ead2778452bb3a7bb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "earnings": { "annual_history": [ { "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "eps": { "value": 3.36, "tag": "EarningsPerShareDiluted", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1583233000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65595000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19548000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 165126000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0001437749-25-036456", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774925036456/0001437749-25-036456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-28", "filed": "2024-11-26", "accession": "0001437749-24-036279", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774924036279/0001437749-24-036279-index.html", "eps": { "value": 4.45, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-26", "accession": "0001437749-24-036279", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774924036279/0001437749-24-036279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1574755000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-26", "accession": "0001437749-24-036279", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774924036279/0001437749-24-036279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 86551000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-26", "accession": "0001437749-24-036279", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774924036279/0001437749-24-036279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19449000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-26", "accession": "0001437749-24-036279", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774924036279/0001437749-24-036279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 173066000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-26", "accession": "0001437749-24-036279", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774924036279/0001437749-24-036279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-28", "accession": "0001437749-23-033110", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774923033110/0001437749-23-033110-index.html", "eps": { "value": 4.08, "tag": "EarningsPerShareDiluted", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0001437749-23-033110", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774923033110/0001437749-23-033110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1558829000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0001437749-23-033110", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774923033110/0001437749-23-033110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 78906000, "tag": "NetIncomeLoss", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0001437749-23-033110", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774923033110/0001437749-23-033110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19324000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0001437749-23-033110", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774923033110/0001437749-23-033110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 172279000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0001437749-23-033110", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774923033110/0001437749-23-033110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-24", "filed": "2022-11-22", "accession": "0001437749-22-027923", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774922027923/0001437749-22-027923-index.html", "eps": { "value": 2.46, "tag": "EarningsPerShareDiluted", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-22", "accession": "0001437749-22-027923", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774922027923/0001437749-22-027923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1380656000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-22", "accession": "0001437749-22-027923", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774922027923/0001437749-22-027923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47235000, "tag": "NetIncomeLoss", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-22", "accession": "0001437749-22-027923", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774922027923/0001437749-22-027923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19213000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-22", "accession": "0001437749-22-027923", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774922027923/0001437749-22-027923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26062000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-22", "accession": "0001437749-22-027923", "source_url": "https://www.sec.gov/Archives/edgar/data/785956/000143774922027923/0001437749-22-027923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "REAL", "source_ticker": "REAL", "name": "THE REALREAL", "group": "Consumer Discretionary", "weight_percent": 0.04, "holding_price": 10.54, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 692845000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -23934000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41799000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 37010000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 18644000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 409033000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 824551000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -415518000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 151231000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 33004000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28943000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 227491000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 264240000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 116512265, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.03454452294524749, "free_cash_flow": 18366000.0, "free_cash_flow_margin": 0.02650809344081288, "capex_intensity": 0.02690933758632883, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04177413418585686, "current_ratio": 0.8609256736300333, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1573221, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001573221.json", "sha256": "44a865f6f661b9e8dc492e388ccab489c7fd6baf2da55975359546aae319ae97", "retrieved_at": "2026-10-17T22:48:15.242824+00:00", "raw_path": "data/raw/44a865f6f661b9e8dc492e388ccab489c7fd6baf2da55975359546aae319ae97.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "eps": { "value": -0.7, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 692845000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41799000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 116512265, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37010000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001573221-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322126000010/0001573221-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001573221-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322125000013/0001573221-25-000013-index.html", "eps": { "value": -1.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001573221-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322125000013/0001573221-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 600484000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001573221-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322125000013/0001573221-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -134202000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001573221-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322125000013/0001573221-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107878366, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001573221-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322125000013/0001573221-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26846000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001573221-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322125000013/0001573221-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001573221-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322124000030/0001573221-24-000030-index.html", "eps": { "value": -1.65, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001573221-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322124000030/0001573221-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 549304000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001573221-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322124000030/0001573221-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -168472000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001573221-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322124000030/0001573221-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101806000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001573221-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322124000030/0001573221-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -61268000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001573221-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322124000030/0001573221-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001573221-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322123000022/0001573221-23-000022-index.html", "eps": { "value": -2.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001573221-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322123000022/0001573221-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 603493000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001573221-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322123000022/0001573221-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -196445000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001573221-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322123000022/0001573221-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95921246, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001573221-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322123000022/0001573221-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -91557000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001573221-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1573221/000157322123000022/0001573221-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NESR", "source_ticker": "NESR", "name": "NATIONAL ENERGY SERVICES REUNITED", "group": "Energy", "weight_percent": 0.04, "holding_price": 19.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1324047000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 98320000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51132000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 264242000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1851519000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 883603000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 124797000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 191378000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 64500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 54250000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 32513000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 141729000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8321000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 630374000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 604920000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99105484, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 64500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 193500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07425718271330248, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 5.167840100132989, "total_debt": 310128000.0, "debt_to_assets": 0.16749922631093714, "net_debt": 185331000.0, "interest_coverage": 3.0240211607664627, "share_based_compensation_to_revenue": 0.006284520111446195, "current_ratio": 1.04207829134431, "cash_runway_years": null, "near_term_maturity_to_cash": 0.5168393470996899 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1698514, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 64500000.0, 193500000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001698514.json", "sha256": "52f0f7d167035857ec2fc922e0b30c956884a41b8aebbd8a790bfb2872858e11", "retrieved_at": "2026-10-17T22:48:15.666666+00:00", "raw_path": "data/raw/52f0f7d167035857ec2fc922e0b30c956884a41b8aebbd8a790bfb2872858e11.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "eps": { "value": 0.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1324047000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51132000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99105484, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 264242000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "eps": { "value": 0.8, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1301704000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76310000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95735924, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 229329000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "eps": { "value": 0.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1145915000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12580000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94748324, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 176959000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001493152-26-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315226009139/0001493152-26-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2017-12-31", "filed": "2018-03-27", "accession": "0001493152-18-003973", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315218003973/0001493152-18-003973-index.html", "eps": null, "revenue": null, "net_income": { "value": -2864031, "tag": "NetIncomeLoss", "start": "2017-01-23", "end": "2017-12-31", "filed": "2018-03-27", "accession": "0001493152-18-003973", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315218003973/0001493152-18-003973-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -865000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2017-01-23", "end": "2017-12-31", "filed": "2018-03-27", "accession": "0001493152-18-003973", "source_url": "https://www.sec.gov/Archives/edgar/data/1698514/000149315218003973/0001493152-18-003973-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ZYME", "source_ticker": "ZYME", "name": "ZYMEWORKS", "group": "Health Care", "weight_percent": 0.04, "holding_price": 25.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 105965000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -92549000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -81130000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -33005000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1521000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 346527000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 78026000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 268501000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 41157000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28034000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 248767000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 42318000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75413396, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 41695000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.8733921577879489, "free_cash_flow": -34526000.0, "free_cash_flow_margin": -0.3258245647147643, "capex_intensity": 0.014353796064738357, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.26455905251734063, "current_ratio": 5.878515052696252, "cash_runway_years": 1.246992879866687, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1937653, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001937653.json", "sha256": "41b3aa96f80be32a351146bd36cb9c81f3087a05365426b96628055a5f983e5e", "retrieved_at": "2026-10-17T22:48:15.889718+00:00", "raw_path": "data/raw/41b3aa96f80be32a351146bd36cb9c81f3087a05365426b96628055a5f983e5e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "eps": { "value": -1.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 105965000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -81130000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75413396, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33005000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001937653-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765326000015/0001937653-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001937653-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765325000014/0001937653-25-000014-index.html", "eps": { "value": -1.62, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001937653-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765325000014/0001937653-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 76304000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001937653-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765325000014/0001937653-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -122695000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001937653-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765325000014/0001937653-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75878738, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001937653-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765325000014/0001937653-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -110044000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001937653-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765325000014/0001937653-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001937653-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765324000019/0001937653-24-000019-index.html", "eps": { "value": -1.72, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001937653-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765324000019/0001937653-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 76012000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001937653-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765324000019/0001937653-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -118674000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001937653-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765324000019/0001937653-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68863010, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001937653-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765324000019/0001937653-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -118303000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001937653-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765324000019/0001937653-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001937653-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765323000011/0001937653-23-000011-index.html", "eps": { "value": 1.9, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001937653-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765323000011/0001937653-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 412482000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001937653-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765323000011/0001937653-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 124341000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001937653-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765323000011/0001937653-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65249184, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001937653-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765323000011/0001937653-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 144109000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001937653-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1937653/000193765323000011/0001937653-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ROCK", "source_ticker": "ROCK", "name": "GIBRALTAR INDUSTRIES", "group": "Industrials", "weight_percent": 0.04, "holding_price": 39.25, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1135501000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 122751000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44388000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 167001000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 46413000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1393603000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 950398000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 115724000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 29849000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8339000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 628886000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 366022000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29984000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 198000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 63871000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10810294310617076, "free_cash_flow": 120588000.0, "free_cash_flow_margin": 0.10619805706908228, "capex_intensity": 0.04087446862662384, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007343894897494586, "current_ratio": 1.7181644819163875, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 912562, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000912562.json", "sha256": "45fbabdea6ea8eb791e2c81c13e244a8cbd8962a823acc4610d6a74ecf021598", "retrieved_at": "2026-10-17T22:48:16.426723+00:00", "raw_path": "data/raw/45fbabdea6ea8eb791e2c81c13e244a8cbd8962a823acc4610d6a74ecf021598.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "eps": { "value": -1.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1135501000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44388000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29984000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 167001000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000912562-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256226000025/0000912562-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000912562-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256225000007/0000912562-25-000007-index.html", "eps": { "value": 4.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000912562-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256225000007/0000912562-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1308764000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000912562-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256225000007/0000912562-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 137340000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000912562-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256225000007/0000912562-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30769000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000912562-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256225000007/0000912562-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 174264000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000912562-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256225000007/0000912562-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000912562-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256224000012/0000912562-24-000012-index.html", "eps": { "value": 3.59, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000912562-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256224000012/0000912562-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1377736000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000912562-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256224000012/0000912562-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 110533000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000912562-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256224000012/0000912562-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30785000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000912562-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256224000012/0000912562-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 218476000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000912562-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256224000012/0000912562-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000912562-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256223000009/0000912562-23-000009-index.html", "eps": { "value": 2.56, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000912562-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256223000009/0000912562-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1389966000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000912562-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256223000009/0000912562-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82406000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000912562-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256223000009/0000912562-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32192000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000912562-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256223000009/0000912562-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102691000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000912562-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/912562/000091256223000009/0000912562-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SGRY", "source_ticker": "SGRY", "name": "SURGERY PARTNERS", "group": "Health Care", "weight_percent": 0.04, "holding_price": 14.77, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3308700000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 389500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -77900000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 274300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 78700000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8119700000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1712900000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 239900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 176000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14800000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1150700000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 615500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127209000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 99300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 91100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 83100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 72200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1382800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2006900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11771995043370508, "free_cash_flow": 195600000.0, "free_cash_flow_margin": 0.05911687369661801, "capex_intensity": 0.02378577689122616, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004473055882975187, "current_ratio": 1.869536961819659, "cash_runway_years": null, "near_term_maturity_to_cash": 0.41392246769487284 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1638833, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 99300000.0, 91100000.0, 83100000.0, 72200000.0, 1382800000.0 ], "thereafter": 2006900000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001638833.json", "sha256": "bc373cda2831e595fe4e979ac98c961e92460892866b7f8672af64ad3a9b4ac8", "retrieved_at": "2026-10-17T22:48:16.625733+00:00", "raw_path": "data/raw/bc373cda2831e595fe4e979ac98c961e92460892866b7f8672af64ad3a9b4ac8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "eps": { "value": -0.61, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3308700000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -77900000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127209000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 274300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001638833-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883326000008/0001638833-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001638833-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883325000053/0001638833-25-000053-index.html", "eps": { "value": -1.33, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001638833-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883325000053/0001638833-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3114300000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001638833-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883325000053/0001638833-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -168100000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001638833-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883325000053/0001638833-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126122000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001638833-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883325000053/0001638833-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 300100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001638833-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883325000053/0001638833-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001638833-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883324000029/0001638833-24-000029-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001638833-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883324000029/0001638833-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2743300000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001638833-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883324000029/0001638833-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11900000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001638833-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883324000029/0001638833-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125613000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001638833-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883324000029/0001638833-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 293800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001638833-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883324000029/0001638833-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001638833-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883323000021/0001638833-23-000021-index.html", "eps": { "value": -0.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001638833-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883323000021/0001638833-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2539300000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001638833-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883323000021/0001638833-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54600000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001638833-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883323000021/0001638833-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91952000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001638833-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883323000021/0001638833-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 158800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001638833-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1638833/000163883323000021/0001638833-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MYE", "source_ticker": "MYE", "name": "MYERS INDUSTRIES INC", "group": "Materials", "weight_percent": 0.04, "holding_price": 31.03, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 825742000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 74556000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34928000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 86761000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 19553000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 851321000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 557095000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 294226000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 45050000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 311210000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 34601000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 17447000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3536000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 281459000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 169013000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37561592, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1122000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 2525000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09028970307917, "free_cash_flow": 67208000.0, "free_cash_flow_margin": 0.08139103981631067, "capex_intensity": 0.02367930903357223, "cfo_to_positive_net_income": 2.4839956481905636, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004282209213047175, "current_ratio": 1.6653097690710181, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 69488, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000069488.json", "sha256": "7c16f91e78494735cda7f98ce178b027e2ab0b647ad658233506ea1e8b3942e1", "retrieved_at": "2026-10-17T22:48:16.669205+00:00", "raw_path": "data/raw/7c16f91e78494735cda7f98ce178b027e2ab0b647ad658233506ea1e8b3942e1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "eps": { "value": 0.93, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 825742000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34928000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37561592, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 86761000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092521", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000119312526092521/0001193125-26-092521-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034598", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017025034598/0000950170-25-034598-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034598", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017025034598/0000950170-25-034598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 836281000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034598", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017025034598/0000950170-25-034598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7201000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034598", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017025034598/0000950170-25-034598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37403518, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034598", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017025034598/0000950170-25-034598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 79292000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034598", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017025034598/0000950170-25-034598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017024025847/0000950170-24-025847-index.html", "eps": { "value": 1.32, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017024025847/0000950170-24-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 813067000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017024025847/0000950170-24-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48867000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017024025847/0000950170-24-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37095568, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017024025847/0000950170-24-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 86172000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017024025847/0000950170-24-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005988", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017023005988/0000950170-23-005988-index.html", "eps": { "value": 1.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005988", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017023005988/0000950170-23-005988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 899547000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005988", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017023005988/0000950170-23-005988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 60267000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005988", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017023005988/0000950170-23-005988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36790839, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005988", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017023005988/0000950170-23-005988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72621000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-005988", "source_url": "https://www.sec.gov/Archives/edgar/data/69488/000095017023005988/0000950170-23-005988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "USLM", "source_ticker": "USLM", "name": "UNITED STATES LIME AND MINERALS IN", "group": "Materials", "weight_percent": 0.04, "holding_price": 107.04, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 372727000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 157859000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 134275000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 164970000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 62698000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 681044000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 50284000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 630760000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 371124000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25219000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8137000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 455316000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 23632000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28733188, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2681000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.423524456237407, "free_cash_flow": 102272000.0, "free_cash_flow_margin": 0.2743884934549952, "capex_intensity": 0.1682142694250752, "cfo_to_positive_net_income": 1.2285980264382796, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.021830991583652377, "current_ratio": 19.266926201760324, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 82020, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000082020.json", "sha256": "65592e5d2682e68278f1e16da43842aae972d60371e805239b3ecae024c06270", "retrieved_at": "2026-10-17T22:48:16.996982+00:00", "raw_path": "data/raw/65592e5d2682e68278f1e16da43842aae972d60371e805239b3ecae024c06270.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "eps": { "value": 4.67, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 372727000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 134275000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28733188, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 164970000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020480", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000110465926020480/0001104659-26-020480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001798", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837025001798/0001558370-25-001798-index.html", "eps": { "value": 3.79, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001798", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837025001798/0001558370-25-001798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 317721000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001798", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837025001798/0001558370-25-001798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 108839000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001798", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837025001798/0001558370-25-001798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28688371, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001798", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837025001798/0001558370-25-001798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 126020000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001798", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837025001798/0001558370-25-001798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002201", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837024002201/0001558370-24-002201-index.html", "eps": { "value": 13.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002201", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837024002201/0001558370-24-002201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 281330000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002201", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837024002201/0001558370-24-002201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74549000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002201", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837024002201/0001558370-24-002201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5706676, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002201", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837024002201/0001558370-24-002201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 92259000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002201", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837024002201/0001558370-24-002201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001894", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837023001894/0001558370-23-001894-index.html", "eps": { "value": 8, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001894", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837023001894/0001558370-23-001894-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 236150000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001894", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837023001894/0001558370-23-001894-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45429000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001894", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837023001894/0001558370-23-001894-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5680409, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001894", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837023001894/0001558370-23-001894-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64363000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001894", "source_url": "https://www.sec.gov/Archives/edgar/data/82020/000155837023001894/0001558370-23-001894-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BJRI", "source_ticker": "BJRI", "name": "BJS RESTAURANTS INC", "group": "Consumer Discretionary", "weight_percent": 0.04, "holding_price": 60.22, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1399126000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 46310000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48808000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 110514000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 69612000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1015455000, "tag": "Assets", "start": null, "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 649262000, "tag": "Liabilities", "start": null, "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 366193000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 23781000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 76571000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8115000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 74925000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 187775000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22622000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 67774000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03309923480801586, "free_cash_flow": 40902000.0, "free_cash_flow_margin": 0.029233964632206105, "capex_intensity": 0.04975391780297128, "cfo_to_positive_net_income": 2.264259957384035, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005800049459448255, "current_ratio": 0.39901477832512317, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1013488, "fiscal_year": "2025", "fiscal_end": "2025-12-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001013488.json", "sha256": "0962a70a097e859207c682fbdf80acd8712eb2ea53bc4faa7225e69bf7f2a187", "retrieved_at": "2026-10-17T22:48:17.637662+00:00", "raw_path": "data/raw/0962a70a097e859207c682fbdf80acd8712eb2ea53bc4faa7225e69bf7f2a187.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "earnings": { "annual_history": [ { "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "eps": { "value": 2.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1399126000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48808000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22622000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 110514000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-30", "filed": "2026-03-02", "accession": "0001193125-26-083331", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000119312526083331/0001193125-26-083331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027899", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017025027899/0000950170-25-027899-index.html", "eps": { "value": 0.7, "tag": "EarningsPerShareDiluted", "start": "2024-01-03", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027899", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017025027899/0000950170-25-027899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1357302000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-03", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027899", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017025027899/0000950170-25-027899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16687000, "tag": "NetIncomeLoss", "start": "2024-01-03", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027899", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017025027899/0000950170-25-027899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23768000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-03", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027899", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017025027899/0000950170-25-027899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 101472000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-03", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027899", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017025027899/0000950170-25-027899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-02", "filed": "2024-02-27", "accession": "0000950170-24-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017024021413/0000950170-24-021413-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2023-01-04", "end": "2024-01-02", "filed": "2024-02-27", "accession": "0000950170-24-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017024021413/0000950170-24-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1333229000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-04", "end": "2024-01-02", "filed": "2024-02-27", "accession": "0000950170-24-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017024021413/0000950170-24-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19660000, "tag": "NetIncomeLoss", "start": "2023-01-04", "end": "2024-01-02", "filed": "2024-02-27", "accession": "0000950170-24-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017024021413/0000950170-24-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23923000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-04", "end": "2024-01-02", "filed": "2024-02-27", "accession": "0000950170-24-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017024021413/0000950170-24-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 105837000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-04", "end": "2024-01-02", "filed": "2024-02-27", "accession": "0000950170-24-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017024021413/0000950170-24-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-03", "filed": "2023-02-28", "accession": "0000950170-23-004813", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017023004813/0000950170-23-004813-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2021-12-29", "end": "2023-01-03", "filed": "2023-02-28", "accession": "0000950170-23-004813", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017023004813/0000950170-23-004813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1283926000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-29", "end": "2023-01-03", "filed": "2023-02-28", "accession": "0000950170-23-004813", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017023004813/0000950170-23-004813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4076000, "tag": "NetIncomeLoss", "start": "2021-12-29", "end": "2023-01-03", "filed": "2023-02-28", "accession": "0000950170-23-004813", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017023004813/0000950170-23-004813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23662000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-29", "end": "2023-01-03", "filed": "2023-02-28", "accession": "0000950170-23-004813", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017023004813/0000950170-23-004813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51122000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-29", "end": "2023-01-03", "filed": "2023-02-28", "accession": "0000950170-23-004813", "source_url": "https://www.sec.gov/Archives/edgar/data/1013488/000095017023004813/0000950170-23-004813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "XPEL", "source_ticker": "XPEL", "name": "XPEL", "group": "Consumer Discretionary", "weight_percent": 0.04, "holding_price": 44.3, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 476200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 62649000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51226000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 66938000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4008000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 382526000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 97341000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 280282000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 50864000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2753000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 230697000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 71000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27683000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2999000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1315602687946241, "free_cash_flow": 62930000.0, "free_cash_flow_margin": 0.13215035699286015, "capex_intensity": 0.008416631667366652, "cfo_to_positive_net_income": 1.3067192441338382, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005781184376312473, "current_ratio": 3.2492535211267604, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1767258, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001767258.json", "sha256": "cd5c0611c020700779a80f087dba18c7814aef24cb45a336b18ad481feb0e8af", "retrieved_at": "2026-10-17T22:48:17.664984+00:00", "raw_path": "data/raw/cd5c0611c020700779a80f087dba18c7814aef24cb45a336b18ad481feb0e8af.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "eps": { "value": 1.85, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 476200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51226000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27683000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66938000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001767258-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725826000014/0001767258-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001767258-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725825000008/0001767258-25-000008-index.html", "eps": { "value": 1.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001767258-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725825000008/0001767258-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 420400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001767258-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725825000008/0001767258-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45489000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001767258-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725825000008/0001767258-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27643000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001767258-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725825000008/0001767258-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47824000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001767258-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725825000008/0001767258-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001767258-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725824000009/0001767258-24-000009-index.html", "eps": { "value": 1.91, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001767258-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725824000009/0001767258-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 396293000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001767258-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725824000009/0001767258-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52800000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001767258-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725824000009/0001767258-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27634000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001767258-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725824000009/0001767258-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37384000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001767258-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725824000009/0001767258-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001767258-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725823000012/0001767258-23-000012-index.html", "eps": { "value": 1.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001767258-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725823000012/0001767258-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 323993000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001767258-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725823000012/0001767258-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41381000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001767258-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725823000012/0001767258-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27616000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001767258-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725823000012/0001767258-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12057000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001767258-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1767258/000176725823000012/0001767258-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ARX", "source_ticker": "ARX", "name": "ACCELERANT HOLDINGS CLASS A", "group": "Financials", "weight_percent": 0.04, "holding_price": 19.76, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 912900000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 445100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8263100000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7536700000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 697700000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1716200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 43100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 190260158, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 392000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1997350, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001997350.json", "sha256": "231c612c62243e68ace67b546a3bf8125fb79b35cff6ac16ede6c203c3ee89ea", "retrieved_at": "2026-10-17T22:48:17.841968+00:00", "raw_path": "data/raw/231c612c62243e68ace67b546a3bf8125fb79b35cff6ac16ede6c203c3ee89ea.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "eps": { "value": -7.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 912900000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 190260158, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 445100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 602600000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 199663694, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 785700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "eps": { "value": -0.29, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 344000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 165604641, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 290000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-18", "accession": "0001997350-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1997350/000199735026000003/0001997350-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HLIT", "source_ticker": "HLIT", "name": "HARMONIC", "group": "Information Technology", "weight_percent": 0.04, "holding_price": 10.58, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 360523000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 14080000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43310000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 107966000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11080000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 718483000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 335237000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 383246000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 124105000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 109140000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2944000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 31882000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 494371000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 197948000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114182000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 79027000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0390543737847516, "free_cash_flow": 96886000.0, "free_cash_flow_margin": 0.2687373621100457, "capex_intensity": 0.03073312937038691, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.08843263813959165, "current_ratio": 2.49747913593469, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 851310, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000851310.json", "sha256": "ba057ea3f645fe40e32cf1320e7703bf9c1e71e43abad4071de934cf261575e2", "retrieved_at": "2026-10-17T22:48:18.466361+00:00", "raw_path": "data/raw/ba057ea3f645fe40e32cf1320e7703bf9c1e71e43abad4071de934cf261575e2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 360523000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43310000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114182000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107966000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067506", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000119312526067506/0001193125-26-067506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000851310-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131025000021/0000851310-25-000021-index.html", "eps": { "value": 0.33, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000851310-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131025000021/0000851310-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 678722000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000851310-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131025000021/0000851310-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39217000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000851310-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131025000021/0000851310-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117482000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000851310-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131025000021/0000851310-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61917000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000851310-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131025000021/0000851310-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000851310-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131024000024/0000851310-24-000024-index.html", "eps": { "value": 0.72, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000851310-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131024000024/0000851310-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 607907000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000851310-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131024000024/0000851310-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83994000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000851310-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131024000024/0000851310-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117359000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000851310-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131024000024/0000851310-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7059000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000851310-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131024000024/0000851310-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000851310-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131023000021/0000851310-23-000021-index.html", "eps": { "value": 0.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000851310-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131023000021/0000851310-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 624957000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000851310-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131023000021/0000851310-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28182000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000851310-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131023000021/0000851310-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 112378000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000851310-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131023000021/0000851310-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5476000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000851310-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/851310/000085131023000021/0000851310-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "COUR", "source_ticker": "COUR", "name": "COURSERA", "group": "Consumer Discretionary", "weight_percent": 0.04, "holding_price": 5.09, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 757500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -77400000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 108700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1000000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 364300000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 635700000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 792600000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 28800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 95100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 898100000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 357900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 163800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.10217821782178217, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.12554455445544555, "current_ratio": 2.5093601564682873, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1651562, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001651562.json", "sha256": "44cfccd6ac73c61db68a02a83c326c46017792651f81be71e84510ad2cfefb3b", "retrieved_at": "2026-10-17T22:48:18.625819+00:00", "raw_path": "data/raw/44cfccd6ac73c61db68a02a83c326c46017792651f81be71e84510ad2cfefb3b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 757500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 163800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 108700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001651562-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156226000015/0001651562-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001651562-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156225000013/0001651562-25-000013-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001651562-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156225000013/0001651562-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 694674000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001651562-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156225000013/0001651562-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -79530000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001651562-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156225000013/0001651562-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 157370977, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001651562-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156225000013/0001651562-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 95361000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001651562-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156225000013/0001651562-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001651562-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156224000012/0001651562-24-000012-index.html", "eps": { "value": -0.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001651562-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156224000012/0001651562-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 635764000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001651562-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156224000012/0001651562-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -116554000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001651562-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156224000012/0001651562-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 150957814, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001651562-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156224000012/0001651562-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29639000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001651562-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000165156224000012/0001651562-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004143", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000095017023004143/0000950170-23-004143-index.html", "eps": { "value": -1.21, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004143", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000095017023004143/0000950170-23-004143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 523756000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004143", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000095017023004143/0000950170-23-004143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -175357000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004143", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000095017023004143/0000950170-23-004143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 145263726, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004143", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000095017023004143/0000950170-23-004143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -38051000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004143", "source_url": "https://www.sec.gov/Archives/edgar/data/1651562/000095017023004143/0000950170-23-004143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRSU", "source_ticker": "PRSU", "name": "PURSUIT ATTRACTIONS AND HOSPITALIT", "group": "Consumer Discretionary", "weight_percent": 0.04, "holding_price": 54.84, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 452417000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22668000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 965425000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 305041000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 581833000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 31118000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 8823000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 46070000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7448000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 63656000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 78790000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28389000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 10209000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.016462688183688942, "current_ratio": 0.8079197867749714, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 884219, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000884219.json", "sha256": "8bb9a8d9bd300d54f35aa23cd03a496d42846f10121e137248469aa5f4a2a00e", "retrieved_at": "2026-10-17T22:48:19.098575+00:00", "raw_path": "data/raw/8bb9a8d9bd300d54f35aa23cd03a496d42846f10121e137248469aa5f4a2a00e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "eps": { "value": 0.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 452417000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22668000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28389000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071582", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000119312526071582/0001193125-26-071582-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040127", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017025040127/0000950170-25-040127-index.html", "eps": { "value": 12.84, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040127", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017025040127/0000950170-25-040127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 366488000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040127", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017025040127/0000950170-25-040127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 368544000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040127", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017025040127/0000950170-25-040127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21419000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040127", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017025040127/0000950170-25-040127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023724", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017024023724/0000950170-24-023724-index.html", "eps": { "value": 0.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023724", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017024023724/0000950170-24-023724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1238680000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023724", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017024023724/0000950170-24-023724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16017000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023724", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017024023724/0000950170-24-023724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21097000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023724", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017024023724/0000950170-24-023724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 104678000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023724", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017024023724/0000950170-24-023724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005163", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017023005163/0000950170-23-005163-index.html", "eps": { "value": 0.53, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005163", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017023005163/0000950170-23-005163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1127311000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005163", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017023005163/0000950170-23-005163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23220000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005163", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017023005163/0000950170-23-005163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20812000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005163", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017023005163/0000950170-23-005163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73431000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005163", "source_url": "https://www.sec.gov/Archives/edgar/data/884219/000095017023005163/0000950170-23-005163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PSNL", "source_ticker": "PSNL", "name": "PERSONALIS", "group": "Health Care", "weight_percent": 0.04, "holding_price": 15.93, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 69648000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -88057000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -81270000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -74946000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4504000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 334164000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 72979000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 261185000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 124245000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 205000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10046000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9429000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 267951000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 39630000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89240435, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 126797000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.2643148403399953, "free_cash_flow": -79450000.0, "free_cash_flow_margin": -1.1407362738341373, "capex_intensity": 0.06466804502641856, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -429.54634146341465, "share_based_compensation_to_revenue": 0.13538077188146105, "current_ratio": 6.761317183951552, "cash_runway_years": 1.657793611400208, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1527753, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001527753.json", "sha256": "eed9922973cd140a1506149320807cebdcff761a0dea3bca5153936dcd65973e", "retrieved_at": "2026-10-17T22:48:19.307110+00:00", "raw_path": "data/raw/eed9922973cd140a1506149320807cebdcff761a0dea3bca5153936dcd65973e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "eps": { "value": -0.91, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 69648000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -81270000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89240435, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -74946000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076615", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000119312526076615/0001193125-26-076615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029221", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017025029221/0000950170-25-029221-index.html", "eps": { "value": -1.37, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029221", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017025029221/0000950170-25-029221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 84614000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029221", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017025029221/0000950170-25-029221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -81284000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029221", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017025029221/0000950170-25-029221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59251013, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029221", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017025029221/0000950170-25-029221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45150000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029221", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017025029221/0000950170-25-029221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022097", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017024022097/0000950170-24-022097-index.html", "eps": { "value": -2.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022097", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017024022097/0000950170-24-022097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 73481000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022097", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017024022097/0000950170-24-022097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -108296000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022097", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017024022097/0000950170-24-022097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48175201, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022097", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017024022097/0000950170-24-022097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -56258000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022097", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017024022097/0000950170-24-022097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004139", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017023004139/0000950170-23-004139-index.html", "eps": { "value": -2.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004139", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017023004139/0000950170-23-004139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 65047000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004139", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017023004139/0000950170-23-004139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -113315000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004139", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017023004139/0000950170-23-004139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45704805, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004139", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017023004139/0000950170-23-004139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -70233000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004139", "source_url": "https://www.sec.gov/Archives/edgar/data/1527753/000095017023004139/0000950170-23-004139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMPX", "source_ticker": "AMPX", "name": "AMPRIUS TECHNOLOGIES INC", "group": "Industrials", "weight_percent": 0.04, "holding_price": 8.4, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 71911000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -46646000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44024000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -31134000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 156891000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 53076000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 103815000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 90465000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4366000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7410000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 126437000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 17869000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 124639991, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.6486629305669508, "free_cash_flow": -35534000.0, "free_cash_flow_margin": -0.49413858797680466, "capex_intensity": 0.061186744726119784, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.10304404055012446, "current_ratio": 7.075773686272315, "cash_runway_years": 2.905665831566776, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1899287, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001899287.json", "sha256": "be394e16ef54f898e535e2373b7fe6b00aa7e42bfe3cfb04b4fce81e02460437", "retrieved_at": "2026-10-17T22:48:19.504944+00:00", "raw_path": "data/raw/be394e16ef54f898e535e2373b7fe6b00aa7e42bfe3cfb04b4fce81e02460437.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "eps": { "value": -0.35, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 71911000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44024000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 124639991, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31134000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001899287-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928726000015/0001899287-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001899287-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928725000012/0001899287-25-000012-index.html", "eps": { "value": -0.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001899287-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928725000012/0001899287-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 23567000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001899287-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928725000012/0001899287-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44671000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001899287-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928725000012/0001899287-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101872347, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001899287-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928725000012/0001899287-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33352000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001899287-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928725000012/0001899287-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001899287-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928724000016/0001899287-24-000016-index.html", "eps": { "value": -0.43, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001899287-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928724000016/0001899287-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9053000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001899287-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928724000016/0001899287-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36776000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001899287-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928724000016/0001899287-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86196391, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001899287-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928724000016/0001899287-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25553000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001899287-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928724000016/0001899287-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001899287-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928723000030/0001899287-23-000030-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001899287-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928723000030/0001899287-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4409000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001899287-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928723000030/0001899287-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17332000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001899287-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928723000030/0001899287-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71342720, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001899287-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928723000030/0001899287-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13882000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001899287-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1899287/000189928723000030/0001899287-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BBAI", "source_ticker": "BBAI", "name": "BIGBEAR.AI HOLDINGS", "group": "Information Technology", "weight_percent": 0.04, "holding_price": 2.33, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 127672000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -213897000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -293914000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -41951000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 525000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 894547000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 282677000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 611870000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 87126000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 90484000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 16560000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23330000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 330543000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 185520000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 358801375, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 637073000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.6753634312926875, "free_cash_flow": -42476000.0, "free_cash_flow_margin": -0.3326962842283351, "capex_intensity": 0.004112099755623786, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.18273388056895795, "current_ratio": 1.7817108667529107, "cash_runway_years": 2.0768515649209793, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1836981, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001836981.json", "sha256": "e69f0811475624d9b60a6e71a72c220c8c85d2201e294e4fbafe80d3cb6f6124", "retrieved_at": "2026-10-17T22:48:19.869280+00:00", "raw_path": "data/raw/e69f0811475624d9b60a6e71a72c220c8c85d2201e294e4fbafe80d3cb6f6124.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "eps": { "value": -0.82, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 127672000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -293914000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 358801375, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -41951000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001836981-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000183698126000018/0001836981-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001628280-25-014752", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000162828025014752/0001628280-25-014752-index.html", "eps": { "value": -1.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001628280-25-014752", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000162828025014752/0001628280-25-014752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 158236000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001628280-25-014752", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000162828025014752/0001628280-25-014752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -295547000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001628280-25-014752", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000162828025014752/0001628280-25-014752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 233604500, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001628280-25-014752", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000162828025014752/0001628280-25-014752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -38119000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001628280-25-014752", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000162828025014752/0001628280-25-014752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2025-03-25", "accession": "0001628280-25-014752", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000162828025014752/0001628280-25-014752-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-06-30", "filed": "2025-03-25", "accession": "0001628280-25-014752", "source_url": "https://www.sec.gov/Archives/edgar/data/1836981/000162828025014752/0001628280-25-014752-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TNDM", "source_ticker": "TNDM", "name": "TANDEM DIABETES CARE", "group": "Health Care", "weight_percent": 0.04, "holding_price": 16.52, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1014736000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -187257000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -204710000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -9721000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 19948000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 881112000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 725942000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 155170000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 90634000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 310036000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 17666000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 92381000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 618143000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 242724000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67285000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.1845376531432806, "free_cash_flow": -29669000.0, "free_cash_flow_margin": -0.029238146670661137, "capex_intensity": 0.019658315069141136, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0910394427713218, "current_ratio": 2.5466908917123976, "cash_runway_years": 9.323526386174262, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1438133, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001438133.json", "sha256": "f2f344ea90e2b976ebe85ea684d39ad4a3fd3d4973cd9d60a12f95dbf6163a69", "retrieved_at": "2026-10-17T22:48:20.147143+00:00", "raw_path": "data/raw/f2f344ea90e2b976ebe85ea684d39ad4a3fd3d4973cd9d60a12f95dbf6163a69.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "eps": { "value": -3.04, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1014736000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -204710000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67285000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9721000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001438133-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813326000010/0001438133-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001438133-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813325000036/0001438133-25-000036-index.html", "eps": { "value": -1.47, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001438133-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813325000036/0001438133-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 940203000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001438133-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813325000036/0001438133-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -96025000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001438133-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813325000036/0001438133-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65451000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001438133-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813325000036/0001438133-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24225000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001438133-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813325000036/0001438133-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001438133-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813324000028/0001438133-24-000028-index.html", "eps": { "value": -3.43, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001438133-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813324000028/0001438133-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 747718000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001438133-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813324000028/0001438133-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -222611000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001438133-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813324000028/0001438133-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64969000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001438133-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813324000028/0001438133-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31810000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001438133-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813324000028/0001438133-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001438133-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813323000031/0001438133-23-000031-index.html", "eps": { "value": -1.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001438133-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813323000031/0001438133-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 801217000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001438133-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813323000031/0001438133-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -94594000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001438133-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813323000031/0001438133-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64146000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001438133-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813323000031/0001438133-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50464000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001438133-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1438133/000143813323000031/0001438133-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "COTY", "source_ticker": "COTY", "name": "COTY INC CLASS A", "group": "Consumer Staples", "weight_percent": 0.04, "holding_price": 3.19, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5806600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -81500000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -604800000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 537800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 10200400000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6821300000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2989700000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 176100000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3033400000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 12300000, "tag": "ShortTermBorrowings", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 482200000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 46300000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1917700000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2540500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 877400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 569800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 849900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1650000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.014035752419660387, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007973685116935901, "current_ratio": 0.7548514072033065, "cash_runway_years": null, "near_term_maturity_to_cash": 3.2356615559341284 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1024305, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 569800000.0, 0.0, 849900000.0, 0.0, 1650000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001024305.json", "sha256": "0cfaf03f9ec668d3898cb18ea5f8c68f62f1d1f81dd39b845be32e7ec616d80d", "retrieved_at": "2026-10-17T22:48:20.696235+00:00", "raw_path": "data/raw/0cfaf03f9ec668d3898cb18ea5f8c68f62f1d1f81dd39b845be32e7ec616d80d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "eps": { "value": -0.7, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5806600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -604800000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 877400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 537800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-20", "accession": "0001024305-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430526000048/0001024305-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001024305-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430525000030/0001024305-25-000030-index.html", "eps": { "value": -0.44, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001024305-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430525000030/0001024305-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5892900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001024305-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430525000030/0001024305-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -367900000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001024305-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430525000030/0001024305-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 870900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001024305-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430525000030/0001024305-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 492600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001024305-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430525000030/0001024305-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-20", "accession": "0001024305-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430524000035/0001024305-24-000035-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-20", "accession": "0001024305-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430524000035/0001024305-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6118000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-20", "accession": "0001024305-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430524000035/0001024305-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 89400000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-20", "accession": "0001024305-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430524000035/0001024305-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 883400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-20", "accession": "0001024305-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430524000035/0001024305-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 614600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-20", "accession": "0001024305-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430524000035/0001024305-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-22", "accession": "0001024305-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430523000060/0001024305-23-000060-index.html", "eps": { "value": 0.57, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0001024305-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430523000060/0001024305-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5554100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0001024305-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430523000060/0001024305-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 508200000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0001024305-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430523000060/0001024305-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 886500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0001024305-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430523000060/0001024305-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 625700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0001024305-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1024305/000102430523000060/0001024305-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HFWA", "source_ticker": "HFWA", "name": "HERITAGE FINANCIAL CORP", "group": "Financials", "weight_percent": 0.04, "holding_price": 27.42, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 67532000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012703", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000162828026012703/0001628280-26-012703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 94819000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012703", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000162828026012703/0001628280-26-012703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9156000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012703", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000162828026012703/0001628280-26-012703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6967350000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012703", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000162828026012703/0001628280-26-012703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6045846000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012703", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000162828026012703/0001628280-26-012703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 921504000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012703", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000162828026012703/0001628280-26-012703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 233089000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012703", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000162828026012703/0001628280-26-012703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34456904, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012703", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000162828026012703/0001628280-26-012703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 5517000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012703", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000162828026012703/0001628280-26-012703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1046025, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001046025.json", "sha256": "0108001daa2d38863522c56968260ea30061d4f06a4523bd3df762815ab2ac58", "retrieved_at": "2026-10-17T22:48:21.097037+00:00", "raw_path": "data/raw/0108001daa2d38863522c56968260ea30061d4f06a4523bd3df762815ab2ac58.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1046025/000162828026012703/0001628280-26-012703-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012703", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000162828026012703/0001628280-26-012703-index.html", "eps": { "value": 1.96, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012703", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000162828026012703/0001628280-26-012703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 67532000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012703", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000162828026012703/0001628280-26-012703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34456904, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012703", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000162828026012703/0001628280-26-012703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 94819000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012703", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000162828026012703/0001628280-26-012703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001046025-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000104602525000046/0001046025-25-000046-index.html", "eps": { "value": 1.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001046025-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000104602525000046/0001046025-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 43258000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001046025-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000104602525000046/0001046025-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34899036, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001046025-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000104602525000046/0001046025-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64483000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001046025-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000104602525000046/0001046025-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001046025-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000104602524000015/0001046025-24-000015-index.html", "eps": { "value": 1.75, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001046025-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000104602524000015/0001046025-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 61755000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001046025-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000104602524000015/0001046025-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35258189, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001046025-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000104602524000015/0001046025-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109523000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001046025-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000104602524000015/0001046025-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001046025-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000104602523000039/0001046025-23-000039-index.html", "eps": { "value": 2.31, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001046025-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000104602523000039/0001046025-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 81875000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001046025-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000104602523000039/0001046025-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35463896, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001046025-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000104602523000039/0001046025-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 94456000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001046025-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1046025/000104602523000039/0001046025-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TPB", "source_ticker": "TPB", "name": "TURNING POINT BRANDS", "group": "Consumer Staples", "weight_percent": 0.04, "holding_price": 60.31, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 463062000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 95327000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58165000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 57374000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13529000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 763750000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 391767000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 222760000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 293625000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6974000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 417150000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 75007000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18730635, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 97499000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.20586228194064726, "free_cash_flow": 43845000.0, "free_cash_flow_margin": 0.09468494499656634, "capex_intensity": 0.029216390029844816, "cfo_to_positive_net_income": 0.9864007564686668, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.015060618232547694, "current_ratio": 5.561480928446678, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1290677, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001290677.json", "sha256": "bc49b86069c1697f7b80674465cefefefa532add8bb0e4059080da9b90b36f9c", "retrieved_at": "2026-10-17T22:48:21.134343+00:00", "raw_path": "data/raw/bc49b86069c1697f7b80674465cefefefa532add8bb0e4059080da9b90b36f9c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "eps": { "value": 3.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 463062000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58165000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18730635, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57374000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001437749-26-006405", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774926006405/0001437749-26-006405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006480", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774925006480/0001437749-25-006480-index.html", "eps": { "value": 2.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006480", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774925006480/0001437749-25-006480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 360660000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006480", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774925006480/0001437749-25-006480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39809000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006480", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774925006480/0001437749-25-006480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19362806, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006480", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774925006480/0001437749-25-006480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67062000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006480", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000143774925006480/0001437749-25-006480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-010142", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000114036124010142/0001140361-24-010142-index.html", "eps": { "value": 2.01, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-010142", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000114036124010142/0001140361-24-010142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 405393000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-010142", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000114036124010142/0001140361-24-010142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38462000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-010142", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000114036124010142/0001140361-24-010142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20467406, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-010142", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000114036124010142/0001140361-24-010142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66881000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-010142", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000114036124010142/0001140361-24-010142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001140361-23-011882", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000114036123011882/0001140361-23-011882-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001140361-23-011882", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000114036123011882/0001140361-23-011882-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 415013000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001140361-23-011882", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000114036123011882/0001140361-23-011882-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11641000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001140361-23-011882", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000114036123011882/0001140361-23-011882-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18055015, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001140361-23-011882", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000114036123011882/0001140361-23-011882-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30273000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001140361-23-011882", "source_url": "https://www.sec.gov/Archives/edgar/data/1290677/000114036123011882/0001140361-23-011882-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BTDR", "source_ticker": "BTDR", "name": "BITDEER TECHNOLOGIES GROUP CLASS A", "group": "Information Technology", "weight_percent": 0.04, "holding_price": 8.39, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "CERT", "source_ticker": "CERT", "name": "CERTARA", "group": "Health Care", "weight_percent": 0.04, "holding_price": 9.66, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 418838000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 21016000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1595000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 96325000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1760000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1556582000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 493787000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1062795000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 189392000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 290131000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2963000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 75162000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 315119000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 153385000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160394418, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 42610000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 2963000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2963000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2963000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2963000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2963000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 280694000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.050176918044685534, "free_cash_flow": 94565000.0, "free_cash_flow_margin": 0.22577941829537912, "capex_intensity": 0.004202102006026196, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.0544316588975455, "cash_runway_years": null, "near_term_maturity_to_cash": 0.015644800202754078 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1827090, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2963000.0, 2963000.0, 2963000.0, 2963000.0, 2963000.0 ], "thereafter": 280694000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001827090.json", "sha256": "db516fa04f8a67839b9211e63dfa6b6802022f5ace41ae968953e3c30b05798c", "retrieved_at": "2026-10-17T22:48:21.962298+00:00", "raw_path": "data/raw/db516fa04f8a67839b9211e63dfa6b6802022f5ace41ae968953e3c30b05798c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "eps": { "value": -0.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 418838000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1595000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160394418, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 96325000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001827090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709026000011/0001827090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001827090-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709025000014/0001827090-25-000014-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001827090-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709025000014/0001827090-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 385148000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001827090-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709025000014/0001827090-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12051000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001827090-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709025000014/0001827090-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160392805, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001827090-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709025000014/0001827090-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80466000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001827090-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709025000014/0001827090-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001827090-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709024000006/0001827090-24-000006-index.html", "eps": { "value": -0.35, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001827090-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709024000006/0001827090-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 354337000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001827090-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709024000006/0001827090-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55357000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001827090-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709024000006/0001827090-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 158936251, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001827090-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709024000006/0001827090-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 82755000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001827090-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000182709024000006/0001827090-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002605", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000155837023002605/0001558370-23-002605-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002605", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000155837023002605/0001558370-23-002605-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 335644000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002605", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000155837023002605/0001558370-23-002605-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14731000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002605", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000155837023002605/0001558370-23-002605-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 159354394, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002605", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000155837023002605/0001558370-23-002605-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 92543000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002605", "source_url": "https://www.sec.gov/Archives/edgar/data/1827090/000155837023002605/0001558370-23-002605-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PDM", "source_ticker": "PDM", "name": "PIEDMONT REALTY TRUST CLASS A", "group": "Real Estate", "weight_percent": 0.04, "holding_price": 9.03, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 564994000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83620000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 140565000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4031354000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2534651000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1495201000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 731000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 181165000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9666000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 124435499, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 3433000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 328894000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 515753000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 300000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 700000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.017108146281199447, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 4.696306429548564 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1042776, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 3433000.0, 328894000.0, 515753000.0, 400000000.0, 300000000.0 ], "thereafter": 700000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001042776.json", "sha256": "21f11cfa6a23af856a46b7bad958f83eaa6093da9b04336a7e2e81aea6a41d25", "retrieved_at": "2026-10-17T22:48:22.287243+00:00", "raw_path": "data/raw/21f11cfa6a23af856a46b7bad958f83eaa6093da9b04336a7e2e81aea6a41d25.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "eps": { "value": -0.67, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 564994000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83620000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 124435499, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 140565000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001042776-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277626000012/0001042776-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001042776-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277625000042/0001042776-25-000042-index.html", "eps": { "value": -0.64, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001042776-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277625000042/0001042776-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 570324000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001042776-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277625000042/0001042776-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -79069000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001042776-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277625000042/0001042776-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 123938819, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001042776-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277625000042/0001042776-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 198112000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001042776-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277625000042/0001042776-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001042776-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277624000033/0001042776-24-000033-index.html", "eps": { "value": -0.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001042776-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277624000033/0001042776-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 577756000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001042776-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277624000033/0001042776-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48387000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001042776-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277624000033/0001042776-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 123658622, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001042776-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277624000033/0001042776-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 210131000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001042776-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277624000033/0001042776-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001042776-23-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277623000063/0001042776-23-000063-index.html", "eps": { "value": 1.19, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001042776-23-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277623000063/0001042776-23-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 563766000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001042776-23-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277623000063/0001042776-23-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 146830000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001042776-23-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277623000063/0001042776-23-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 123523881, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001042776-23-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277623000063/0001042776-23-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 215215000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001042776-23-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1042776/000104277623000063/0001042776-23-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NP", "source_ticker": "NP", "name": "NEPTUNE INSURANCE HOLDINGS CLASS A", "group": "Financials", "weight_percent": 0.04, "holding_price": 29.45, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 159551000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 70955000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37413000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 51670000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 65299000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 292793000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -227494000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8036000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11420000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 52462000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 52793000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104502838, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2067129, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002067129.json", "sha256": "ef785d89209d738f9c2c8a2b76d4c23b40c49ab9ef599f764c3c366507f9500c", "retrieved_at": "2026-10-17T22:48:22.152805+00:00", "raw_path": "data/raw/ef785d89209d738f9c2c8a2b76d4c23b40c49ab9ef599f764c3c366507f9500c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 159551000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37413000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104502838, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51670000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 119299000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34592000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93350000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49926000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "eps": { "value": 0.1, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 84870000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17886000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93523340, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18647000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0002067129-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/2067129/000206712926000007/0002067129-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VYX", "source_ticker": "VYX", "name": "NCR VOYIX", "group": "Information Technology", "weight_percent": 0.04, "holding_price": 7.56, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2687000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 26000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -210000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3921000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2766000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 948000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 231000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1100000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 60000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 231000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1103000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1065000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 141100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 74000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 650000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 403000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 52000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.009676218831410495, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": -3.3870967741935485, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.43333333333333335, "share_based_compensation_to_revenue": 0.012653516933382954, "current_ratio": 1.035680751173709, "cash_runway_years": 1.1, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 70866, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 650000000.0, 403000000.0, 52000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000070866.json", "sha256": "b6af5089534990ffce9c31f3634931d91eeb0ffa59767ca1acbe368d719e5c3d", "retrieved_at": "2026-10-17T22:48:22.710718+00:00", "raw_path": "data/raw/b6af5089534990ffce9c31f3634931d91eeb0ffa59767ca1acbe368d719e5c3d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "eps": { "value": 0.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2687000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 141100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -210000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000070866-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086626000006/0000070866-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000070866-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086625000010/0000070866-25-000010-index.html", "eps": { "value": 6.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000070866-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086625000010/0000070866-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2826000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000070866-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086625000010/0000070866-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 958000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000070866-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086625000010/0000070866-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 144700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000070866-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086625000010/0000070866-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -132000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000070866-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086625000010/0000070866-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000070866-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086624000014/0000070866-24-000014-index.html", "eps": { "value": -3.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000070866-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086624000014/0000070866-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3830000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000070866-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086624000014/0000070866-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -423000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000070866-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086624000014/0000070866-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 140600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000070866-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086624000014/0000070866-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 694000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000070866-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086624000014/0000070866-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2024-03-14", "accession": "0000070866-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/70866/000007086624000014/0000070866-24-000014-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CRAI", "source_ticker": "CRAI", "name": "CRA INTERNATIONAL INC", "group": "Industrials", "weight_percent": 0.04, "holding_price": 177.35, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 751583000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 83124000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54782000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 22424000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3868000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 628873000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 213598000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18210000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 14140000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5870000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 303129000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 330029000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6714000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 47149000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11059856329906344, "free_cash_flow": 18556000.0, "free_cash_flow_margin": 0.024689222614135763, "capex_intensity": 0.0051464708488616695, "cfo_to_positive_net_income": 0.4093315322551203, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007810181975909514, "current_ratio": 0.9184920113080972, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1053706, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001053706.json", "sha256": "cfd472b508c85dfa86be5fd0a9ea1b872e38efdcf87838a9fec099bafebfedfe", "retrieved_at": "2026-10-17T22:48:23.132339+00:00", "raw_path": "data/raw/cfd472b508c85dfa86be5fd0a9ea1b872e38efdcf87838a9fec099bafebfedfe.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "eps": { "value": 8.14, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 751583000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54782000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6714000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22424000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-26", "accession": "0001053706-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370626000006/0001053706-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001053706-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370625000007/0001053706-25-000007-index.html", "eps": { "value": 6.74, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001053706-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370625000007/0001053706-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 687414000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001053706-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370625000007/0001053706-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46653000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001053706-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370625000007/0001053706-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6908000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001053706-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370625000007/0001053706-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49735000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-20", "accession": "0001053706-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370625000007/0001053706-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-29", "accession": "0001053706-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370624000006/0001053706-24-000006-index.html", "eps": { "value": 5.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-29", "accession": "0001053706-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370624000006/0001053706-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 623976000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-29", "accession": "0001053706-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370624000006/0001053706-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38481000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-29", "accession": "0001053706-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370624000006/0001053706-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7118000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-29", "accession": "0001053706-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370624000006/0001053706-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60072000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-29", "accession": "0001053706-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370624000006/0001053706-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001053706-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370623000007/0001053706-23-000007-index.html", "eps": { "value": 5.91, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001053706-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370623000007/0001053706-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 590901000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001053706-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370623000007/0001053706-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43619000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001053706-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370623000007/0001053706-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7355000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001053706-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370623000007/0001053706-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25121000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001053706-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1053706/000105370623000007/0001053706-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LNN", "source_ticker": "LNN", "name": "LINDSAY", "group": "Industrials", "weight_percent": 0.04, "holding_price": 110.59, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 659074000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 88124000, "tag": "OperatingIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74052000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 132910000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 42496000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 840836000, "tag": "Assets", "start": null, "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 307986000, "tag": "Liabilities", "start": null, "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 532850000, "tag": "StockholdersEquity", "start": null, "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 250575000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 114810000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 233000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8059000, "tag": "ShareBasedCompensation", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 532764000, "tag": "AssetsCurrent", "start": null, "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 143592000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10918000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 11532000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 233000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 30000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1337088096329092, "free_cash_flow": 90414000.0, "free_cash_flow_margin": 0.13718338153227103, "capex_intensity": 0.06447834385820105, "cfo_to_positive_net_income": 1.7948198563171824, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01222776198120393, "current_ratio": 3.710262410162126, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0009298613189663773 }, "observation_status": "sec-xbrl-unreviewed", "cik": 836157, "fiscal_year": "2025", "fiscal_end": "2025-08-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 233000.0, 30000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000836157.json", "sha256": "f5d13e8eddc3c30290b694458296aca25e36713bfeaf2da743c31e78ef17028a", "retrieved_at": "2026-10-17T22:48:23.540335+00:00", "raw_path": "data/raw/f5d13e8eddc3c30290b694458296aca25e36713bfeaf2da743c31e78ef17028a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "earnings": { "annual_history": [ { "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "eps": { "value": 6.78, "tag": "EarningsPerShareDiluted", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 659074000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74052000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10918000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 132910000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-10-23", "accession": "0001193125-25-248751", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000119312525248751/0001193125-25-248751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-08-31", "filed": "2024-10-24", "accession": "0000950170-24-117056", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017024117056/0000950170-24-117056-index.html", "eps": { "value": 6.01, "tag": "EarningsPerShareDiluted", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-24", "accession": "0000950170-24-117056", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017024117056/0000950170-24-117056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 584256000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-24", "accession": "0000950170-24-117056", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017024117056/0000950170-24-117056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66257000, "tag": "NetIncomeLoss", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-24", "accession": "0000950170-24-117056", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017024117056/0000950170-24-117056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11017000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-24", "accession": "0000950170-24-117056", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017024117056/0000950170-24-117056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 95761000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-10-24", "accession": "0000950170-24-117056", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017024117056/0000950170-24-117056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-08-31", "filed": "2023-10-19", "accession": "0000950170-23-054198", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017023054198/0000950170-23-054198-index.html", "eps": { "value": 6.54, "tag": "EarningsPerShareDiluted", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-19", "accession": "0000950170-23-054198", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017023054198/0000950170-23-054198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 661905000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-19", "accession": "0000950170-23-054198", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017023054198/0000950170-23-054198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72379000, "tag": "NetIncomeLoss", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-19", "accession": "0000950170-23-054198", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017023054198/0000950170-23-054198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11062000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-19", "accession": "0000950170-23-054198", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017023054198/0000950170-23-054198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 119707000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-10-19", "accession": "0000950170-23-054198", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017023054198/0000950170-23-054198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-08-31", "filed": "2022-10-20", "accession": "0000950170-22-019799", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017022019799/0000950170-22-019799-index.html", "eps": { "value": 5.94, "tag": "EarningsPerShareDiluted", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-20", "accession": "0000950170-22-019799", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017022019799/0000950170-22-019799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 760263000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-20", "accession": "0000950170-22-019799", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017022019799/0000950170-22-019799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65469000, "tag": "NetIncomeLoss", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-20", "accession": "0000950170-22-019799", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017022019799/0000950170-22-019799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11031000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-20", "accession": "0000950170-22-019799", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017022019799/0000950170-22-019799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3048000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-10-20", "accession": "0000950170-22-019799", "source_url": "https://www.sec.gov/Archives/edgar/data/836157/000095017022019799/0000950170-22-019799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SLVM", "source_ticker": "SLVM", "name": "SYLVAMO CORP", "group": "Materials", "weight_percent": 0.04, "holding_price": 32.37, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3351000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 251000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 132000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 268000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2763000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 966000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 23000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 49000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 179000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1076000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 716000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 82000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07490301402566397, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.0303030303030303, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 5.122448979591836, "share_based_compensation_to_revenue": 0.005371530886302597, "current_ratio": 1.5027932960893855, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1856485, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001856485.json", "sha256": "fdfac7baf00a9f242be9e08b7f366799c6050916ea8025deac888d0ad57c80ff", "retrieved_at": "2026-10-17T22:48:23.364653+00:00", "raw_path": "data/raw/fdfac7baf00a9f242be9e08b7f366799c6050916ea8025deac888d0ad57c80ff.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "eps": { "value": 3.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3351000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 132000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 268000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001856485-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648526000008/0001856485-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001856485-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648525000008/0001856485-25-000008-index.html", "eps": { "value": 7.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001856485-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648525000008/0001856485-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3773000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001856485-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648525000008/0001856485-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 302000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001856485-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648525000008/0001856485-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001856485-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648525000008/0001856485-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 469000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001856485-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648525000008/0001856485-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001856485-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648524000008/0001856485-24-000008-index.html", "eps": { "value": 5.93, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001856485-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648524000008/0001856485-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3721000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001856485-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648524000008/0001856485-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 253000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001856485-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648524000008/0001856485-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001856485-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648524000008/0001856485-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 504000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001856485-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648524000008/0001856485-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001856485-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648523000007/0001856485-23-000007-index.html", "eps": { "value": 2.66, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001856485-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648523000007/0001856485-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3628000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001856485-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648523000007/0001856485-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001856485-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648523000007/0001856485-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001856485-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648523000007/0001856485-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 438000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001856485-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1856485/000185648523000007/0001856485-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SG", "source_ticker": "SG", "name": "SWEETGREEN CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.04, "holding_price": 10.6, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 679474000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -139318000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -134065000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -12696000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 106492000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 788104000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 431979000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 356125000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 89177000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 19000, "tag": "InterestExpense", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 71537000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 36475000, "tag": "ShareBasedCompensation", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 129657000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 118652000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117956165, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.20503801469960586, "free_cash_flow": -119188000.0, "free_cash_flow_margin": -0.17541215705089525, "capex_intensity": 0.15672711538631354, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -7332.526315789473, "share_based_compensation_to_revenue": 0.05368122989253452, "current_ratio": 1.0927502275562149, "cash_runway_years": 7.0240233144297415, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1477815, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001477815.json", "sha256": "d4cf2856d6be6a22ab410add224c9ea96064e67f7045cc92ae02eb0879fd54a3", "retrieved_at": "2026-10-17T22:48:23.947811+00:00", "raw_path": "data/raw/d4cf2856d6be6a22ab410add224c9ea96064e67f7045cc92ae02eb0879fd54a3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "eps": { "value": -1.14, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 679474000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -134065000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117956165, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12696000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-27", "accession": "0001628280-26-012520", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828026012520/0001628280-26-012520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001628280-25-008367", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828025008367/0001628280-25-008367-index.html", "eps": { "value": -0.79, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001628280-25-008367", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828025008367/0001628280-25-008367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 676826000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001628280-25-008367", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828025008367/0001628280-25-008367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -90373000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001628280-25-008367", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828025008367/0001628280-25-008367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114321672, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001628280-25-008367", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828025008367/0001628280-25-008367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43390000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001628280-25-008367", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828025008367/0001628280-25-008367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008066", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828024008066/0001628280-24-008066-index.html", "eps": { "value": -1.01, "tag": "EarningsPerShareDiluted", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008066", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828024008066/0001628280-24-008066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 584041000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008066", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828024008066/0001628280-24-008066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -113384000, "tag": "NetIncomeLoss", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008066", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828024008066/0001628280-24-008066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111907675, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008066", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828024008066/0001628280-24-008066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26480000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008066", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828024008066/0001628280-24-008066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-25", "filed": "2023-02-23", "accession": "0001628280-23-004857", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828023004857/0001628280-23-004857-index.html", "eps": { "value": -1.73, "tag": "EarningsPerShareDiluted", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-23", "accession": "0001628280-23-004857", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828023004857/0001628280-23-004857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 470105000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-23", "accession": "0001628280-23-004857", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828023004857/0001628280-23-004857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -190441000, "tag": "NetIncomeLoss", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-23", "accession": "0001628280-23-004857", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828023004857/0001628280-23-004857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110128287, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-23", "accession": "0001628280-23-004857", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828023004857/0001628280-23-004857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -43169000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-23", "accession": "0001628280-23-004857", "source_url": "https://www.sec.gov/Archives/edgar/data/1477815/000162828023004857/0001628280-23-004857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TNC", "source_ticker": "TNC", "name": "TENNANT", "group": "Industrials", "weight_percent": 0.04, "holding_price": 66.0, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1203500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 68300000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 65000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 21700000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1268900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 665500000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 601600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10400000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 599700000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 293100000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18579707, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -2500000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 88500000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 272600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05675114250103864, "free_cash_flow": 43300000.0, "free_cash_flow_margin": 0.035978396343996674, "capex_intensity": 0.018030743664312423, "cfo_to_positive_net_income": 1.4840182648401827, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008641462401329457, "current_ratio": 2.046059365404299, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 97134, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 400000.0, 400000.0, 200000.0, 272600000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000097134.json", "sha256": "62053b825d321f7a96445537a194b57f76c7a6e072e2a949ff379dc1cd8afa8c", "retrieved_at": "2026-10-17T22:48:24.198790+00:00", "raw_path": "data/raw/62053b825d321f7a96445537a194b57f76c7a6e072e2a949ff379dc1cd8afa8c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "eps": { "value": 2.36, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1203500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18579707, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000097134-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713426000008/0000097134-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000097134-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713425000006/0000097134-25-000006-index.html", "eps": { "value": 4.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000097134-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713425000006/0000097134-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1286700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000097134-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713425000006/0000097134-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83700000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000097134-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713425000006/0000097134-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19096138, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000097134-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713425000006/0000097134-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000097134-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713425000006/0000097134-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000097134-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713424000008/0000097134-24-000008-index.html", "eps": { "value": 5.83, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000097134-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713424000008/0000097134-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1243600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000097134-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713424000008/0000097134-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109500000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000097134-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713424000008/0000097134-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18783633, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000097134-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713424000008/0000097134-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 188400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000097134-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713424000008/0000097134-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000097134-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713423000019/0000097134-23-000019-index.html", "eps": { "value": 3.55, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000097134-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713423000019/0000097134-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1092200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000097134-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713423000019/0000097134-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66300000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000097134-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713423000019/0000097134-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18697255, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000097134-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713423000019/0000097134-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000097134-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/97134/000009713423000019/0000097134-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ENOV", "source_ticker": "ENOV", "name": "ENOVIS CORP", "group": "Health Care", "weight_percent": 0.04, "holding_price": 19.35, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2248049000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -1124228000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1184440000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 217293000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 197376000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3834737000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2342835000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1489645000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 36389000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1261793000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 35000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 34823000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1344122000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 32922000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1207059000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 598474000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57068626, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1318000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 3504000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 35000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 35000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 495000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 35000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 708408000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.5000905229378897, "free_cash_flow": 19917000.0, "free_cash_flow_margin": 0.00885968232898838, "capex_intensity": 0.08779879797993727, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -32.28406512936852, "share_based_compensation_to_revenue": 0.014644698580858335, "current_ratio": 2.016894635355922, "cash_runway_years": null, "near_term_maturity_to_cash": 0.9618291241858804 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1420800, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 35000000.0, 35000000.0, 495000000.0, 35000000.0, 708408000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001420800.json", "sha256": "30695d80f5c10a5f3e1b252f068dfadfadcce9ffad25e80eb721d0e6e98a726b", "retrieved_at": "2026-10-17T22:48:24.641659+00:00", "raw_path": "data/raw/30695d80f5c10a5f3e1b252f068dfadfadcce9ffad25e80eb721d0e6e98a726b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "eps": { "value": -20.75, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2248049000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1184440000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57068626, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 217293000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001420800-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080026000012/0001420800-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001420800-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080025000009/0001420800-25-000009-index.html", "eps": { "value": -14.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001420800-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080025000009/0001420800-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2107623000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001420800-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080025000009/0001420800-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -825494000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001420800-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080025000009/0001420800-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55280647, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001420800-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080025000009/0001420800-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 113504000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001420800-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080025000009/0001420800-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001420800-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080024000006/0001420800-24-000006-index.html", "eps": { "value": -0.61, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001420800-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080024000006/0001420800-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1707197000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001420800-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080024000006/0001420800-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33261000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001420800-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080024000006/0001420800-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54494823, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001420800-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080024000006/0001420800-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 134988000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001420800-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080024000006/0001420800-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001420800-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080023000008/0001420800-23-000008-index.html", "eps": { "value": -0.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001420800-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080023000008/0001420800-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1563101000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001420800-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080023000008/0001420800-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13292000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001420800-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080023000008/0001420800-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54065420, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001420800-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080023000008/0001420800-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -55861000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001420800-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1420800/000142080023000008/0001420800-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ECVT", "source_ticker": "ECVT", "name": "ECOVYST", "group": "Materials", "weight_percent": 0.04, "holding_price": 10.17, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 723515000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 64885000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -71126000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 140305000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 70410000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1260978000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 657538000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 603440000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 197193000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 392581000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9746000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 319357000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 120815000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115957562, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 46948000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 397088000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08968024159830826, "free_cash_flow": 69895000.0, "free_cash_flow_margin": 0.09660476976980435, "capex_intensity": 0.09731657256587631, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.013470349612654886, "current_ratio": 2.6433555435997187, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1708035, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 0.0 ], "thereafter": 397088000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001708035.json", "sha256": "a1bb68eaa78880c4ebf04e94841b129ea7800a1efc952baab660b5f416700668", "retrieved_at": "2026-10-17T22:48:24.896889+00:00", "raw_path": "data/raw/a1bb68eaa78880c4ebf04e94841b129ea7800a1efc952baab660b5f416700668.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "eps": { "value": -0.61, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 723515000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -71126000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115957562, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 140305000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001708035-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803526000053/0001708035-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001708035-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803525000070/0001708035-25-000070-index.html", "eps": { "value": -0.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001708035-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803525000070/0001708035-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 704493000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001708035-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803525000070/0001708035-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6652000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001708035-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803525000070/0001708035-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 116719437, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001708035-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803525000070/0001708035-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 149890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001708035-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803525000070/0001708035-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001708035-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803524000070/0001708035-24-000070-index.html", "eps": { "value": 0.6, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001708035-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803524000070/0001708035-24-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 691118000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001708035-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803524000070/0001708035-24-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71154000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001708035-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803524000070/0001708035-24-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119487709, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001708035-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803524000070/0001708035-24-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 137597000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001708035-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803524000070/0001708035-24-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001708035-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803523000007/0001708035-23-000007-index.html", "eps": { "value": 0.55, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001708035-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803523000007/0001708035-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 820159000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001708035-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803523000007/0001708035-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73697000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001708035-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803523000007/0001708035-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135088172, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001708035-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803523000007/0001708035-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 186606000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001708035-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1708035/000170803523000007/0001708035-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NBR", "source_ticker": "NBR", "name": "NABORS INDUSTRIES", "group": "Energy", "weight_percent": 0.04, "holding_price": 76.39, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3184693000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 471051000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 286624000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 693266000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 715948000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4789657000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3352014000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 590727000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 940707000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2117187000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 377492000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23383000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1551573000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 993001000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14416000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 379146000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 250000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 650000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1250000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.14791096033432422, "free_cash_flow": -22682000.0, "free_cash_flow_margin": -0.007122193567794447, "capex_intensity": 0.2248091103286879, "cfo_to_positive_net_income": 2.4187297644300547, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0073423089760928295, "current_ratio": 1.5625090004944606, "cash_runway_years": null, "near_term_maturity_to_cash": 0.40304366821975385 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1163739, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 379146000.0, null, null, 250000000.0, 650000000.0 ], "thereafter": 1250000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001163739.json", "sha256": "c442e0911eea7743497716bb20ccbe58c4f54a517408d0cc7fa2065c3277cff3", "retrieved_at": "2026-10-17T22:48:25.158844+00:00", "raw_path": "data/raw/c442e0911eea7743497716bb20ccbe58c4f54a517408d0cc7fa2065c3277cff3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "eps": { "value": 17.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3184693000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 286624000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14416000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 693266000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014997", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000110465926014997/0001104659-26-014997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000926", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837025000926/0001558370-25-000926-index.html", "eps": { "value": -22.37, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000926", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837025000926/0001558370-25-000926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2930126000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000926", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837025000926/0001558370-25-000926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -176084000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000926", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837025000926/0001558370-25-000926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9202000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000926", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837025000926/0001558370-25-000926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 581432000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000926", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837025000926/0001558370-25-000926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001558370-24-000973", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837024000973/0001558370-24-000973-index.html", "eps": { "value": -5.49, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001558370-24-000973", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837024000973/0001558370-24-000973-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3005981000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001558370-24-000973", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837024000973/0001558370-24-000973-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11784000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001558370-24-000973", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837024000973/0001558370-24-000973-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9159000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001558370-24-000973", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837024000973/0001558370-24-000973-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 637862000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001558370-24-000973", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837024000973/0001558370-24-000973-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001558370-23-001064", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837023001064/0001558370-23-001064-index.html", "eps": { "value": -40.52, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001558370-23-001064", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837023001064/0001558370-23-001064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2653766000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001558370-23-001064", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837023001064/0001558370-23-001064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -350261000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001558370-23-001064", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837023001064/0001558370-23-001064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8898000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001558370-23-001064", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837023001064/0001558370-23-001064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 501089000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001558370-23-001064", "source_url": "https://www.sec.gov/Archives/edgar/data/1163739/000155837023001064/0001558370-23-001064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AGL", "source_ticker": "AGL", "name": "AGILON HEALTH", "group": "Health Care", "weight_percent": 0.04, "holding_price": 88.45, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5932576000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -463236000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -391347000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -105763000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13242000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1271290000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1144556000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 173713000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 15750000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 19238000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 28594000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 49119000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1096697000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1076485000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 413969000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 19250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 15750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.07808344975268754, "free_cash_flow": -119005000.0, "free_cash_flow_margin": -0.020059582886085236, "capex_intensity": 0.0022320826568424912, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00827953995026781, "current_ratio": 1.0187759234917346, "cash_runway_years": 1.6424742112080783, "near_term_maturity_to_cash": 0.11081496491339163 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1831097, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 19250000.0, 0.0, 15750000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001831097.json", "sha256": "e38ade0deb3335f8cc64df978a957c77cfdd3dd90caf3a63848c3fb5ecc54b23", "retrieved_at": "2026-10-17T22:48:25.333798+00:00", "raw_path": "data/raw/e38ade0deb3335f8cc64df978a957c77cfdd3dd90caf3a63848c3fb5ecc54b23.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "eps": null, "revenue": { "value": 5932576000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -391347000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 413969000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -105763000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011655", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828026011655/0001628280-26-011655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007721", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828025007721/0001628280-25-007721-index.html", "eps": null, "revenue": { "value": 6060530000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007721", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828025007721/0001628280-25-007721-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -260151000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007721", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828025007721/0001628280-25-007721-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 410966000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007721", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828025007721/0001628280-25-007721-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -57777000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007721", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828025007721/0001628280-25-007721-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007242", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828024007242/0001628280-24-007242-index.html", "eps": null, "revenue": { "value": 4316363000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007242", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828024007242/0001628280-24-007242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -262596000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007242", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828024007242/0001628280-24-007242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 408917000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007242", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828024007242/0001628280-24-007242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -156199000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007242", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000162828024007242/0001628280-24-007242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005541", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000095017023005541/0000950170-23-005541-index.html", "eps": null, "revenue": { "value": 2708211000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005541", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000095017023005541/0000950170-23-005541-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -106553000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005541", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000095017023005541/0000950170-23-005541-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 408154000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005541", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000095017023005541/0000950170-23-005541-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -130808000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005541", "source_url": "https://www.sec.gov/Archives/edgar/data/1831097/000095017023005541/0000950170-23-005541-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AVAH", "source_ticker": "AVAH", "name": "AVEANNA HEALTHCARE HOLDINGS INC", "group": "Health Care", "weight_percent": 0.04, "holding_price": 12.64, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2433199000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 256463000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 225034000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 125857000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2012379000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1817188000, "tag": "Liabilities", "start": null, "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 194461000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 193260000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1286652000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 13250000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 140086000, "tag": "InterestExpense", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25061000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 560232000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 424456000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 214979000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 13250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 13250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 13250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 13250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 13250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1255437000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10540157216898412, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.559279931032644, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.8307539654212412, "share_based_compensation_to_revenue": 0.01029960969078156, "current_ratio": 1.3198823906364854, "cash_runway_years": null, "near_term_maturity_to_cash": 0.06856048846114043 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1832332, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 13250000.0, 13250000.0, 13250000.0, 13250000.0, 13250000.0 ], "thereafter": 1255437000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001832332.json", "sha256": "582a7816d030cf3b9b3624b0298324a2aeb80a93bdc93666926788ed82d3cbf0", "retrieved_at": "2026-10-17T22:48:25.753841+00:00", "raw_path": "data/raw/582a7816d030cf3b9b3624b0298324a2aeb80a93bdc93666926788ed82d3cbf0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "eps": { "value": 1.05, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2433199000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 225034000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 214979000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125857000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-19", "accession": "0001193125-26-115851", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000119312526115851/0001193125-26-115851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-03-13", "accession": "0000950170-25-038504", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017025038504/0000950170-25-038504-index.html", "eps": { "value": -0.06, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-13", "accession": "0000950170-25-038504", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017025038504/0000950170-25-038504-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2024506000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-13", "accession": "0000950170-25-038504", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017025038504/0000950170-25-038504-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10929000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-13", "accession": "0000950170-25-038504", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017025038504/0000950170-25-038504-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 192893000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-13", "accession": "0000950170-25-038504", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017025038504/0000950170-25-038504-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32637000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-13", "accession": "0000950170-25-038504", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017025038504/0000950170-25-038504-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-03-14", "accession": "0000950170-24-031321", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017024031321/0000950170-24-031321-index.html", "eps": { "value": -0.71, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-14", "accession": "0000950170-24-031321", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017024031321/0000950170-24-031321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1895209000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-14", "accession": "0000950170-24-031321", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017024031321/0000950170-24-031321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -134524000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-14", "accession": "0000950170-24-031321", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017024031321/0000950170-24-031321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 189956000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-14", "accession": "0000950170-24-031321", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017024031321/0000950170-24-031321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22672000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-14", "accession": "0000950170-24-031321", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017024031321/0000950170-24-031321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008309", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017023008309/0000950170-23-008309-index.html", "eps": { "value": -3.57, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008309", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017023008309/0000950170-23-008309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1787645000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008309", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017023008309/0000950170-23-008309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -662034000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008309", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017023008309/0000950170-23-008309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 185553, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008309", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017023008309/0000950170-23-008309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -48402000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008309", "source_url": "https://www.sec.gov/Archives/edgar/data/1832332/000095017023008309/0000950170-23-008309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ORC", "source_ticker": "ORC", "name": "ORCHID ISLAND CAPITAL INC", "group": "Financials", "weight_percent": 0.04, "holding_price": 5.18, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 159030000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001437749-26-004889", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774926004889/0001437749-26-004889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 120449000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001437749-26-004889", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774926004889/0001437749-26-004889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 11675993000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001437749-26-004889", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774926004889/0001437749-26-004889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 10304045000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001437749-26-004889", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774926004889/0001437749-26-004889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1371948000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001437749-26-004889", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774926004889/0001437749-26-004889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 665865000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001437749-26-004889", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774926004889/0001437749-26-004889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 309000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001437749-26-004889", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774926004889/0001437749-26-004889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 741423000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001437749-26-004889", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774926004889/0001437749-26-004889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 7380000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001437749-26-004889", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774926004889/0001437749-26-004889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1518621, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001518621.json", "sha256": "df72a8f8af3b138b781733c2fe5b62b755dc6764e6dccdb8450158214f6cc70a", "retrieved_at": "2026-10-17T22:48:26.038911+00:00", "raw_path": "data/raw/df72a8f8af3b138b781733c2fe5b62b755dc6764e6dccdb8450158214f6cc70a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774926004889/0001437749-26-004889-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001437749-26-004889", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774926004889/0001437749-26-004889-index.html", "eps": null, "revenue": null, "net_income": { "value": 159030000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001437749-26-004889", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774926004889/0001437749-26-004889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 120449000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001437749-26-004889", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774926004889/0001437749-26-004889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001437749-25-004734", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774925004734/0001437749-25-004734-index.html", "eps": null, "revenue": null, "net_income": { "value": 37662000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001437749-25-004734", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774925004734/0001437749-25-004734-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 66990000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001437749-25-004734", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774925004734/0001437749-25-004734-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005327", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774924005327/0001437749-24-005327-index.html", "eps": null, "revenue": null, "net_income": { "value": -39226000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005327", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774924005327/0001437749-24-005327-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 8003000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005327", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774924005327/0001437749-24-005327-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001437749-23-005355", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774923005355/0001437749-23-005355-index.html", "eps": null, "revenue": null, "net_income": { "value": -258453000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001437749-23-005355", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774923005355/0001437749-23-005355-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 289372000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001437749-23-005355", "source_url": "https://www.sec.gov/Archives/edgar/data/1518621/000143774923005355/0001437749-23-005355-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BORR", "source_ticker": "BORR", "name": "BORR DRILLING", "group": "Energy", "weight_percent": 0.04, "holding_price": 4.55, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "CRK", "source_ticker": "CRK", "name": "COMSTOCK RESOURCES", "group": "Energy", "weight_percent": 0.04, "holding_price": 13.5, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2220289000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 645852000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 395611000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 899607000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1349280000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7007062000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4044159000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2646810000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 23930000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2809066000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 641163000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21222000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 360938000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 729516000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 294131000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 260000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1623880000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 965000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2908864566729827, "free_cash_flow": -449673000.0, "free_cash_flow_margin": -0.20252904013846845, "capex_intensity": 0.607704672679998, "cfo_to_positive_net_income": 2.273968620690527, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00955821516928652, "current_ratio": 0.4947636515168961, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 23194, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 260000000.0, 0.0, 1623880000.0, 965000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000023194.json", "sha256": "33e6c346cebdd5725a41c56fc4e405fb78f47c439f06705d3a97835324db6e22", "retrieved_at": "2026-10-17T22:48:26.846882+00:00", "raw_path": "data/raw/33e6c346cebdd5725a41c56fc4e405fb78f47c439f06705d3a97835324db6e22.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "eps": { "value": 1.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2220289000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 395611000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 294131000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 899607000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059001", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000119312526059001/0001193125-26-059001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024783", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000095017025024783/0000950170-25-024783-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024783", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000095017025024783/0000950170-25-024783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1254455000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024783", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000095017025024783/0000950170-25-024783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -229651000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024783", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000095017025024783/0000950170-25-024783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 287010000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024783", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000095017025024783/0000950170-25-024783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 620337000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024783", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000095017025024783/0000950170-25-024783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016532", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000095017024016532/0000950170-24-016532-index.html", "eps": { "value": 0.76, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016532", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000095017024016532/0000950170-24-016532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1565109000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016532", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000095017024016532/0000950170-24-016532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 211117000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016532", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000095017024016532/0000950170-24-016532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 276806000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016532", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000095017024016532/0000950170-24-016532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1016846000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016532", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000095017024016532/0000950170-24-016532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000023194-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000002319423000009/0000023194-23-000009-index.html", "eps": { "value": 4.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000023194-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000002319423000009/0000023194-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3628057000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000023194-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000002319423000009/0000023194-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1140882000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000023194-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000002319423000009/0000023194-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 277465000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000023194-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000002319423000009/0000023194-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1698388000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000023194-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/23194/000002319423000009/0000023194-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AAT", "source_ticker": "AAT", "name": "AMERICAN ASSETS TRUST REIT", "group": "Real Estate", "weight_percent": 0.04, "holding_price": 21.45, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 39914000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 145932000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 167115000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2921276000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1830071000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1150817000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 129362000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 127312000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7397000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76736547, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 425000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 150000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1025000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 3.6561607456030467, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1853234454076264, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1500217, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 425000000.0, 0.0, 100000000.0, 150000000.0 ], "thereafter": 1025000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001500217.json", "sha256": "7a5697c6a56c3cc7d3086f1127f9208e1eaccad3f392728cc038aad56fbc87e1", "retrieved_at": "2026-10-17T22:48:27.146923+00:00", "raw_path": "data/raw/7a5697c6a56c3cc7d3086f1127f9208e1eaccad3f392728cc038aad56fbc87e1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "eps": { "value": 0.92, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 39914000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 76736547, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 167115000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-06", "accession": "0001500217-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021726000008/0001500217-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001500217-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021725000007/0001500217-25-000007-index.html", "eps": { "value": 0.94, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001500217-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021725000007/0001500217-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 43030000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001500217-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021725000007/0001500217-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 76514592, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001500217-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021725000007/0001500217-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 207106000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001500217-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021725000007/0001500217-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001500217-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021724000008/0001500217-24-000008-index.html", "eps": { "value": 0.84, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001500217-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021724000008/0001500217-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 42881000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001500217-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021724000008/0001500217-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 76340513, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001500217-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021724000008/0001500217-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 188751000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001500217-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021724000008/0001500217-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001500217-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021723000010/0001500217-23-000010-index.html", "eps": { "value": 0.72, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001500217-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021723000010/0001500217-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 38115000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001500217-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021723000010/0001500217-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 76230507, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001500217-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021723000010/0001500217-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 179072000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001500217-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1500217/000150021723000010/0001500217-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JBLU", "source_ticker": "JBLU", "name": "JETBLUE AIRWAYS", "group": "Industrials", "weight_percent": 0.04, "holding_price": 3.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 9062000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -368000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -602000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -94000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 16570000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2120000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1946000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 688000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 40000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3238000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 4402000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 362100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 52000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 755000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 411000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 516000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1768000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 589000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 4459000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.04060913705583756, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004414036636504083, "current_ratio": 0.7355747387551114, "cash_runway_years": 20.70212765957447, "near_term_maturity_to_cash": 0.3879753340184995 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1158463, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 755000000.0, 411000000.0, 516000000.0, 1768000000.0, 589000000.0 ], "thereafter": 4459000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001158463.json", "sha256": "f88e35be4dc04f6db73e3b24ed31b44cf30926f7ba0c273045d3d2a0b17104f0", "retrieved_at": "2026-10-17T22:48:27.352103+00:00", "raw_path": "data/raw/f88e35be4dc04f6db73e3b24ed31b44cf30926f7ba0c273045d3d2a0b17104f0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "eps": { "value": -1.66, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9062000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -602000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 362100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -94000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001158463-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846326000007/0001158463-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001158463-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846325000005/0001158463-25-000005-index.html", "eps": { "value": -2.3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001158463-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846325000005/0001158463-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9279000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001158463-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846325000005/0001158463-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -795000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001158463-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846325000005/0001158463-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 346000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001158463-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846325000005/0001158463-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 144000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001158463-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846325000005/0001158463-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001158463-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846324000006/0001158463-24-000006-index.html", "eps": { "value": -0.93, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001158463-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846324000006/0001158463-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9615000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001158463-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846324000006/0001158463-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -310000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001158463-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846324000006/0001158463-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 332900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001158463-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846324000006/0001158463-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 400000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001158463-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846324000006/0001158463-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001158463-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846323000002/0001158463-23-000002-index.html", "eps": { "value": -1.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001158463-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846323000002/0001158463-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9158000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001158463-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846323000002/0001158463-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -362000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001158463-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846323000002/0001158463-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 323600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001158463-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846323000002/0001158463-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 379000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001158463-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1158463/000115846323000002/0001158463-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WEN", "source_ticker": "WEN", "name": "WENDYS", "group": "Consumer Discretionary", "weight_percent": 0.04, "holding_price": 6.7, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2176891000, "tag": "Revenues", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 343452000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 165075000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 344543000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4956561000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4839178000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 117383000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 300833000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2730502000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 29750000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 152222000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14573000, "tag": "ShareBasedCompensation", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 618039000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 351101000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 194032000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 200766000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 29750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 29750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 447099000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 889892000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 15000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1377664000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.15777179472927216, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.0871906709071633, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006694409596070727, "current_ratio": 1.7602883500759041, "cash_runway_years": null, "near_term_maturity_to_cash": 0.09889207633471062 }, "observation_status": "sec-xbrl-unreviewed", "cik": 30697, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 29750000.0, 29750000.0, 447099000.0, 889892000.0, 15000000.0 ], "thereafter": 1377664000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000030697.json", "sha256": "a9b7e5c09840252bd51278e12ead940a5190f27290c561ffa1a5d4edd0515c92", "retrieved_at": "2026-10-17T22:48:27.389126+00:00", "raw_path": "data/raw/a9b7e5c09840252bd51278e12ead940a5190f27290c561ffa1a5d4edd0515c92.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "eps": { "value": 0.85, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2176891000, "tag": "Revenues", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 165075000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 194032000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 344543000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-23", "accession": "0000030697-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069726000009/0000030697-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-02-21", "accession": "0000030697-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069725000003/0000030697-25-000003-index.html", "eps": { "value": 0.95, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-21", "accession": "0000030697-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069725000003/0000030697-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2246492000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-21", "accession": "0000030697-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069725000003/0000030697-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 194357000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-21", "accession": "0000030697-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069725000003/0000030697-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 205614000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-21", "accession": "0000030697-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069725000003/0000030697-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 355307000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-21", "accession": "0000030697-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069725000003/0000030697-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000030697-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069724000004/0000030697-24-000004-index.html", "eps": { "value": 0.97, "tag": "EarningsPerShareDiluted", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000030697-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069724000004/0000030697-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2181578000, "tag": "Revenues", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000030697-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069724000004/0000030697-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 204440000, "tag": "NetIncomeLoss", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000030697-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069724000004/0000030697-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 211534000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000030697-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069724000004/0000030697-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 345416000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000030697-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069724000004/0000030697-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-01", "filed": "2023-03-01", "accession": "0000030697-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069723000002/0000030697-23-000002-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-01", "accession": "0000030697-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069723000002/0000030697-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2095505000, "tag": "Revenues", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-01", "accession": "0000030697-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069723000002/0000030697-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 177370000, "tag": "NetIncomeLoss", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-01", "accession": "0000030697-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069723000002/0000030697-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 215839000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-01", "accession": "0000030697-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069723000002/0000030697-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 259904000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-01", "accession": "0000030697-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/30697/000003069723000002/0000030697-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TDOC", "source_ticker": "TDOC", "name": "TELADOC HEALTH INC", "group": "Health Care", "weight_percent": 0.04, "holding_price": 5.97, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2529977000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -262955000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -200322000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 294357000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8893000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2858300000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1472594000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1385706000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 781084000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 80414000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1119129000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 404738000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 176221530, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.10393572747894546, "free_cash_flow": 285464000.0, "free_cash_flow_margin": 0.11283264630468973, "capex_intensity": 0.003515051717861467, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.031784478673126275, "current_ratio": 2.765070242971997, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1477449, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001477449.json", "sha256": "998019a803d0d7d50679f859e4228a55ab3953cba8d7d0d38070f01b56613faf", "retrieved_at": "2026-10-17T22:48:28.026753+00:00", "raw_path": "data/raw/998019a803d0d7d50679f859e4228a55ab3953cba8d7d0d38070f01b56613faf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "eps": { "value": -1.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2529977000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -200322000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 176221530, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 294357000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477449-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744926000012/0001477449-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001477449-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744925000005/0001477449-25-000005-index.html", "eps": { "value": -5.87, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001477449-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744925000005/0001477449-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2569574000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001477449-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744925000005/0001477449-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1001245000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001477449-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744925000005/0001477449-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 170564088, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001477449-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744925000005/0001477449-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 293680000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001477449-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744925000005/0001477449-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001477449-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744924000023/0001477449-24-000023-index.html", "eps": { "value": -1.34, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001477449-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744924000023/0001477449-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2602415000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001477449-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744924000023/0001477449-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -220368000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001477449-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744924000023/0001477449-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 164578219, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001477449-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744924000023/0001477449-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 350021000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001477449-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000147744924000023/0001477449-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002559", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000155837023002559/0001558370-23-002559-index.html", "eps": { "value": -84.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002559", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000155837023002559/0001558370-23-002559-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2406840000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002559", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000155837023002559/0001558370-23-002559-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13659531000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002559", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000155837023002559/0001558370-23-002559-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 161457123, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002559", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000155837023002559/0001558370-23-002559-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 189292000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002559", "source_url": "https://www.sec.gov/Archives/edgar/data/1477449/000155837023002559/0001558370-23-002559-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NN", "source_ticker": "NN", "name": "NEXTNAV", "group": "Information Technology", "weight_percent": 0.04, "holding_price": 10.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4573000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -70232000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -189253000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -50745000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 50000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 247019000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 333254000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -86235000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 273589000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7750000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16637000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 157411000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 12385000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132866, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -15.357970697572709, "free_cash_flow": -50795000.0, "free_cash_flow_margin": -11.107588016619287, "capex_intensity": 0.010933741526350318, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 3.6380931554778044, "current_ratio": 12.709810254339928, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1865631, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001865631.json", "sha256": "df84f1376a319bbf2dd80e776213bc8506aa8f39a1f5e19f7b88be2cdd2717dd", "retrieved_at": "2026-10-17T22:48:28.276279+00:00", "raw_path": "data/raw/df84f1376a319bbf2dd80e776213bc8506aa8f39a1f5e19f7b88be2cdd2717dd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "eps": { "value": -1.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4573000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -189253000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132866, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50745000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001554855-26-000328", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000155485526000328/0001554855-26-000328-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001213900-25-023287", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390025023287/0001213900-25-023287-index.html", "eps": { "value": -0.84, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001213900-25-023287", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390025023287/0001213900-25-023287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5669000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001213900-25-023287", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390025023287/0001213900-25-023287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -101879000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001213900-25-023287", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390025023287/0001213900-25-023287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001213900-25-023287", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390025023287/0001213900-25-023287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -38008000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001213900-25-023287", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390025023287/0001213900-25-023287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001213900-24-022183", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390024022183/0001213900-24-022183-index.html", "eps": { "value": -0.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001213900-24-022183", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390024022183/0001213900-24-022183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3862000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001213900-24-022183", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390024022183/0001213900-24-022183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -71735000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001213900-24-022183", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390024022183/0001213900-24-022183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107972000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001213900-24-022183", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390024022183/0001213900-24-022183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35440000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001213900-24-022183", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390024022183/0001213900-24-022183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024631", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390023024631/0001213900-23-024631-index.html", "eps": { "value": -0.4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024631", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390023024631/0001213900-23-024631-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3926000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024631", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390023024631/0001213900-23-024631-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -40116000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024631", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390023024631/0001213900-23-024631-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101029, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024631", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390023024631/0001213900-23-024631-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37095000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024631", "source_url": "https://www.sec.gov/Archives/edgar/data/1865631/000121390023024631/0001213900-23-024631-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ADIG", "source_ticker": "ADIG", "name": "ADI GLOBAL DISTRIBUTION", "group": "Information Technology", "weight_percent": 0.04, "holding_price": 15.7, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "DOLE", "source_ticker": "DOLE", "name": "DOLE PLC", "group": "Consumer Staples", "weight_percent": 0.04, "holding_price": 13.41, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 9172907000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 222965000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51319000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4396124000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2894351000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1364103000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 267854000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 799814000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 57668000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 66541000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 112661000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6854000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1751740000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1494481000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95902000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 61068000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 31718000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 24476000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 61490000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 299739000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 350924000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.024306907286861187, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 3.3507912414902092, "share_based_compensation_to_revenue": 0.0007472004240313348, "current_ratio": 1.1721393580781556, "cash_runway_years": null, "near_term_maturity_to_cash": 0.22798987508120094 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1857475, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 61068000.0, 31718000.0, 24476000.0, 61490000.0, 299739000.0 ], "thereafter": 350924000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001857475.json", "sha256": "1db285fa235bba4c79eb9a180ef02aae835ba85c597a99093051b7ce4663e9b7", "retrieved_at": "2026-10-17T22:48:28.857751+00:00", "raw_path": "data/raw/1db285fa235bba4c79eb9a180ef02aae835ba85c597a99093051b7ce4663e9b7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "eps": { "value": 0.53, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9172907000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51319000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95902000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "eps": { "value": 1.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8475343000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 125513000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95471000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "eps": { "value": 1.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8245268000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 124063000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95118000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-02", "accession": "0001857475-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1857475/000185747526000028/0001857475-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMBQ", "source_ticker": "AMBQ", "name": "AMBIQ MICRO", "group": "Information Technology", "weight_percent": 0.04, "holding_price": 52.08, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 72514000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -39543000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36461000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -19690000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 184680000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 22221000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 162459000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 140275000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6835000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 167919000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 19178000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7977360, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 102672000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.5453153873734727, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09425766058967923, "current_ratio": 8.755813953488373, "cash_runway_years": 7.124174707973591, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1500412, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001500412.json", "sha256": "8e9e5665acb1f0972408a8a3a1b345fa22f581e5d14e589dba37a8bfba349737", "retrieved_at": "2026-10-17T22:48:28.831782+00:00", "raw_path": "data/raw/8e9e5665acb1f0972408a8a3a1b345fa22f581e5d14e589dba37a8bfba349737.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "eps": { "value": -4.57, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 72514000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36461000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7977360, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19690000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "eps": { "value": -113.5, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 76067000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39661000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 373446, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -21428000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094004", "source_url": "https://www.sec.gov/Archives/edgar/data/1500412/000119312526094004/0001193125-26-094004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "YELP", "source_ticker": "YELP", "name": "YELP", "group": "Communication", "weight_percent": 0.04, "holding_price": 20.41, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1464955000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 184521000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 145600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 372029000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 48353000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 958478000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 247626000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 710852000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 216062000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 50092000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 133993000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 514935000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 172060000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65090000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 290949000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.12595677000317415, "free_cash_flow": 323676000.0, "free_cash_flow_margin": 0.22094603588506131, "capex_intensity": 0.03300647460160892, "cfo_to_positive_net_income": 2.5551442307692307, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09146560815861238, "current_ratio": 2.992764152039986, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1345016, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001345016.json", "sha256": "0722e3390c85669ae1fe6604cb7673fdaf5a273ae231aadb8240c3cb74fcdf8c", "retrieved_at": "2026-10-17T22:48:29.278243+00:00", "raw_path": "data/raw/0722e3390c85669ae1fe6604cb7673fdaf5a273ae231aadb8240c3cb74fcdf8c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "eps": { "value": 2.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1464955000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 145600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65090000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 372029000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345016-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501626000019/0001345016-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001345016-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501625000007/0001345016-25-000007-index.html", "eps": { "value": 1.88, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001345016-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501625000007/0001345016-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1412064000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001345016-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501625000007/0001345016-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 132850000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001345016-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501625000007/0001345016-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70611000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001345016-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501625000007/0001345016-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 285815000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001345016-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501625000007/0001345016-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001345016-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501624000009/0001345016-24-000009-index.html", "eps": { "value": 1.35, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001345016-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501624000009/0001345016-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1337062000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001345016-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501624000009/0001345016-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99173000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001345016-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501624000009/0001345016-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73596000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001345016-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501624000009/0001345016-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 306280000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001345016-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501624000009/0001345016-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001345016-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501623000009/0001345016-23-000009-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001345016-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501623000009/0001345016-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1193506000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001345016-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501623000009/0001345016-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36347000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001345016-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501623000009/0001345016-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73402000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001345016-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501623000009/0001345016-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 192309000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001345016-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1345016/000134501623000009/0001345016-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MBWM", "source_ticker": "MBWM", "name": "MERCANTILE BANK CORP", "group": "Financials", "weight_percent": 0.04, "holding_price": 58.32, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 88753000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005997", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774926005997/0001437749-26-005997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 17973000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005997", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774926005997/0001437749-26-005997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6835219000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005997", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774926005997/0001437749-26-005997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6110335000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005997", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774926005997/0001437749-26-005997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 724884000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005997", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774926005997/0001437749-26-005997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3473000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005997", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774926005997/0001437749-26-005997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1042729, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001042729.json", "sha256": "d62bff26f5483442d8fb9f17f9bac4e7f5487298f927b9cb69c90fdb553224a1", "retrieved_at": "2026-10-17T22:48:29.831066+00:00", "raw_path": "data/raw/d62bff26f5483442d8fb9f17f9bac4e7f5487298f927b9cb69c90fdb553224a1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774926005997/0001437749-26-005997-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005997", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774926005997/0001437749-26-005997-index.html", "eps": { "value": 5.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005997", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774926005997/0001437749-26-005997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 88753000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005997", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774926005997/0001437749-26-005997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 17973000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005997", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774926005997/0001437749-26-005997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005844", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774925005844/0001437749-25-005844-index.html", "eps": { "value": 4.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005844", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774925005844/0001437749-25-005844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 79593000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005844", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774925005844/0001437749-25-005844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16130696, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005844", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774925005844/0001437749-25-005844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 101118000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005844", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774925005844/0001437749-25-005844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001437749-24-006268", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774924006268/0001437749-24-006268-index.html", "eps": { "value": 5.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001437749-24-006268", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774924006268/0001437749-24-006268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 82217000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001437749-24-006268", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774924006268/0001437749-24-006268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16015678, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001437749-24-006268", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774924006268/0001437749-24-006268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66613000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001437749-24-006268", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774924006268/0001437749-24-006268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001437749-23-005339", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774923005339/0001437749-23-005339-index.html", "eps": { "value": 3.85, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001437749-23-005339", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774923005339/0001437749-23-005339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 61063000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001437749-23-005339", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774923005339/0001437749-23-005339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15859901, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001437749-23-005339", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774923005339/0001437749-23-005339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 119862000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001437749-23-005339", "source_url": "https://www.sec.gov/Archives/edgar/data/1042729/000143774923005339/0001437749-23-005339-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GIII", "source_ticker": "GIII", "name": "G III APPAREL GROUP LTD", "group": "Consumer Discretionary", "weight_percent": 0.04, "holding_price": 28.4, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2957012000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 107986000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67353000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 299144000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2610820000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 850497000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1760323000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 406662000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23386000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1469047000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 545665000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44504000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 49770000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7104000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1833000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1630000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1175000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03651862082399395, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 4.441435422327142, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007908659146462714, "current_ratio": 2.6922140873979457, "cash_runway_years": null, "near_term_maturity_to_cash": 0.01746905292355814 }, "observation_status": "sec-xbrl-unreviewed", "cik": 821002, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7104000.0, 1833000.0, 1630000.0, 1175000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000821002.json", "sha256": "aa7ad148dc212090beeae911dee3ccce8116c9524c8046852337665540c070f5", "retrieved_at": "2026-10-17T22:48:30.145653+00:00", "raw_path": "data/raw/aa7ad148dc212090beeae911dee3ccce8116c9524c8046852337665540c070f5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "eps": { "value": 1.51, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2957012000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67353000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44504000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 299144000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-24", "accession": "0001104659-26-033891", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000110465926033891/0001104659-26-033891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-03-24", "accession": "0001558370-25-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837025003540/0001558370-25-003540-index.html", "eps": { "value": 4.2, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-24", "accession": "0001558370-25-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837025003540/0001558370-25-003540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3180796000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-24", "accession": "0001558370-25-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837025003540/0001558370-25-003540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 193566000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-24", "accession": "0001558370-25-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837025003540/0001558370-25-003540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46116000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-24", "accession": "0001558370-25-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837025003540/0001558370-25-003540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 316401000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-24", "accession": "0001558370-25-003540", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837025003540/0001558370-25-003540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-03-25", "accession": "0001558370-24-003856", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837024003856/0001558370-24-003856-index.html", "eps": { "value": 3.75, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-25", "accession": "0001558370-24-003856", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837024003856/0001558370-24-003856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3098242000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-25", "accession": "0001558370-24-003856", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837024003856/0001558370-24-003856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 176168000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-25", "accession": "0001558370-24-003856", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837024003856/0001558370-24-003856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-25", "accession": "0001558370-24-003856", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837024003856/0001558370-24-003856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 587582000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-25", "accession": "0001558370-24-003856", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837024003856/0001558370-24-003856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-03-27", "accession": "0001558370-23-004739", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837023004739/0001558370-23-004739-index.html", "eps": { "value": -2.79, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-27", "accession": "0001558370-23-004739", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837023004739/0001558370-23-004739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3226728000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-27", "accession": "0001558370-23-004739", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837023004739/0001558370-23-004739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -133061000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-27", "accession": "0001558370-23-004739", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837023004739/0001558370-23-004739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47653000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-27", "accession": "0001558370-23-004739", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837023004739/0001558370-23-004739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -104599000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-27", "accession": "0001558370-23-004739", "source_url": "https://www.sec.gov/Archives/edgar/data/821002/000155837023004739/0001558370-23-004739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WLDN", "source_ticker": "WLDN", "name": "WILLDAN GROUP", "group": "Industrials", "weight_percent": 0.04, "holding_price": 71.61, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 681552000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 44147000, "tag": "OperatingIncomeLoss", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52557000, "tag": "NetIncomeLoss", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 80084000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9387000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 544211000, "tag": "Assets", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 239360000, "tag": "Liabilities", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 304851000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 65919000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 45962000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 18686000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11825000, "tag": "ShareBasedCompensation", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 251677000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 161754000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15071000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.06477422118928564, "free_cash_flow": 70697000.0, "free_cash_flow_margin": 0.10372942930253304, "capex_intensity": 0.01377297697020917, "cfo_to_positive_net_income": 1.5237551610632265, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.017350106815033923, "current_ratio": 1.555924428453083, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1370450, "fiscal_year": "2026", "fiscal_end": "2026-01-02", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001370450.json", "sha256": "279614555079de72d56966964ff5e354a2fb930294d72b3d5be0c474e0dcfe67", "retrieved_at": "2026-10-17T22:48:30.215649+00:00", "raw_path": "data/raw/279614555079de72d56966964ff5e354a2fb930294d72b3d5be0c474e0dcfe67.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "earnings": { "annual_history": [ { "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "eps": { "value": 3.49, "tag": "EarningsPerShareDiluted", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 681552000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52557000, "tag": "NetIncomeLoss", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15071000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80084000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001104659-26-020767", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000110465926020767/0001104659-26-020767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-27", "filed": "2025-03-07", "accession": "0001558370-25-002429", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837025002429/0001558370-25-002429-index.html", "eps": { "value": 1.58, "tag": "EarningsPerShareDiluted", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-03-07", "accession": "0001558370-25-002429", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837025002429/0001558370-25-002429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 565798000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-03-07", "accession": "0001558370-25-002429", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837025002429/0001558370-25-002429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22570000, "tag": "NetIncomeLoss", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-03-07", "accession": "0001558370-25-002429", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837025002429/0001558370-25-002429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14245000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-03-07", "accession": "0001558370-25-002429", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837025002429/0001558370-25-002429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72073000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-03-07", "accession": "0001558370-25-002429", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837025002429/0001558370-25-002429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-29", "filed": "2024-03-08", "accession": "0001558370-24-002758", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837024002758/0001558370-24-002758-index.html", "eps": { "value": 0.8, "tag": "EarningsPerShareDiluted", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-08", "accession": "0001558370-24-002758", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837024002758/0001558370-24-002758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 510095000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-08", "accession": "0001558370-24-002758", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837024002758/0001558370-24-002758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10926000, "tag": "NetIncomeLoss", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-08", "accession": "0001558370-24-002758", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837024002758/0001558370-24-002758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13606000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-08", "accession": "0001558370-24-002758", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837024002758/0001558370-24-002758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39214000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-08", "accession": "0001558370-24-002758", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837024002758/0001558370-24-002758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-30", "filed": "2023-03-10", "accession": "0001558370-23-003367", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837023003367/0001558370-23-003367-index.html", "eps": { "value": -0.65, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-03-10", "accession": "0001558370-23-003367", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837023003367/0001558370-23-003367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 429138000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-03-10", "accession": "0001558370-23-003367", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837023003367/0001558370-23-003367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8448000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-03-10", "accession": "0001558370-23-003367", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837023003367/0001558370-23-003367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13013000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-03-10", "accession": "0001558370-23-003367", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837023003367/0001558370-23-003367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9433000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-03-10", "accession": "0001558370-23-003367", "source_url": "https://www.sec.gov/Archives/edgar/data/1370450/000155837023003367/0001558370-23-003367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TRIP", "source_ticker": "TRIP", "name": "TRIPADVISOR", "group": "Communication", "weight_percent": 0.04, "holding_price": 9.39, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1891000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 80000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 245000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2625000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1980000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 645000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1035000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 819000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 353000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 108000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1291000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 998000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130954000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 90000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04230565838180857, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 6.125, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05711263881544157, "current_ratio": 1.2935871743486973, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1526520, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001526520.json", "sha256": "d0d69f5deca94910af3b449542706168e6d808903a5855603abb5bb7a3a124bf", "retrieved_at": "2026-10-17T22:48:30.615695+00:00", "raw_path": "data/raw/d0d69f5deca94910af3b449542706168e6d808903a5855603abb5bb7a3a124bf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1891000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130954000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 245000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051281", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000119312526051281/0001193125-26-051281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-023736", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017025023736/0000950170-25-023736-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-023736", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017025023736/0000950170-25-023736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1835000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-023736", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017025023736/0000950170-25-023736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-023736", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017025023736/0000950170-25-023736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 145038000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-023736", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017025023736/0000950170-25-023736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 144000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-023736", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017025023736/0000950170-25-023736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016553", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017024016553/0000950170-24-016553-index.html", "eps": { "value": 0.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016553", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017024016553/0000950170-24-016553-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1788000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016553", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017024016553/0000950170-24-016553-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016553", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017024016553/0000950170-24-016553-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 144815000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016553", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017024016553/0000950170-24-016553-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 235000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016553", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017024016553/0000950170-24-016553-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003200", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017023003200/0000950170-23-003200-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003200", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017023003200/0000950170-23-003200-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1492000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003200", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017023003200/0000950170-23-003200-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003200", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017023003200/0000950170-23-003200-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 145670000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003200", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017023003200/0000950170-23-003200-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 400000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003200", "source_url": "https://www.sec.gov/Archives/edgar/data/1526520/000095017023003200/0000950170-23-003200-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GSHD", "source_ticker": "GSHD", "name": "GOOSEHEAD INSURANCE CLASS A", "group": "Financials", "weight_percent": 0.04, "holding_price": 45.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 365304000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 74449000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27831000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 91757000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5671000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 414864000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 577652000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -95504000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 34390000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 289461000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2993000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 11270000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23375000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 93243000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 58313000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38103000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 81720000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 2993000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2993000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2993000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2993000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2993000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 283537000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1726978, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 2993000.0, 2993000.0, 2993000.0, 2993000.0, 2993000.0 ], "thereafter": 283537000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001726978.json", "sha256": "e767af4ffcadf5b09381df583aff010b97f482bcebf0fe92dc4ecff9bb6cae1e", "retrieved_at": "2026-10-17T22:48:30.826675+00:00", "raw_path": "data/raw/e767af4ffcadf5b09381df583aff010b97f482bcebf0fe92dc4ecff9bb6cae1e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "eps": { "value": 1.04, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 365304000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27831000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38103000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 91757000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001726978-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697826000010/0001726978-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726978-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697825000016/0001726978-25-000016-index.html", "eps": { "value": 1.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726978-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697825000016/0001726978-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 314505000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726978-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697825000016/0001726978-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30426000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726978-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697825000016/0001726978-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38301000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726978-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697825000016/0001726978-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71544000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726978-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697825000016/0001726978-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001726978-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697824000018/0001726978-24-000018-index.html", "eps": { "value": 0.55, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001726978-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697824000018/0001726978-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 261276000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001726978-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697824000018/0001726978-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14140000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001726978-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697824000018/0001726978-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38356000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001726978-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697824000018/0001726978-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50758000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001726978-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697824000018/0001726978-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001726978-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697823000020/0001726978-23-000020-index.html", "eps": null, "revenue": { "value": 209390000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001726978-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697823000020/0001726978-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 565000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001726978-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697823000020/0001726978-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21773000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001726978-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697823000020/0001726978-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35724000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001726978-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1726978/000172697823000020/0001726978-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DLX", "source_ticker": "DLX", "name": "DELUXE", "group": "Industrials", "weight_percent": 0.04, "holding_price": 22.89, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2133200000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 232400000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 270600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 95300000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2863600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 36900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1413100000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 16300000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 122000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 137900000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24900000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 665800000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 643200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 16400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 37500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 115000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1275500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1089443090193137, "free_cash_flow": 175300000.0, "free_cash_flow_margin": 0.08217701106319145, "capex_intensity": 0.04467466716669792, "cfo_to_positive_net_income": 3.2959805115712544, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.9049180327868853, "share_based_compensation_to_revenue": 0.01167260453778361, "current_ratio": 1.035136815920398, "cash_runway_years": null, "near_term_maturity_to_cash": 0.4444444444444444 }, "observation_status": "sec-xbrl-unreviewed", "cik": 27996, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 16400000.0, 37500000.0, 115000000.0, 1275500000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000027996.json", "sha256": "c44437aab6b2b7133fb0e5c25ab3e10f9f915df58aa3ae4209ed775c3b317b00", "retrieved_at": "2026-10-17T22:48:31.522848+00:00", "raw_path": "data/raw/c44437aab6b2b7133fb0e5c25ab3e10f9f915df58aa3ae4209ed775c3b317b00.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "eps": { "value": 1.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2133200000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 270600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000027996-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799626000037/0000027996-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000027996-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799625000051/0000027996-25-000051-index.html", "eps": { "value": 1.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000027996-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799625000051/0000027996-25-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2121761000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000027996-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799625000051/0000027996-25-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52802000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000027996-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799625000051/0000027996-25-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44727000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000027996-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799625000051/0000027996-25-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 194281000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000027996-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799625000051/0000027996-25-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000027996-24-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799624000065/0000027996-24-000065-index.html", "eps": { "value": 0.59, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000027996-24-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799624000065/0000027996-24-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2192260000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000027996-24-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799624000065/0000027996-24-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26120000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000027996-24-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799624000065/0000027996-24-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43843000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000027996-24-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799624000065/0000027996-24-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 198367000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000027996-24-000065", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799624000065/0000027996-24-000065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000027996-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799623000060/0000027996-23-000060-index.html", "eps": { "value": 1.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000027996-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799623000060/0000027996-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2238010000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000027996-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799623000060/0000027996-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65395000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000027996-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799623000060/0000027996-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43310000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000027996-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799623000060/0000027996-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 191531000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000027996-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/27996/000002799623000060/0000027996-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BRBR", "source_ticker": "BRBR", "name": "BELLRING BRANDS", "group": "Consumer Staples", "weight_percent": 0.04, "holding_price": 8.99, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2316600000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 357400000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 216200000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 260600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 941000000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1394900000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -453900000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 71800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1084300000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 68400000, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 18600000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 22100000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 665500000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 282800000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_5": { "value": 1090000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1542778209444876, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.2053654024051803, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 5.2251461988304095, "share_based_compensation_to_revenue": 0.009539842873176206, "current_ratio": 2.353253182461103, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1772016, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, 1090000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001772016.json", "sha256": "7501504e51f581bd20b996fca8111c4382e62f0c85580d2c16ab7fdde539974b", "retrieved_at": "2026-10-17T22:48:31.454986+00:00", "raw_path": "data/raw/7501504e51f581bd20b996fca8111c4382e62f0c85580d2c16ab7fdde539974b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "eps": { "value": 1.68, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2316600000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 216200000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 260600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-18", "accession": "0001772016-25-000153", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201625000153/0001772016-25-000153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001772016-24-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201624000108/0001772016-24-000108-index.html", "eps": { "value": 1.86, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001772016-24-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201624000108/0001772016-24-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1996200000, "tag": "Revenues", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001772016-24-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201624000108/0001772016-24-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 246500000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001772016-24-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201624000108/0001772016-24-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001772016-24-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201624000108/0001772016-24-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 199600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001772016-24-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201624000108/0001772016-24-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-21", "accession": "0001772016-23-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201623000091/0001772016-23-000091-index.html", "eps": { "value": 1.23, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0001772016-23-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201623000091/0001772016-23-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1666800000, "tag": "Revenues", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0001772016-23-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201623000091/0001772016-23-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 165500000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0001772016-23-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201623000091/0001772016-23-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0001772016-23-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201623000091/0001772016-23-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 215600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-21", "accession": "0001772016-23-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201623000091/0001772016-23-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001772016-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201622000061/0001772016-22-000061-index.html", "eps": { "value": 0.88, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001772016-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201622000061/0001772016-22-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1371500000, "tag": "Revenues", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001772016-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201622000061/0001772016-22-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82300000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001772016-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201622000061/0001772016-22-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001772016-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201622000061/0001772016-22-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001772016-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1772016/000177201622000061/0001772016-22-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UPWK", "source_ticker": "UPWK", "name": "UPWORK", "group": "Industrials", "weight_percent": 0.04, "holding_price": 8.74, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 787784000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 129307000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115425000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 248259000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5790000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1299580000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 669265000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 630315000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 294356000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 359770000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25710000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 65390000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 950833000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 650168000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 140659603, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 135959000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.16414017040203913, "free_cash_flow": 242469000.0, "free_cash_flow_margin": 0.3077861444253755, "capex_intensity": 0.00734973038294761, "cfo_to_positive_net_income": 2.1508252111760884, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.08300498613833233, "current_ratio": 1.4624420149868957, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1627475, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001627475.json", "sha256": "10667b39ab2bac6fbf706424a7e3c9f38a0688357769a5cae8fbdee899d2abe0", "retrieved_at": "2026-10-17T22:48:31.734588+00:00", "raw_path": "data/raw/10667b39ab2bac6fbf706424a7e3c9f38a0688357769a5cae8fbdee899d2abe0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "eps": { "value": 0.84, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 787784000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115425000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 140659603, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 248259000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001627475-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747526000012/0001627475-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001627475-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747525000011/0001627475-25-000011-index.html", "eps": { "value": 1.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001627475-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747525000011/0001627475-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 769325000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001627475-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747525000011/0001627475-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 215586000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001627475-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747525000011/0001627475-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 143152029, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001627475-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747525000011/0001627475-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 153563000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001627475-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747525000011/0001627475-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001627475-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747524000012/0001627475-24-000012-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001627475-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747524000012/0001627475-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 689136000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001627475-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747524000012/0001627475-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46887000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001627475-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747524000012/0001627475-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 137263230, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001627475-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747524000012/0001627475-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27221000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001627475-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747524000012/0001627475-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001627475-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747523000010/0001627475-23-000010-index.html", "eps": { "value": -0.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001627475-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747523000010/0001627475-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 618318000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001627475-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747523000010/0001627475-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -89885000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001627475-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747523000010/0001627475-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130517920, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001627475-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747523000010/0001627475-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6559000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001627475-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1627475/000162747523000010/0001627475-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IE", "source_ticker": "IE", "name": "IVANHOE ELECTRIC", "group": "Materials", "weight_percent": 0.04, "holding_price": 8.73, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 3244000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -113571000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -105874000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -89200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1203000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 483273000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 59705000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 416112000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 173263000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 2796000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2951000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11657000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 180193000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 53875000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133583203, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 231129000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -35.00955610357583, "free_cash_flow": -90403000.0, "free_cash_flow_margin": -27.867755856966706, "capex_intensity": 0.3708384710234279, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -40.61909871244635, "share_based_compensation_to_revenue": 3.593403205918619, "current_ratio": 3.3446496519721576, "cash_runway_years": 1.9424103139013453, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1879016, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001879016.json", "sha256": "7108c711d54714cbcc6a755ad482c43f59065c951ba62bf02b9ae8840abc4794", "retrieved_at": "2026-10-17T22:48:32.023337+00:00", "raw_path": "data/raw/7108c711d54714cbcc6a755ad482c43f59065c951ba62bf02b9ae8840abc4794.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3244000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -105874000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133583203, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -89200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001879016-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901626000005/0001879016-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001879016-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901625000003/0001879016-25-000003-index.html", "eps": { "value": 1.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001879016-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901625000003/0001879016-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2901000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001879016-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901625000003/0001879016-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 120377904, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001879016-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901625000003/0001879016-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -162096000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001879016-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901625000003/0001879016-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001879016-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901624000005/0001879016-24-000005-index.html", "eps": { "value": 1.95, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001879016-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901624000005/0001879016-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3903000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001879016-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901624000005/0001879016-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 102491529, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001879016-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901624000005/0001879016-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -150515000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001879016-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901624000005/0001879016-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001879016-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901623000003/0001879016-23-000003-index.html", "eps": { "value": 1.91, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001879016-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901623000003/0001879016-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8440000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001879016-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901623000003/0001879016-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 78527539, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001879016-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901623000003/0001879016-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -115734000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001879016-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1879016/000187901623000003/0001879016-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UTZ", "source_ticker": "UTZ", "name": "UTZ BRANDS CLASS A", "group": "Consumer Staples", "weight_percent": 0.04, "holding_price": 14.32, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1438800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 19500000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 800000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 112200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 102800000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2793600000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1448700000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 713700000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 120400000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 818200000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 31400000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 43100000, "tag": "InterestExpense", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 82400000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17100000, "tag": "ShareBasedCompensation", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 384400000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 323200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87773614, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.013552960800667223, "free_cash_flow": 9400000.0, "free_cash_flow_margin": 0.006533222129552404, "capex_intensity": 0.07144842924659438, "cfo_to_positive_net_income": 140.25, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.45243619489559167, "share_based_compensation_to_revenue": 0.01188490408673895, "current_ratio": 1.1893564356435644, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1739566, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001739566.json", "sha256": "f9e71b76e18c1d9206cd1dba2de30fe599dc10e768037ee143fbc92264267ee5", "retrieved_at": "2026-10-17T22:48:32.293812+00:00", "raw_path": "data/raw/f9e71b76e18c1d9206cd1dba2de30fe599dc10e768037ee143fbc92264267ee5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "eps": { "value": 0.01, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1438800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 800000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87773614, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 112200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0001628280-26-007757", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000162828026007757/0001628280-26-007757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-02-20", "accession": "0001739566-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956625000053/0001739566-25-000053-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-20", "accession": "0001739566-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956625000053/0001739566-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1409281000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-20", "accession": "0001739566-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956625000053/0001739566-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15974000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-20", "accession": "0001739566-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956625000053/0001739566-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85433980, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-20", "accession": "0001739566-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956625000053/0001739566-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 106166000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-20", "accession": "0001739566-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956625000053/0001739566-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001739566-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956624000054/0001739566-24-000054-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001739566-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956624000054/0001739566-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1438237000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001739566-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956624000054/0001739566-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24937000, "tag": "NetIncomeLoss", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001739566-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956624000054/0001739566-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81081458, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001739566-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956624000054/0001739566-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 76640000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001739566-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956624000054/0001739566-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-01", "filed": "2023-03-02", "accession": "0001739566-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956623000034/0001739566-23-000034-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-02", "accession": "0001739566-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956623000034/0001739566-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1408401000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-02", "accession": "0001739566-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956623000034/0001739566-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -392000, "tag": "NetIncomeLoss", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-02", "accession": "0001739566-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956623000034/0001739566-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80093094, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-02", "accession": "0001739566-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956623000034/0001739566-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48193000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-02", "accession": "0001739566-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1739566/000173956623000034/0001739566-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TRS", "source_ticker": "TRS", "name": "TRIMAS", "group": "Materials", "weight_percent": 0.04, "holding_price": 38.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 645720000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 41300000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 120140000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 117450000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1485080000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 779490000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 705590000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 30020000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11540000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 462670000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 183670000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40790137, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 103320000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 72790000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06395961097689401, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.9776094556350924, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.017871523260856097, "current_ratio": 2.5190286927641967, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 842633, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 400000000.0, 72790000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000842633.json", "sha256": "c4a454f7862d498d2aa10105dc78b4908f1382718a2e6099bed31016d4f365ad", "retrieved_at": "2026-10-17T22:48:32.872944+00:00", "raw_path": "data/raw/c4a454f7862d498d2aa10105dc78b4908f1382718a2e6099bed31016d4f365ad.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "eps": { "value": 2.95, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 645720000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 120140000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40790137, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117450000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000842633-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263326000012/0000842633-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000842633-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263325000015/0000842633-25-000015-index.html", "eps": { "value": 0.59, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000842633-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263325000015/0000842633-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 925010000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000842633-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263325000015/0000842633-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24250000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000842633-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263325000015/0000842633-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41055993, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000842633-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263325000015/0000842633-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63780000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000842633-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263325000015/0000842633-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000842633-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263324000004/0000842633-24-000004-index.html", "eps": { "value": 0.97, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000842633-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263324000004/0000842633-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 893550000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000842633-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263324000004/0000842633-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40360000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000842633-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263324000004/0000842633-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41685348, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000842633-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263324000004/0000842633-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88160000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000842633-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263324000004/0000842633-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000842633-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263323000006/0000842633-23-000006-index.html", "eps": { "value": 1.56, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000842633-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263323000006/0000842633-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 883830000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000842633-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263323000006/0000842633-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66170000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000842633-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263323000006/0000842633-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42478015, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000842633-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263323000006/0000842633-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72570000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000842633-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/842633/000084263323000006/0000842633-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CNXN", "source_ticker": "CNXN", "name": "PC CONNECTION INC", "group": "Information Technology", "weight_percent": 0.04, "holding_price": 90.82, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2872746000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 99282000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83722000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 65438000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7389000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1350925000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 440795000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 910130000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 193221000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10483000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9343000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1220872000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 420392000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25633000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 76265000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03455996457744611, "free_cash_flow": 58049000.0, "free_cash_flow_margin": 0.020206798651882206, "capex_intensity": 0.0025721034856544924, "cfo_to_positive_net_income": 0.7816105683094049, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0032522889249519448, "current_ratio": 2.904127576167006, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1050377, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001050377.json", "sha256": "91b3ebef46ad78ff01a9d59baf414b8c9aa429f7a2fb87a05d5ff4818e74979e", "retrieved_at": "2026-10-17T22:48:32.997444+00:00", "raw_path": "data/raw/91b3ebef46ad78ff01a9d59baf414b8c9aa429f7a2fb87a05d5ff4818e74979e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "eps": { "value": 3.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2872746000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83722000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25633000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65438000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019108", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000110465926019108/0001104659-26-019108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001382", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837025001382/0001558370-25-001382-index.html", "eps": { "value": 3.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001382", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837025001382/0001558370-25-001382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2802118000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001382", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837025001382/0001558370-25-001382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 87095000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001382", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837025001382/0001558370-25-001382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26508000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001382", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837025001382/0001558370-25-001382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 173868000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001382", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837025001382/0001558370-25-001382-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002727", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837024002727/0001558370-24-002727-index.html", "eps": { "value": 3.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002727", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837024002727/0001558370-24-002727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2850644000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002727", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837024002727/0001558370-24-002727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83271000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002727", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837024002727/0001558370-24-002727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26429000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002727", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837024002727/0001558370-24-002727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 197954000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002727", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837024002727/0001558370-24-002727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002947", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837023002947/0001558370-23-002947-index.html", "eps": { "value": 3.37, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002947", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837023002947/0001558370-23-002947-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3124996000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002947", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837023002947/0001558370-23-002947-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 89219000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002947", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837023002947/0001558370-23-002947-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26443000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002947", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837023002947/0001558370-23-002947-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34889000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002947", "source_url": "https://www.sec.gov/Archives/edgar/data/1050377/000155837023002947/0001558370-23-002947-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UVV", "source_ticker": "UVV", "name": "UNIVERSAL", "group": "Consumer Staples", "weight_percent": 0.04, "holding_price": 40.43, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2885078000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 168451000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32637000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 129100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 48829000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2766767000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1305643000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1415400000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 62178000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 616727000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 287564000, "tag": "ShortTermBorrowings", "start": null, "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 74040000, "tag": "InterestExpense", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 53437000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7115000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1971697000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 564241000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25171162, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.058386982951587445, "free_cash_flow": 80271000.0, "free_cash_flow_margin": 0.027822817961940718, "capex_intensity": 0.01692467240053822, "cfo_to_positive_net_income": 3.9556331770689708, "total_debt": 904291000.0, "debt_to_assets": 0.32684031579095746, "net_debt": 842113000.0, "interest_coverage": 2.2751350621285793, "share_based_compensation_to_revenue": 0.0024661378305889823, "current_ratio": 3.494423482164536, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 102037, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000102037.json", "sha256": "6c16c913e55bbba701cb1b3de6cb285dda453dd30c13a216b4737797804206db", "retrieved_at": "2026-10-17T22:48:33.366931+00:00", "raw_path": "data/raw/6c16c913e55bbba701cb1b3de6cb285dda453dd30c13a216b4737797804206db.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "eps": { "value": 1.3, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2885078000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32637000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25171162, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 129100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-01", "accession": "0001628280-26-039511", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000162828026039511/0001628280-26-039511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-30", "accession": "0000102037-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203725000028/0000102037-25-000028-index.html", "eps": { "value": 3.78, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-30", "accession": "0000102037-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203725000028/0000102037-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2922924000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-30", "accession": "0000102037-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203725000028/0000102037-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95047000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-30", "accession": "0000102037-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203725000028/0000102037-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25127356, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-30", "accession": "0000102037-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203725000028/0000102037-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 326974000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-30", "accession": "0000102037-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203725000028/0000102037-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-29", "accession": "0000102037-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203724000014/0000102037-24-000014-index.html", "eps": { "value": 4.78, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0000102037-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203724000014/0000102037-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2721644000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0000102037-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203724000014/0000102037-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 119598000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0000102037-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203724000014/0000102037-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25040914, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0000102037-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203724000014/0000102037-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -74632000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0000102037-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203724000014/0000102037-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-25", "accession": "0000102037-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203723000025/0000102037-23-000025-index.html", "eps": { "value": 4.97, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0000102037-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203723000025/0000102037-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2549818000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0000102037-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203723000025/0000102037-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 124052000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0000102037-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203723000025/0000102037-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24943841, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0000102037-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203723000025/0000102037-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10557000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0000102037-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/102037/000010203723000025/0000102037-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WLTH", "source_ticker": "WLTH", "name": "WEALTHFRONT", "group": "Financials", "weight_percent": 0.04, "holding_price": 11.18, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 364993000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42066000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 152189000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1415729000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 801040000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 614689000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 440805000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7397000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 259824000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1275784000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 792755000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56890456, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 282222000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 459000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1524566, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001524566.json", "sha256": "6ea66eb4e6d21fcd7364ac1bfa8b8e3534ec5bf4606a71feef8af3c0ce1fa0af", "retrieved_at": "2026-10-17T22:48:33.144187+00:00", "raw_path": "data/raw/6ea66eb4e6d21fcd7364ac1bfa8b8e3534ec5bf4606a71feef8af3c0ce1fa0af.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 364993000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42066000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56890456, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 152189000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "eps": { "value": 1.31, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 308859000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 194447000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138660318, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 123150000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "eps": { "value": 0.54, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 216714000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76966000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 143878296, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72918000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2026-04-24", "accession": "0001628280-26-027232", "source_url": "https://www.sec.gov/Archives/edgar/data/1524566/000162828026027232/0001628280-26-027232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LQDT", "source_ticker": "LQDT", "name": "LIQUIDITY SERVICES INC", "group": "Industrials", "weight_percent": 0.04, "holding_price": 44.09, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 476669000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 35066000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28093000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 66758000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7800000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 375101000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 171859000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 203242000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10409000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14490000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 224789000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 161625000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32411075, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 16180000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07356467485823497, "free_cash_flow": 58958000.0, "free_cash_flow_margin": 0.12368750642479373, "capex_intensity": 0.016363556262312003, "cfo_to_positive_net_income": 2.3763215035774037, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0303984525949873, "current_ratio": 1.3908058778035577, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1235468, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001235468.json", "sha256": "fa25ef3c6d782248749c4827aba53ed3f5de80145dc952d3e27d7104b751a801", "retrieved_at": "2026-10-17T22:48:34.363333+00:00", "raw_path": "data/raw/fa25ef3c6d782248749c4827aba53ed3f5de80145dc952d3e27d7104b751a801.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "eps": { "value": 0.87, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 476669000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28093000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32411075, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66758000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001193125-25-289159", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000119312525289159/0001193125-25-289159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-12", "accession": "0000950170-24-135700", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000095017024135700/0000950170-24-135700-index.html", "eps": { "value": 0.63, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-12", "accession": "0000950170-24-135700", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000095017024135700/0000950170-24-135700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 363318000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-12", "accession": "0000950170-24-135700", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000095017024135700/0000950170-24-135700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19991000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-12", "accession": "0000950170-24-135700", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000095017024135700/0000950170-24-135700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31634192, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-12", "accession": "0000950170-24-135700", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000095017024135700/0000950170-24-135700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70221000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-12", "accession": "0000950170-24-135700", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000095017024135700/0000950170-24-135700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-12-07", "accession": "0000950170-23-068822", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000095017023068822/0000950170-23-068822-index.html", "eps": { "value": 0.65, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-07", "accession": "0000950170-23-068822", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000095017023068822/0000950170-23-068822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 314462000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-07", "accession": "0000950170-23-068822", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000095017023068822/0000950170-23-068822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20978000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-07", "accession": "0000950170-23-068822", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000095017023068822/0000950170-23-068822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32074561, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-07", "accession": "0000950170-23-068822", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000095017023068822/0000950170-23-068822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47016000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-07", "accession": "0000950170-23-068822", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000095017023068822/0000950170-23-068822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-08", "accession": "0001235468-22-000142", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000123546822000142/0001235468-22-000142-index.html", "eps": { "value": 1.2, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-08", "accession": "0001235468-22-000142", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000123546822000142/0001235468-22-000142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 280050000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-08", "accession": "0001235468-22-000142", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000123546822000142/0001235468-22-000142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 33719424, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-08", "accession": "0001235468-22-000142", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000123546822000142/0001235468-22-000142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44833000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-08", "accession": "0001235468-22-000142", "source_url": "https://www.sec.gov/Archives/edgar/data/1235468/000123546822000142/0001235468-22-000142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HZO", "source_ticker": "HZO", "name": "MARINEMAX INC", "group": "Consumer Discretionary", "weight_percent": 0.04, "holding_price": 52.35, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2309288000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 34017000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31631000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 72806000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 60864000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2470438000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1521685000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 937190000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 170351000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 356235000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 35593000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 715679000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 71158000, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 49320000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19353000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1180879000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 984880000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22052177, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 35593000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 329445000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 16984000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1357000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 8591000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1226000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.014730514340350793, "free_cash_flow": 11942000.0, "free_cash_flow_margin": 0.005171290891391633, "capex_intensity": 0.026356175583123455, "cfo_to_positive_net_income": null, "total_debt": 1107507000.0, "debt_to_assets": 0.4483039040040673, "net_debt": 937156000.0, "interest_coverage": 0.47804884904016415, "share_based_compensation_to_revenue": 0.00838050516003201, "current_ratio": 1.1990080009747381, "cash_runway_years": null, "near_term_maturity_to_cash": 0.20893919026011 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1057060, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 35593000.0, 329445000.0, 16984000.0, 1357000.0, 8591000.0 ], "thereafter": 1226000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001057060.json", "sha256": "41069dfbb55eae57160318c65f84e42815b1531cdfea065c6ee9d2c526f95c34", "retrieved_at": "2026-10-17T22:48:34.250523+00:00", "raw_path": "data/raw/41069dfbb55eae57160318c65f84e42815b1531cdfea065c6ee9d2c526f95c34.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "eps": { "value": -1.43, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2309288000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31631000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22052177, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72806000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-17", "accession": "0001193125-25-284680", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000119312525284680/0001193125-25-284680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-14", "accession": "0000950170-24-127036", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017024127036/0000950170-24-127036-index.html", "eps": { "value": 1.65, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-14", "accession": "0000950170-24-127036", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017024127036/0000950170-24-127036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2431008000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-14", "accession": "0000950170-24-127036", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017024127036/0000950170-24-127036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38066000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-14", "accession": "0000950170-24-127036", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017024127036/0000950170-24-127036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23014208, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-14", "accession": "0000950170-24-127036", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017024127036/0000950170-24-127036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25660000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-14", "accession": "0000950170-24-127036", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017024127036/0000950170-24-127036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000950170-23-064785", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017023064785/0000950170-23-064785-index.html", "eps": { "value": 4.87, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000950170-23-064785", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017023064785/0000950170-23-064785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2394706000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000950170-23-064785", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017023064785/0000950170-23-064785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109282000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000950170-23-064785", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017023064785/0000950170-23-064785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22429381, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000950170-23-064785", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017023064785/0000950170-23-064785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -222235000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000950170-23-064785", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017023064785/0000950170-23-064785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000950170-22-025440", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017022025440/0000950170-22-025440-index.html", "eps": { "value": 8.84, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000950170-22-025440", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017022025440/0000950170-22-025440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2308098000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000950170-22-025440", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017022025440/0000950170-22-025440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 197989000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000950170-22-025440", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017022025440/0000950170-22-025440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22399209, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000950170-22-025440", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017022025440/0000950170-22-025440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 76595000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000950170-22-025440", "source_url": "https://www.sec.gov/Archives/edgar/data/1057060/000095017022025440/0000950170-22-025440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CCNE", "source_ticker": "CCNE", "name": "CNB FINANCIAL CORP", "group": "Financials", "weight_percent": 0.04, "holding_price": 33.88, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 66131000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 64983000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6332000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8396435000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7524308000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 872127000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 527896000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 84874000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 164000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10906000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2669000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24669000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 736772, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000736772.json", "sha256": "d0e06f00a60ef9c35e144a881d488713e58b2d3f31b111a6ea013c14017d0f82", "retrieved_at": "2026-10-17T22:48:34.820976+00:00", "raw_path": "data/raw/d0e06f00a60ef9c35e144a881d488713e58b2d3f31b111a6ea013c14017d0f82.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "eps": { "value": 2.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 66131000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24669000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64983000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000736772-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677226000031/0000736772-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000736772-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677225000071/0000736772-25-000071-index.html", "eps": { "value": 2.39, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000736772-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677225000071/0000736772-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 54575000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000736772-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677225000071/0000736772-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000736772-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677225000071/0000736772-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71512000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000736772-25-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677225000071/0000736772-25-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000736772-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677224000044/0000736772-24-000044-index.html", "eps": { "value": 2.55, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000736772-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677224000044/0000736772-24-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 58020000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000736772-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677224000044/0000736772-24-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20944000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000736772-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677224000044/0000736772-24-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47023000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000736772-24-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677224000044/0000736772-24-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000736772-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677223000023/0000736772-23-000023-index.html", "eps": { "value": 3.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000736772-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677223000023/0000736772-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 63188000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000736772-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677223000023/0000736772-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18020000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000736772-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677223000023/0000736772-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64053000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000736772-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/736772/000073677223000023/0000736772-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INFQ", "source_ticker": "INFQ", "name": "INFLEQTION INC", "group": "Information Technology", "weight_percent": 0.04, "holding_price": 9.48, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "operating_income": { "value": -8035205, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134544", "source_url": "https://www.sec.gov/Archives/edgar/data/2007825/000119312526134544/0001193125-26-134544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66931068, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134544", "source_url": "https://www.sec.gov/Archives/edgar/data/2007825/000119312526134544/0001193125-26-134544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -2272729, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134544", "source_url": "https://www.sec.gov/Archives/edgar/data/2007825/000119312526134544/0001193125-26-134544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 424866229, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134544", "source_url": "https://www.sec.gov/Archives/edgar/data/2007825/000119312526134544/0001193125-26-134544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 78795575, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134544", "source_url": "https://www.sec.gov/Archives/edgar/data/2007825/000119312526134544/0001193125-26-134544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -77618849, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134544", "source_url": "https://www.sec.gov/Archives/edgar/data/2007825/000119312526134544/0001193125-26-134544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1069583, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134544", "source_url": "https://www.sec.gov/Archives/edgar/data/2007825/000119312526134544/0001193125-26-134544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 75795575, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134544", "source_url": "https://www.sec.gov/Archives/edgar/data/2007825/000119312526134544/0001193125-26-134544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 0.014111417454119188, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2007825, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002007825.json", "sha256": "5669193fd1297b5caeacdaf7b8ed5e1910b003ea55e397a827f9e15e78e3b62b", "retrieved_at": "2026-10-17T22:48:34.532712+00:00", "raw_path": "data/raw/5669193fd1297b5caeacdaf7b8ed5e1910b003ea55e397a827f9e15e78e3b62b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2007825/000119312526134544/0001193125-26-134544-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134544", "source_url": "https://www.sec.gov/Archives/edgar/data/2007825/000119312526134544/0001193125-26-134544-index.html", "eps": null, "revenue": null, "net_income": { "value": -66931068, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134544", "source_url": "https://www.sec.gov/Archives/edgar/data/2007825/000119312526134544/0001193125-26-134544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -2272729, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134544", "source_url": "https://www.sec.gov/Archives/edgar/data/2007825/000119312526134544/0001193125-26-134544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134544", "source_url": "https://www.sec.gov/Archives/edgar/data/2007825/000119312526134544/0001193125-26-134544-index.html", "eps": null, "revenue": null, "net_income": { "value": -51910, "tag": "NetIncomeLoss", "start": "2024-01-04", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134544", "source_url": "https://www.sec.gov/Archives/edgar/data/2007825/000119312526134544/0001193125-26-134544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 0, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-04", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134544", "source_url": "https://www.sec.gov/Archives/edgar/data/2007825/000119312526134544/0001193125-26-134544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MCB", "source_ticker": "MCB", "name": "METROPOLITAN BANK HOLDING CORP", "group": "Financials", "weight_percent": 0.04, "holding_price": 87.41, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 11053000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71098000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 88680000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8255716000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7512604000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 743112000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 393587000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2900000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8928000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10741670, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 73466000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1476034, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001476034.json", "sha256": "7c0c621bdcb2ba60ddb3800c47bfc78de00c4dfa5b7c49df40c6c7655a426646", "retrieved_at": "2026-10-17T22:48:35.467606+00:00", "raw_path": "data/raw/7c0c621bdcb2ba60ddb3800c47bfc78de00c4dfa5b7c49df40c6c7655a426646.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "eps": { "value": 6.62, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11053000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71098000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10741670, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88680000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018208", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000110465926018208/0001104659-26-018208-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001884", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837025001884/0001558370-25-001884-index.html", "eps": { "value": 5.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001884", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837025001884/0001558370-25-001884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 23936000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001884", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837025001884/0001558370-25-001884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66686000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001884", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837025001884/0001558370-25-001884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11255223, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001884", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837025001884/0001558370-25-001884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 148459000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001884", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837025001884/0001558370-25-001884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001997", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837024001997/0001558370-24-001997-index.html", "eps": { "value": 6.91, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001997", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837024001997/0001558370-24-001997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 27880000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001997", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837024001997/0001558370-24-001997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 77268000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001997", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837024001997/0001558370-24-001997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11129900, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001997", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837024001997/0001558370-24-001997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42426000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001997", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837024001997/0001558370-24-001997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002263", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837023002263/0001558370-23-002263-index.html", "eps": { "value": 5.29, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002263", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837023002263/0001558370-23-002263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 26851000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002263", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837023002263/0001558370-23-002263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 59425000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002263", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837023002263/0001558370-23-002263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11200184, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002263", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837023002263/0001558370-23-002263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 85891000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002263", "source_url": "https://www.sec.gov/Archives/edgar/data/1476034/000155837023002263/0001558370-23-002263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMTB", "source_ticker": "AMTB", "name": "AMERANT BANCORP CLASS A", "group": "Financials", "weight_percent": 0.04, "holding_price": 29.03, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 52417000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 136980000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7745000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9777018000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8838216000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 938802000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6686000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4979000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41731303, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 33000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1734342, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001734342.json", "sha256": "8e3f70e84552203ee78de22fdee2c8dcec55e4f451d7f8f2d6400f9b557670ed", "retrieved_at": "2026-10-17T22:48:35.876860+00:00", "raw_path": "data/raw/8e3f70e84552203ee78de22fdee2c8dcec55e4f451d7f8f2d6400f9b557670ed.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "eps": { "value": 1.26, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 52417000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41731303, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 136980000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001734342-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434226000017/0001734342-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001734342-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434225000023/0001734342-25-000023-index.html", "eps": { "value": -0.44, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001734342-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434225000023/0001734342-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -15752000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001734342-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434225000023/0001734342-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35755375, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001734342-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434225000023/0001734342-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 82194000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001734342-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434225000023/0001734342-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001734342-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434224000019/0001734342-24-000019-index.html", "eps": { "value": 0.96, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001734342-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434224000019/0001734342-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 32490000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001734342-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434224000019/0001734342-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33675388, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001734342-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434224000019/0001734342-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26721000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001734342-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434224000019/0001734342-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001734342-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434223000016/0001734342-23-000016-index.html", "eps": { "value": 1.85, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001734342-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434223000016/0001734342-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 63310000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001734342-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434223000016/0001734342-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34142563, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001734342-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434223000016/0001734342-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -49160000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001734342-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1734342/000173434223000016/0001734342-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BFST", "source_ticker": "BFST", "name": "BUSINESS FIRST BANCSHARES INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 31.13, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 10704000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 87861000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 92083000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 66000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8214740000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7317857000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 896883000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 411175000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5821000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29545702, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3731000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1624322, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001624322.json", "sha256": "b2aadb8f9631e67ba996b86190f7ea385304bfb35b59c59dca29a8f3f4df61d5", "retrieved_at": "2026-10-17T22:48:36.018705+00:00", "raw_path": "data/raw/b2aadb8f9631e67ba996b86190f7ea385304bfb35b59c59dca29a8f3f4df61d5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "eps": { "value": 2.79, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10704000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 87861000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29545702, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 92083000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001624322-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432226000018/0001624322-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001624322-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432225000011/0001624322-25-000011-index.html", "eps": { "value": 2.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001624322-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432225000011/0001624322-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10577000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001624322-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432225000011/0001624322-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65107000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001624322-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432225000011/0001624322-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26452084, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001624322-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432225000011/0001624322-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61402000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001624322-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000162432225000011/0001624322-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001437749-24-006270", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000143774924006270/0001437749-24-006270-index.html", "eps": { "value": 2.59, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001437749-24-006270", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000143774924006270/0001437749-24-006270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9704000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001437749-24-006270", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000143774924006270/0001437749-24-006270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71043000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001437749-24-006270", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000143774924006270/0001437749-24-006270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25296200, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001437749-24-006270", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000143774924006270/0001437749-24-006270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 92427000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001437749-24-006270", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000143774924006270/0001437749-24-006270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005213", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000143774923005213/0001437749-23-005213-index.html", "eps": { "value": 2.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005213", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000143774923005213/0001437749-23-005213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8272000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005213", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000143774923005213/0001437749-23-005213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54255000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005213", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000143774923005213/0001437749-23-005213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22817493, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005213", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000143774923005213/0001437749-23-005213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 69577000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005213", "source_url": "https://www.sec.gov/Archives/edgar/data/1624322/000143774923005213/0001437749-23-005213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TRUP", "source_ticker": "TRUP", "name": "TRUPANION", "group": "Financials", "weight_percent": 0.03, "holding_price": 27.86, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1439305000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 13837000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 89488000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14129000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 915044000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 531108000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 383936000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 138024000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 10000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 13759000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 15836000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 38312000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 691062000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 409810000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43555884, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_2": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 92500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1371285, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, 10000000.0, 10000000.0, 92500000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001371285.json", "sha256": "b408e41ffc47e87cb4f563cb7e8b7b8cea73242befb469e693a2d3e8670c74d0", "retrieved_at": "2026-10-17T22:48:36.346516+00:00", "raw_path": "data/raw/b408e41ffc47e87cb4f563cb7e8b7b8cea73242befb469e693a2d3e8670c74d0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "eps": { "value": 0.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1439305000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 43555884, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89488000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001371285-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128526000018/0001371285-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001371285-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128525000052/0001371285-25-000052-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001371285-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128525000052/0001371285-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1285684000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001371285-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128525000052/0001371285-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 42158773, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001371285-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128525000052/0001371285-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48287000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001371285-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128525000052/0001371285-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001371285-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128524000029/0001371285-24-000029-index.html", "eps": { "value": -1.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001371285-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128524000029/0001371285-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1108605000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001371285-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128524000029/0001371285-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 41436882, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001371285-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128524000029/0001371285-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18638000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001371285-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128524000029/0001371285-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001371285-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128523000047/0001371285-23-000047-index.html", "eps": { "value": -1.1, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001371285-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128523000047/0001371285-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 905179000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001371285-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128523000047/0001371285-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 40765355, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001371285-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128523000047/0001371285-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001371285-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1371285/000137128523000047/0001371285-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UNIT", "source_ticker": "UNIT", "name": "UNITI GROUP INC", "group": "Communication", "weight_percent": 0.03, "holding_price": 6.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2234500000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 262000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1304700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 350200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 12036700000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11656300000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 380300000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 53500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 9529400000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 10000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23500000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 831000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1123900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 266500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.11725218169612889, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.2684141948340615, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010516894159767285, "current_ratio": 0.7393896254115134, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2020795, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002020795.json", "sha256": "a8f347035f8cfe2673ae7b0d5f3b338634c14033d9d204d22681047f916a4240", "retrieved_at": "2026-10-17T22:48:36.279739+00:00", "raw_path": "data/raw/a8f347035f8cfe2673ae7b0d5f3b338634c14033d9d204d22681047f916a4240.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "eps": { "value": 4.87, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2234500000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1304700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 266500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 350200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1166900000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 93400000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 143100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 366600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "eps": { "value": -0.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1149800000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -81700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 142500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 353200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013196", "source_url": "https://www.sec.gov/Archives/edgar/data/2020795/000162828026013196/0001628280-26-013196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HBNC", "source_ticker": "HBNC", "name": "HORIZON BANCORP INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 19.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -150482000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 79231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4956000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6436611000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5748360000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 688251000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 139459000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10304000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1621000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46486776, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 97950000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 91506000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 150066000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 6148000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 706129, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 91506000.0, 150066000.0, 0.0, 6148000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000706129.json", "sha256": "05a4cb61ba53c71fca4d01ca922783cb3acdac4a74641a1e03aed4adffd792f9", "retrieved_at": "2026-10-17T22:48:37.121313+00:00", "raw_path": "data/raw/05a4cb61ba53c71fca4d01ca922783cb3acdac4a74641a1e03aed4adffd792f9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "eps": { "value": -3.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -150482000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46486776, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 79231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000706129-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612926000024/0000706129-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000706129-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612925000036/0000706129-25-000036-index.html", "eps": { "value": 0.8, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000706129-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612925000036/0000706129-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 35429000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000706129-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612925000036/0000706129-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44064490, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000706129-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612925000036/0000706129-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6368000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000706129-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612925000036/0000706129-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000706129-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612924000015/0000706129-24-000015-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000706129-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612924000015/0000706129-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 27981000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000706129-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612924000015/0000706129-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43843880, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000706129-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612924000015/0000706129-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88936000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000706129-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612924000015/0000706129-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000706129-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612923000034/0000706129-23-000034-index.html", "eps": { "value": 2.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000706129-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612923000034/0000706129-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 93408000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000706129-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612923000034/0000706129-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43699115, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000706129-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612923000034/0000706129-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 94380000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000706129-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/706129/000070612923000034/0000706129-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SNDA", "source_ticker": "SNDA", "name": "SONIDA SENIOR LIVING", "group": "Health Care", "weight_percent": 0.03, "holding_price": 35.87, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 381141000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -70779000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 24364000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 33284000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 844845000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 788590000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -11000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 11008000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 682450000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7291000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 56768000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5049000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 77880000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 105134000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18087000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 8606000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 121180000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 134395000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 408562000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 95000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 20281000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -8920000.0, "free_cash_flow_margin": -0.02340341238544266, "capex_intensity": 0.08732726208935801, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.013247066046423764, "current_ratio": 0.7407689234690966, "cash_runway_years": null, "near_term_maturity_to_cash": 0.7817950581395349 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1043000, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 8606000.0, 121180000.0, 134395000.0, 408562000.0, 95000.0 ], "thereafter": 20281000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001043000.json", "sha256": "dd1db540e814786d465e64825d7cf06efe015697a1b1f0c91e47f421faee8f81", "retrieved_at": "2026-10-17T22:48:37.275006+00:00", "raw_path": "data/raw/dd1db540e814786d465e64825d7cf06efe015697a1b1f0c91e47f421faee8f81.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "eps": { "value": -4.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 381141000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -70779000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18087000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24364000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001043000-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300026000009/0001043000-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001043000-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300025000010/0001043000-25-000010-index.html", "eps": { "value": -0.54, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001043000-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300025000010/0001043000-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 304326000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001043000-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300025000010/0001043000-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2059000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001043000-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300025000010/0001043000-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14109000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001043000-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300025000010/0001043000-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1782000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001043000-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000104300025000010/0001043000-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001628280-24-013376", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000162828024013376/0001628280-24-013376-index.html", "eps": { "value": -3.85, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001628280-24-013376", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000162828024013376/0001628280-24-013376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 255322000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001628280-24-013376", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000162828024013376/0001628280-24-013376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21107000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001628280-24-013376", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000162828024013376/0001628280-24-013376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6786000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001628280-24-013376", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000162828024013376/0001628280-24-013376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10683000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001628280-24-013376", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000162828024013376/0001628280-24-013376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001628280-23-009942", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000162828023009942/0001628280-23-009942-index.html", "eps": { "value": -9.27, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001628280-23-009942", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000162828023009942/0001628280-23-009942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 238433000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001628280-23-009942", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000162828023009942/0001628280-23-009942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54401000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001628280-23-009942", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000162828023009942/0001628280-23-009942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6359000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001628280-23-009942", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000162828023009942/0001628280-23-009942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2578000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001628280-23-009942", "source_url": "https://www.sec.gov/Archives/edgar/data/1043000/000162828023009942/0001628280-23-009942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LADR", "source_ticker": "LADR", "name": "LADDER CAPITAL CORP CLASS A", "group": "Financials", "weight_percent": 0.03, "holding_price": 8.82, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "total_assets": { "value": 5152550000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001577670-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767026000011/0001577670-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3671193000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001577670-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767026000011/0001577670-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1483926000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001577670-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767026000011/0001577670-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 37953000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001577670-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767026000011/0001577670-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 653392000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001577670-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767026000011/0001577670-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 715346000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001577670-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767026000011/0001577670-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 24269000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001577670-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767026000011/0001577670-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 949433000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001577670-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767026000011/0001577670-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 601176000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001577670-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767026000011/0001577670-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 583347000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001577670-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767026000011/0001577670-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1577670, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 653392000.0, 715346000.0, 24269000.0, 949433000.0, 601176000.0 ], "thereafter": 583347000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001577670.json", "sha256": "3ecb7ea6c7e9707385da5dabce9deb753e78f76e1846f70016564779eeb66873", "retrieved_at": "2026-10-17T22:48:37.628678+00:00", "raw_path": "data/raw/3ecb7ea6c7e9707385da5dabce9deb753e78f76e1846f70016564779eeb66873.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767026000011/0001577670-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001577670-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767026000011/0001577670-26-000011-index.html", "eps": { "value": 0.51, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001577670-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767026000011/0001577670-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-02-10", "accession": "0001577670-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767025000010/0001577670-25-000010-index.html", "eps": { "value": 0.86, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0001577670-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767025000010/0001577670-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001577670-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767024000006/0001577670-24-000006-index.html", "eps": { "value": 0.81, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001577670-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767024000006/0001577670-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-13", "accession": "0001577670-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767023000003/0001577670-23-000003-index.html", "eps": { "value": 1.13, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0001577670-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1577670/000157767023000003/0001577670-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRCT", "source_ticker": "PRCT", "name": "PROCEPT BIOROBOTICS", "group": "Health Care", "weight_percent": 0.03, "holding_price": 18.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 308054000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -103859000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -95572000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -48985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9356000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 508081000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 142211000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 365870000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 286503000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 51615000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6390000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 47603000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 450378000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 65795000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55544000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 52000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.3371454355405221, "free_cash_flow": -58341000.0, "free_cash_flow_margin": -0.189385627195232, "capex_intensity": 0.030371298538567914, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1545281022158453, "current_ratio": 6.845170605669124, "cash_runway_years": 5.848790446054915, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1588978, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 52000000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001588978.json", "sha256": "0609bb2901d15b3507aca8fe961cf4afdf613312a1e1313df0e97c6a800cb78f", "retrieved_at": "2026-10-17T22:48:38.025595+00:00", "raw_path": "data/raw/0609bb2901d15b3507aca8fe961cf4afdf613312a1e1313df0e97c6a800cb78f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "eps": { "value": -1.72, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 308054000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -95572000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55544000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -48985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001588978-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897826000009/0001588978-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001588978-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897825000007/0001588978-25-000007-index.html", "eps": { "value": -1.75, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001588978-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897825000007/0001588978-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 224498000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001588978-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897825000007/0001588978-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -91413000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001588978-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897825000007/0001588978-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52125000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001588978-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897825000007/0001588978-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -99213000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001588978-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897825000007/0001588978-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001588978-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897824000006/0001588978-24-000006-index.html", "eps": { "value": -2.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001588978-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897824000006/0001588978-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 136191000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001588978-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897824000006/0001588978-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -105897000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001588978-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897824000006/0001588978-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47255000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001588978-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897824000006/0001588978-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -108003000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001588978-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897824000006/0001588978-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001588978-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897823000009/0001588978-23-000009-index.html", "eps": { "value": -1.96, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001588978-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897823000009/0001588978-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 75014000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001588978-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897823000009/0001588978-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -87154000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001588978-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897823000009/0001588978-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001588978-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897823000009/0001588978-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -80382000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001588978-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1588978/000158897823000009/0001588978-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CSTL", "source_ticker": "CSTL", "name": "CASTLE BIOSCIENCES", "group": "Health Care", "weight_percent": 0.03, "holding_price": 33.8, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 344229000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -42810000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24158000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 64347000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 36021000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 578556000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 107683000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 470873000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 116729000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 9640000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 417000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 40771000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 45893000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 361097000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 68677000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28986000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.12436488500387823, "free_cash_flow": 28326000.0, "free_cash_flow_margin": 0.08228824416304263, "capex_intensity": 0.1046425490008105, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.13332113215330493, "current_ratio": 5.2579029369366745, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1447362, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001447362.json", "sha256": "b5b12bbb6c222921977bf2a7a522ce535d23114b78b16b6605d69acd491e349c", "retrieved_at": "2026-10-17T22:48:38.315817+00:00", "raw_path": "data/raw/b5b12bbb6c222921977bf2a7a522ce535d23114b78b16b6605d69acd491e349c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "eps": { "value": -0.83, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 344229000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24158000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28986000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64347000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012272", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000162828026012272/0001628280-26-012272-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001447362-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736225000031/0001447362-25-000031-index.html", "eps": { "value": 0.62, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001447362-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736225000031/0001447362-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 332069000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001447362-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736225000031/0001447362-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18245000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001447362-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736225000031/0001447362-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29255000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001447362-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736225000031/0001447362-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64866000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001447362-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736225000031/0001447362-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001447362-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736224000017/0001447362-24-000017-index.html", "eps": { "value": -2.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001447362-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736224000017/0001447362-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 219788000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001447362-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736224000017/0001447362-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57466000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001447362-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736224000017/0001447362-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26802000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001447362-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736224000017/0001447362-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5626000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001447362-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736224000017/0001447362-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001447362-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736223000038/0001447362-23-000038-index.html", "eps": { "value": -2.58, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001447362-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736223000038/0001447362-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 137039000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001447362-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736223000038/0001447362-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -67138000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001447362-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736223000038/0001447362-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26054000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001447362-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736223000038/0001447362-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -41655000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001447362-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1447362/000144736223000038/0001447362-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NUTX", "source_ticker": "NUTX", "name": "NUTEX HEALTH INC", "group": "Health Care", "weight_percent": 0.03, "holding_price": 200.8, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 875257000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 275625000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70789000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 248125000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2526000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 918525000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 495088000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 329447000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 185574000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 29174000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 13336000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 20530000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 538811000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 157911000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6756108, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 5000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 14076000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5964000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3427000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1810000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 8688000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 9529000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.31490750716646654, "free_cash_flow": 245599000.0, "free_cash_flow_margin": 0.28060215456717286, "capex_intensity": 0.002886009480643971, "cfo_to_positive_net_income": 3.50513497859837, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 3.4121182184901624, "cash_runway_years": null, "near_term_maturity_to_cash": 0.07585114294028258 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1479681, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 14076000.0, 5964000.0, 3427000.0, 1810000.0, 8688000.0 ], "thereafter": 9529000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001479681.json", "sha256": "1e4c4278b3e624c66aafe376ea707c33deb0bbd1075a4c39e2ccf48ef8d47252", "retrieved_at": "2026-10-17T22:48:38.581162+00:00", "raw_path": "data/raw/1e4c4278b3e624c66aafe376ea707c33deb0bbd1075a4c39e2ccf48ef8d47252.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "eps": { "value": 10.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 875257000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70789000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6756108, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 248125000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015168", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000162828026015168/0001628280-26-015168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001479681-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000147968125000006/0001479681-25-000006-index.html", "eps": { "value": 9.71, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001479681-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000147968125000006/0001479681-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 479948633, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001479681-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000147968125000006/0001479681-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52179168, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001479681-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000147968125000006/0001479681-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5373452, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001479681-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000147968125000006/0001479681-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23153807, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001479681-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000147968125000006/0001479681-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004287", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000155837024004287/0001558370-24-004287-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004287", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000155837024004287/0001558370-24-004287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 247646316, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004287", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000155837024004287/0001558370-24-004287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45786614, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004287", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000155837024004287/0001558370-24-004287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 1256452, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004287", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000155837024004287/0001558370-24-004287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001558370-23-002713", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000155837023002713/0001558370-23-002713-index.html", "eps": { "value": -0.67, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001558370-23-002713", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000155837023002713/0001558370-23-002713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 219294306, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001558370-23-002713", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000155837023002713/0001558370-23-002713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -424780446, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001558370-23-002713", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000155837023002713/0001558370-23-002713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 50607108, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001558370-23-002713", "source_url": "https://www.sec.gov/Archives/edgar/data/1479681/000155837023002713/0001558370-23-002713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MNKD", "source_ticker": "MNKD", "name": "MANNKIND", "group": "Health Care", "weight_percent": 0.03, "holding_price": 3.19, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 348966000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 38801000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5863000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18255000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4566000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 792182000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 843204000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -51022000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 74882000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24195000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 291579000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 171031000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 314112000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 36319000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 325000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1111884825455775, "free_cash_flow": 13689000.0, "free_cash_flow_margin": 0.03922731727446227, "capex_intensity": 0.013084369250872578, "cfo_to_positive_net_income": 3.1135937233498208, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06933340210794174, "current_ratio": 1.7048312878951768, "cash_runway_years": null, "near_term_maturity_to_cash": 0.4850164258433268 }, "observation_status": "sec-xbrl-unreviewed", "cik": 899460, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 36319000.0, null, null, 325000000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000899460.json", "sha256": "9e60e1dbc525d55e2835e43f90f53d225ddf4cef3e77b95b2429df8b145d4806", "retrieved_at": "2026-10-17T22:48:39.085509+00:00", "raw_path": "data/raw/9e60e1dbc525d55e2835e43f90f53d225ddf4cef3e77b95b2429df8b145d4806.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 348966000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5863000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 314112000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18255000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073516", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000119312526073516/0001193125-26-073516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027735", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000095017025027735/0000950170-25-027735-index.html", "eps": { "value": 0.1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027735", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000095017025027735/0000950170-25-027735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 285504000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027735", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000095017025027735/0000950170-25-027735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27588000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027735", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000095017025027735/0000950170-25-027735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 283844000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027735", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000095017025027735/0000950170-25-027735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42511000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027735", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000095017025027735/0000950170-25-027735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021423", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000095017024021423/0000950170-24-021423-index.html", "eps": { "value": -0.04, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021423", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000095017024021423/0000950170-24-021423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 198962000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021423", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000095017024021423/0000950170-24-021423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11938000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021423", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000095017024021423/0000950170-24-021423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 267014000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021423", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000095017024021423/0000950170-24-021423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34094000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021423", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000095017024021423/0000950170-24-021423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001564590-23-002309", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000156459023002309/0001564590-23-002309-index.html", "eps": { "value": -0.34, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001564590-23-002309", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000156459023002309/0001564590-23-002309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 99770000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001564590-23-002309", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000156459023002309/0001564590-23-002309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -87400000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001564590-23-002309", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000156459023002309/0001564590-23-002309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 257092000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001564590-23-002309", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000156459023002309/0001564590-23-002309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -80679000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001564590-23-002309", "source_url": "https://www.sec.gov/Archives/edgar/data/899460/000156459023002309/0001564590-23-002309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GTM", "source_ticker": "GTM", "name": "ZOOMINFO TECHNOLOGIES", "group": "Communication", "weight_percent": 0.03, "holding_price": 4.08, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1249500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 225700000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 124200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 465400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6439500000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4930800000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1508700000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 175900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1318100000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5900000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 116200000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 454000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 632900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 324014369, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 411100000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 105900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 655900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 558600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.18063225290116047, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 3.747181964573269, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09299719887955182, "current_ratio": 0.7173329119924159, "cash_runway_years": null, "near_term_maturity_to_cash": 0.033541785105173395 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1794515, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5900000.0, 5900000.0, 105900000.0, 655900000.0, 558600000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001794515.json", "sha256": "4b484f3726fb27c083ae3dc2827339817a16a25143169b1ed238bfabcd6827a3", "retrieved_at": "2026-10-17T22:48:39.107633+00:00", "raw_path": "data/raw/4b484f3726fb27c083ae3dc2827339817a16a25143169b1ed238bfabcd6827a3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "eps": { "value": 0.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1249500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 124200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 324014369, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 465400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001794515-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451526000012/0001794515-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001794515-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451525000045/0001794515-25-000045-index.html", "eps": { "value": 0.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001794515-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451525000045/0001794515-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1214300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001794515-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451525000045/0001794515-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29100000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001794515-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451525000045/0001794515-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 362189144, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001794515-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451525000045/0001794515-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 369400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001794515-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451525000045/0001794515-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001794515-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451524000016/0001794515-24-000016-index.html", "eps": { "value": 0.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001794515-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451524000016/0001794515-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1239500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001794515-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451524000016/0001794515-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 107300000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001794515-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451524000016/0001794515-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 434900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001794515-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451524000016/0001794515-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001794515-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451523000034/0001794515-23-000034-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001794515-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451523000034/0001794515-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1098000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001794515-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451523000034/0001794515-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63200000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001794515-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451523000034/0001794515-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 417000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001794515-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1794515/000179451523000034/0001794515-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CAC", "source_ticker": "CAC", "name": "CAMDEN NATIONAL CORP", "group": "Financials", "weight_percent": 0.03, "holding_price": 55.87, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 41739000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65160000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 63912000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5708000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6974584000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6278026000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 696558000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 581780000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3419000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16977077, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 750686, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000750686.json", "sha256": "05f5b1fb33a942b79ebff22a5a1ea27627480edfd41936110e65a9bb7674ac62", "retrieved_at": "2026-10-17T22:48:39.743857+00:00", "raw_path": "data/raw/05f5b1fb33a942b79ebff22a5a1ea27627480edfd41936110e65a9bb7674ac62.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "eps": { "value": 3.84, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 41739000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65160000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16977077, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63912000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000750686-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068626000010/0000750686-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000750686-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068625000044/0000750686-25-000044-index.html", "eps": { "value": 3.62, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000750686-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068625000044/0000750686-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 35688000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000750686-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068625000044/0000750686-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53004000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000750686-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068625000044/0000750686-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14633803, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000750686-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068625000044/0000750686-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60933000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000750686-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068625000044/0000750686-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000750686-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068624000025/0000750686-24-000025-index.html", "eps": { "value": 2.97, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000750686-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068624000025/0000750686-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 33567000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000750686-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068624000025/0000750686-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43383000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000750686-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068624000025/0000750686-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14609345, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000750686-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068624000025/0000750686-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67508000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000750686-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068624000025/0000750686-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000750686-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068623000033/0000750686-23-000033-index.html", "eps": { "value": 4.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000750686-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068623000033/0000750686-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 33274000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000750686-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068623000033/0000750686-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61439000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000750686-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068623000033/0000750686-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14701010, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000750686-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068623000033/0000750686-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 105183000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000750686-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/750686/000075068623000033/0000750686-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ATEX", "source_ticker": "ATEX", "name": "ANTERIX", "group": "Communication", "weight_percent": 0.03, "holding_price": 84.48, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 6501000, "tag": "Revenues", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 93930000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90635000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 5511000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 31000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 465210000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 202889000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 262321000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 98533000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 464000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 119985000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 35995000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18755739, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 990000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 14.448546377480387, "free_cash_flow": 5480000.0, "free_cash_flow_margin": 0.8429472388863252, "capex_intensity": 0.004768497154283956, "cfo_to_positive_net_income": 0.06080432503999559, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 3.333379636060564, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1304492, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001304492.json", "sha256": "a7be00deb9f8a8f608dd865b7e294daab498b3a1e039fb1ec7eb3f60745a9905", "retrieved_at": "2026-10-17T22:48:39.721940+00:00", "raw_path": "data/raw/a7be00deb9f8a8f608dd865b7e294daab498b3a1e039fb1ec7eb3f60745a9905.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "eps": { "value": 4.83, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6501000, "tag": "Revenues", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90635000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18755739, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5511000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-25", "accession": "0001304492-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449226000027/0001304492-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-06-24", "accession": "0001304492-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449225000056/0001304492-25-000056-index.html", "eps": { "value": -0.61, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-24", "accession": "0001304492-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449225000056/0001304492-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6031000, "tag": "Revenues", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-24", "accession": "0001304492-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449225000056/0001304492-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11372000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-24", "accession": "0001304492-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449225000056/0001304492-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18562446, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-24", "accession": "0001304492-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449225000056/0001304492-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -29263000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-24", "accession": "0001304492-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449225000056/0001304492-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-06-26", "accession": "0001304492-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449224000077/0001304492-24-000077-index.html", "eps": { "value": -0.49, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-26", "accession": "0001304492-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449224000077/0001304492-24-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4191000, "tag": "Revenues", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-26", "accession": "0001304492-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449224000077/0001304492-24-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9128000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-26", "accession": "0001304492-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449224000077/0001304492-24-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18765190, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-26", "accession": "0001304492-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449224000077/0001304492-24-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41993000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-26", "accession": "0001304492-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449224000077/0001304492-24-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001304492-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449223000030/0001304492-23-000030-index.html", "eps": { "value": -0.87, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001304492-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449223000030/0001304492-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1919000, "tag": "Revenues", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001304492-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449223000030/0001304492-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16317000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001304492-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449223000030/0001304492-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18841049, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001304492-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449223000030/0001304492-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27250000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001304492-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1304492/000130449223000030/0001304492-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NBN", "source_ticker": "NBN", "name": "NORTHEAST BANK", "group": "Financials", "weight_percent": 0.03, "holding_price": 125.02, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "NBN absent from current SEC directory; review identity manually" }, { "ticker": "NEXT", "source_ticker": "NEXT", "name": "NEXTDECADE", "group": "Energy", "weight_percent": 0.03, "holding_price": 6.01, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -225931000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -429637000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -169397000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4846807000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 12425828000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 10124741000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 95338000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 143782000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 8510925000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 170011000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 39211000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 718049000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1336030000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 262164000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 16946000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -5016204000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -1.3289198934186612, "share_based_compensation_to_revenue": null, "current_ratio": 0.5374497578647186, "cash_runway_years": 0.8487871686039304, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1612720, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001612720.json", "sha256": "f2086d6eb13febf793824610b3e3cd67aeddb7b820b462db18574b9142f6264a", "retrieved_at": "2026-10-17T22:48:40.148056+00:00", "raw_path": "data/raw/f2086d6eb13febf793824610b3e3cd67aeddb7b820b462db18574b9142f6264a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "eps": { "value": -1.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -429637000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 262164000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -169397000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001612720-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000161272026000009/0001612720-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008841", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000162828025008841/0001628280-25-008841-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008841", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000162828025008841/0001628280-25-008841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008841", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000162828025008841/0001628280-25-008841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 277447000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008841", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000162828025008841/0001628280-25-008841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 258535000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008841", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000162828025008841/0001628280-25-008841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -95585000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008841", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000162828025008841/0001628280-25-008841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001628280-24-010236", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000162828024010236/0001628280-24-010236-index.html", "eps": { "value": -0.94, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001628280-24-010236", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000162828024010236/0001628280-24-010236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001628280-24-010236", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000162828024010236/0001628280-24-010236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 194595000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001628280-24-010236", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000162828024010236/0001628280-24-010236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -73620000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001628280-24-010236", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000162828024010236/0001628280-24-010236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006171", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000143774923006171/0001437749-23-006171-index.html", "eps": null, "revenue": { "value": 0, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006171", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000143774923006171/0001437749-23-006171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60071000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006171", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000143774923006171/0001437749-23-006171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130136000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006171", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000143774923006171/0001437749-23-006171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -40076000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006171", "source_url": "https://www.sec.gov/Archives/edgar/data/1612720/000143774923006171/0001437749-23-006171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VTOL", "source_ticker": "VTOL", "name": "BRISTOW GROUP", "group": "Energy", "weight_percent": 0.03, "holding_price": 37.88, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1490512000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 158806000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 129074000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 198406000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2311261000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1251638000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1059705000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 286208000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 643511000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 27943000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 70269000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16895000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 694288000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 365230000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29884000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15213000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 27943000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 27943000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 427943000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 27943000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 27943000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 143798000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10654459675601403, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.5371492322233757, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011335031183915326, "current_ratio": 1.9009610382498698, "cash_runway_years": null, "near_term_maturity_to_cash": 0.09763179226296959 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1525221, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 27943000.0, 27943000.0, 427943000.0, 27943000.0, 27943000.0 ], "thereafter": 143798000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001525221.json", "sha256": "11099f1dc0cfbcfa831a7979248916376b91671da45e9597076be37e27ffdc75", "retrieved_at": "2026-10-17T22:48:40.932268+00:00", "raw_path": "data/raw/11099f1dc0cfbcfa831a7979248916376b91671da45e9597076be37e27ffdc75.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "eps": { "value": 4.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1490512000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 129074000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29884000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 198406000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001525221-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522126000013/0001525221-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001525221-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522125000016/0001525221-25-000016-index.html", "eps": { "value": 3.21, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001525221-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522125000016/0001525221-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1415491000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001525221-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522125000016/0001525221-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 94797000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001525221-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522125000016/0001525221-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29552000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001525221-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522125000016/0001525221-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 177420000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001525221-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522125000016/0001525221-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001525221-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522124000011/0001525221-24-000011-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001525221-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522124000011/0001525221-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1263855000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001525221-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522124000011/0001525221-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6780000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001525221-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522124000011/0001525221-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28139000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001525221-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522124000011/0001525221-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32037000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001525221-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522124000011/0001525221-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-06", "accession": "0001525221-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522124000011/0001525221-24-000011-index.html", "eps": { "value": 0.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-06", "accession": "0001525221-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522124000011/0001525221-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1209968000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-06", "accession": "0001525221-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522124000011/0001525221-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9215000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-06", "accession": "0001525221-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522124000011/0001525221-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28406000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-06", "accession": "0001525221-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522124000011/0001525221-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7727000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-06", "accession": "0001525221-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1525221/000152522124000011/0001525221-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DMC", "source_ticker": "DMC", "name": "DEL MONTE", "group": "Consumer Staples", "weight_percent": 0.03, "holding_price": 29.85, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4322300000, "tag": "Revenues", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 137400000, "tag": "OperatingIncomeLoss", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90700000, "tag": "NetIncomeLoss", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 245100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3059000000, "tag": "Assets", "start": null, "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1028800000, "tag": "Liabilities", "start": null, "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2016200000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 35700000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 11200000, "tag": "InterestExpense", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 72500000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10000000, "tag": "ShareBasedCompensation", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1140800000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 529300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48152881, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 29800000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.031788631052911645, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.7023153252480707, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 12.267857142857142, "share_based_compensation_to_revenue": 0.0023135830460634384, "current_ratio": 2.155299452106556, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1047340, "fiscal_year": "2025", "fiscal_end": "2025-12-26", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001047340.json", "sha256": "c09e2826f6e6443ced7d2a6a4a21ebb55b8c3abe803b38e69360a0c84ebcdc56", "retrieved_at": "2026-10-17T22:48:41.622206+00:00", "raw_path": "data/raw/c09e2826f6e6443ced7d2a6a4a21ebb55b8c3abe803b38e69360a0c84ebcdc56.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "eps": { "value": 1.88, "tag": "EarningsPerShareDiluted", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4322300000, "tag": "Revenues", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90700000, "tag": "NetIncomeLoss", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48152881, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 245100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-19", "accession": "0001047340-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734026000015/0001047340-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-27", "filed": "2025-02-24", "accession": "0001047340-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734025000009/0001047340-25-000009-index.html", "eps": { "value": 2.96, "tag": "EarningsPerShareDiluted", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-24", "accession": "0001047340-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734025000009/0001047340-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4280200000, "tag": "Revenues", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-24", "accession": "0001047340-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734025000009/0001047340-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 142200000, "tag": "NetIncomeLoss", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-24", "accession": "0001047340-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734025000009/0001047340-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48040005, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-24", "accession": "0001047340-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734025000009/0001047340-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 182500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-24", "accession": "0001047340-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734025000009/0001047340-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-29", "filed": "2024-02-26", "accession": "0001047340-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734024000017/0001047340-24-000017-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-26", "accession": "0001047340-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734024000017/0001047340-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4320700000, "tag": "Revenues", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-26", "accession": "0001047340-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734024000017/0001047340-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11400000, "tag": "NetIncomeLoss", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-26", "accession": "0001047340-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734024000017/0001047340-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47979143, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-26", "accession": "0001047340-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734024000017/0001047340-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 177900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-26", "accession": "0001047340-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734024000017/0001047340-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-30", "filed": "2023-02-22", "accession": "0001047340-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734023000012/0001047340-23-000012-index.html", "eps": { "value": 2.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-22", "accession": "0001047340-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734023000012/0001047340-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4442300000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-22", "accession": "0001047340-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734023000012/0001047340-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 98600000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-22", "accession": "0001047340-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734023000012/0001047340-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47943464, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-22", "accession": "0001047340-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734023000012/0001047340-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-22", "accession": "0001047340-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1047340/000104734023000012/0001047340-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TDAY", "source_ticker": "TDAY", "name": "USA TODAY INC", "group": "Communication", "weight_percent": 0.03, "holding_price": 7.18, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2302226000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1749000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 114389000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 51486000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1837158000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1682546000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 155111000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 90213000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 884900000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 69300000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 165759000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9149000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 389177000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 517783000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 145977000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3064000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 62903000.0, "free_cash_flow_margin": 0.027322686825706946, "capex_intensity": 0.022363573341626756, "cfo_to_positive_net_income": 65.40251572327044, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.003973979965476891, "current_ratio": 0.7516218184065525, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1579684, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001579684.json", "sha256": "46681bb57fe29cbf91aa067f94112e9ef65fdf1f6352c48a28674ac3bad03117", "retrieved_at": "2026-10-17T22:48:41.972643+00:00", "raw_path": "data/raw/46681bb57fe29cbf91aa067f94112e9ef65fdf1f6352c48a28674ac3bad03117.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "eps": { "value": 0.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2302226000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1749000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 145977000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 114389000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001579684-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968426000010/0001579684-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001579684-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968425000007/0001579684-25-000007-index.html", "eps": { "value": -0.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001579684-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968425000007/0001579684-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2509315000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001579684-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968425000007/0001579684-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26354000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001579684-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968425000007/0001579684-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 142516000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001579684-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968425000007/0001579684-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 100310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001579684-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968425000007/0001579684-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001579684-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968424000008/0001579684-24-000008-index.html", "eps": { "value": -0.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001579684-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968424000008/0001579684-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2663550000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001579684-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968424000008/0001579684-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27791000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001579684-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968424000008/0001579684-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 139633000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001579684-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968424000008/0001579684-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 94574000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001579684-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968424000008/0001579684-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001579684-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968423000014/0001579684-23-000014-index.html", "eps": { "value": -0.57, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001579684-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968423000014/0001579684-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2945303000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001579684-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968423000014/0001579684-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78002000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001579684-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968423000014/0001579684-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 136903000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001579684-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968423000014/0001579684-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40776000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001579684-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1579684/000157968423000014/0001579684-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MSEX", "source_ticker": "MSEX", "name": "MIDDLESEX WATER", "group": "Utilities", "weight_percent": 0.03, "holding_price": 53.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 194694000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 54376000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42822000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 62596000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1365737000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 494031000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 2800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 378874000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7850000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1237000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 41766000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 93795000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18137000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 30454000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 7500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 7200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 6700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 5800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 350800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2792895518095062, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.4617719863621503, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006353559945350139, "current_ratio": 0.44529026067487604, "cash_runway_years": null, "near_term_maturity_to_cash": 2.8214285714285716 }, "observation_status": "sec-xbrl-unreviewed", "cik": 66004, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7900000.0, 7500000.0, 7200000.0, 6700000.0, 5800000.0 ], "thereafter": 350800000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000066004.json", "sha256": "299b76372cf8fdd02883809486f7e6aefe07806a311f2ce9027003c36d4b10c9", "retrieved_at": "2026-10-17T22:48:41.598204+00:00", "raw_path": "data/raw/299b76372cf8fdd02883809486f7e6aefe07806a311f2ce9027003c36d4b10c9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "eps": { "value": 2.36, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 194694000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42822000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18137000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62596000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001628280-26-009777", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000162828026009777/0001628280-26-009777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001174947-25-000251", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494725000251/0001174947-25-000251-index.html", "eps": { "value": 2.47, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001174947-25-000251", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494725000251/0001174947-25-000251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 191877000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001174947-25-000251", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494725000251/0001174947-25-000251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44351000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001174947-25-000251", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494725000251/0001174947-25-000251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17946000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001174947-25-000251", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494725000251/0001174947-25-000251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58730000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001174947-25-000251", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494725000251/0001174947-25-000251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001174947-24-000281", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494724000281/0001174947-24-000281-index.html", "eps": { "value": 1.76, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001174947-24-000281", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494724000281/0001174947-24-000281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 166131000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001174947-24-000281", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494724000281/0001174947-24-000281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31524000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001174947-24-000281", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494724000281/0001174947-24-000281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17847, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001174947-24-000281", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494724000281/0001174947-24-000281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52782000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001174947-24-000281", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494724000281/0001174947-24-000281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001174947-23-000258", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494723000258/0001174947-23-000258-index.html", "eps": { "value": 2.39, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001174947-23-000258", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494723000258/0001174947-23-000258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 162292000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001174947-23-000258", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494723000258/0001174947-23-000258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42429000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001174947-23-000258", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494723000258/0001174947-23-000258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17712, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001174947-23-000258", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494723000258/0001174947-23-000258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61361000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001174947-23-000258", "source_url": "https://www.sec.gov/Archives/edgar/data/66004/000117494723000258/0001174947-23-000258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VERX", "source_ticker": "VERX", "name": "VERTEX CLASS A", "group": "Information Technology", "weight_percent": 0.03, "holding_price": 13.66, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 748444000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 2331000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7211000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 165543000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1270835000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1011915000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 258920000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 314009000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 337477000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 57763000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 560707000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 574663000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 10094000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 345000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.003114461469395172, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 22.95701012342255, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07717745081796366, "current_ratio": 0.9757144622152462, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1806837, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, 345000000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001806837.json", "sha256": "927d8f601f05faf9cb6ec28098aecc3f3e91e3179bade7b40715d19e2ebf9a29", "retrieved_at": "2026-10-17T22:48:42.002499+00:00", "raw_path": "data/raw/927d8f601f05faf9cb6ec28098aecc3f3e91e3179bade7b40715d19e2ebf9a29.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "eps": null, "revenue": { "value": 748444000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7211000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 165543000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019165", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000110465926019165/0001104659-26-019165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001820", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000155837025001820/0001558370-25-001820-index.html", "eps": null, "revenue": { "value": 666776000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001820", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000155837025001820/0001558370-25-001820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52729000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001820", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000155837025001820/0001558370-25-001820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 164821000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001820", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000155837025001820/0001558370-25-001820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002192", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000155837024002192/0001558370-24-002192-index.html", "eps": null, "revenue": { "value": 572387000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002192", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000155837024002192/0001558370-24-002192-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13093000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002192", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000155837024002192/0001558370-24-002192-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 74332000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002192", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000155837024002192/0001558370-24-002192-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003469", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000155837023003469/0001558370-23-003469-index.html", "eps": null, "revenue": { "value": 491624000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003469", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000155837023003469/0001558370-23-003469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12304000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003469", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000155837023003469/0001558370-23-003469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 76846000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003469", "source_url": "https://www.sec.gov/Archives/edgar/data/1806837/000155837023003469/0001558370-23-003469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PBLS", "source_ticker": "PBLS", "name": "PARABILIS MEDICINES INC", "group": "Health Care", "weight_percent": 0.03, "holding_price": 25.18, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "AORT", "source_ticker": "AORT", "name": "ARTIVION", "group": "Health Care", "weight_percent": 0.03, "holding_price": 21.87, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 441330000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 33745000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9768000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 39880000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 39041000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 884796000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 436564000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 448232000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 64908000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 215114000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 22458000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24385000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 358082000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 101556000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47162000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 13074000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 220000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07646205787052772, "free_cash_flow": 839000.0, "free_cash_flow_margin": 0.0019010717603607278, "capex_intensity": 0.08846214850565337, "cfo_to_positive_net_income": 4.082719082719083, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05525343847007908, "current_ratio": 3.5259561227303164, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 784199, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 0.0 ], "thereafter": 220000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000784199.json", "sha256": "dc42ea274ebdb6c2e263e7a6f54e814b250d9d0b6b09959f723b7a7b942385e2", "retrieved_at": "2026-10-17T22:48:43.103461+00:00", "raw_path": "data/raw/dc42ea274ebdb6c2e263e7a6f54e814b250d9d0b6b09959f723b7a7b942385e2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "eps": { "value": 0.21, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 441330000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9768000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47162000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39880000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-009046", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000162828026009046/0001628280-26-009046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000784199-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419925000029/0000784199-25-000029-index.html", "eps": { "value": -0.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000784199-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419925000029/0000784199-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 388537000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000784199-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419925000029/0000784199-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13359000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000784199-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419925000029/0000784199-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41676000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000784199-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419925000029/0000784199-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000784199-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419925000029/0000784199-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000784199-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419924000033/0000784199-24-000033-index.html", "eps": { "value": -0.75, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000784199-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419924000033/0000784199-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 354004000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000784199-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419924000033/0000784199-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30690000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000784199-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419924000033/0000784199-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40743000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000784199-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419924000033/0000784199-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18825000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000784199-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419924000033/0000784199-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000784199-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419923000040/0000784199-23-000040-index.html", "eps": { "value": -0.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000784199-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419923000040/0000784199-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 313789000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000784199-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419923000040/0000784199-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19192000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000784199-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419923000040/0000784199-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40032000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000784199-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419923000040/0000784199-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5153000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000784199-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/784199/000078419923000040/0000784199-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DEC", "source_ticker": "DEC", "name": "DIVERSIFIED ENERGY COMPANY", "group": "Energy", "weight_percent": 0.03, "holding_price": 14.43, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1829142000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 535017000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 341115000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 464619000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 184600000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6168959000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5173969000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 984058000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 29697000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2715461000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 236553000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 412506000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10398000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 650162000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1075694000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74478592, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 236553000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 217426000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 197691000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 969696000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 253467000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1110412000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.29249615393446765, "free_cash_flow": 280019000.0, "free_cash_flow_margin": 0.15308762250279093, "capex_intensity": 0.10092163429629848, "cfo_to_positive_net_income": 1.3620597159315773, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0056846324670255235, "current_ratio": 0.604411663540003, "cash_runway_years": null, "near_term_maturity_to_cash": 7.9655520759672696 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1922446, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 236553000.0, 217426000.0, 197691000.0, 969696000.0, 253467000.0 ], "thereafter": 1110412000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001922446.json", "sha256": "6c025c0197c695e223e024bd568620fe15e74efd3542b60b042208d3208f9573", "retrieved_at": "2026-10-17T22:48:43.092280+00:00", "raw_path": "data/raw/6c025c0197c695e223e024bd568620fe15e74efd3542b60b042208d3208f9573.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "eps": { "value": 4.58, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1829142000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 341115000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74478592, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 464619000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "eps": { "value": -2.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 757290000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -104365000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48031916, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 220650000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "eps": { "value": 15.76, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1948780000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 748706000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47514521, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 291431000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0001922446-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1922446/000192244626000020/0001922446-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CFFN", "source_ticker": "CFFN", "name": "CAPITOL FEDERAL FINANCIAL INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 8.23, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 16300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68025000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 55041000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5202000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9778701000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8731024000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1047677000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 252443000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 400000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129988031, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3887000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1490906, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001490906.json", "sha256": "49d824c0acbba5fbeb85ad2c2967b55095e20a3f6c2be4556fad0057d66668f1", "retrieved_at": "2026-10-17T22:48:43.911088+00:00", "raw_path": "data/raw/49d824c0acbba5fbeb85ad2c2967b55095e20a3f6c2be4556fad0057d66668f1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "eps": { "value": 0.52, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 16300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68025000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129988031, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55041000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001490906-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090625000033/0001490906-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-27", "accession": "0001490906-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090624000035/0001490906-24-000035-index.html", "eps": { "value": 0.29, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-27", "accession": "0001490906-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090624000035/0001490906-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-27", "accession": "0001490906-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090624000035/0001490906-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38010000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-27", "accession": "0001490906-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090624000035/0001490906-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130670780, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-27", "accession": "0001490906-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090624000035/0001490906-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31184000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-27", "accession": "0001490906-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090624000035/0001490906-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001490906-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090623000028/0001490906-23-000028-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001490906-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090623000028/0001490906-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001490906-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090623000028/0001490906-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -101659000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001490906-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090623000028/0001490906-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133556864, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001490906-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090623000028/0001490906-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47531000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001490906-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090623000028/0001490906-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001490906-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090622000038/0001490906-22-000038-index.html", "eps": { "value": 0.62, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001490906-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090622000038/0001490906-22-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001490906-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090622000038/0001490906-22-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 84453000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001490906-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090622000038/0001490906-22-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135700447, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001490906-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090622000038/0001490906-22-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 97301000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001490906-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1490906/000149090622000038/0001490906-22-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ESQ", "source_ticker": "ESQ", "name": "ESQUIRE FINANCIAL HOLDINGS INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 118.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 50822000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027706", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000110465926027706/0001104659-26-027706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 59840000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027706", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000110465926027706/0001104659-26-027706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3161000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027706", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000110465926027706/0001104659-26-027706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2365661000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027706", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000110465926027706/0001104659-26-027706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2076063000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027706", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000110465926027706/0001104659-26-027706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 289598000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027706", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000110465926027706/0001104659-26-027706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 235887000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027706", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000110465926027706/0001104659-26-027706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1218000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027706", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000110465926027706/0001104659-26-027706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8662219, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027706", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000110465926027706/0001104659-26-027706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1531031, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001531031.json", "sha256": "adf37e70cf4f491cb7de3414c41efc79a6b0f9669593e7d59a2aa5efaa9c646b", "retrieved_at": "2026-10-17T22:48:44.050204+00:00", "raw_path": "data/raw/adf37e70cf4f491cb7de3414c41efc79a6b0f9669593e7d59a2aa5efaa9c646b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1531031/000110465926027706/0001104659-26-027706-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027706", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000110465926027706/0001104659-26-027706-index.html", "eps": { "value": 5.87, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027706", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000110465926027706/0001104659-26-027706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 50822000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027706", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000110465926027706/0001104659-26-027706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8662219, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027706", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000110465926027706/0001104659-26-027706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59840000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027706", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000110465926027706/0001104659-26-027706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003114", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000155837025003114/0001558370-25-003114-index.html", "eps": { "value": 5.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003114", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000155837025003114/0001558370-25-003114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 43658000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003114", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000155837025003114/0001558370-25-003114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8487041, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003114", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000155837025003114/0001558370-25-003114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42212000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003114", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000155837025003114/0001558370-25-003114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004363", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000155837024004363/0001558370-24-004363-index.html", "eps": { "value": 4.91, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004363", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000155837024004363/0001558370-24-004363-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 41011000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004363", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000155837024004363/0001558370-24-004363-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8345586, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004363", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000155837024004363/0001558370-24-004363-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42401000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004363", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000155837024004363/0001558370-24-004363-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001558370-23-004707", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000155837023004707/0001558370-23-004707-index.html", "eps": { "value": 3.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001558370-23-004707", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000155837023004707/0001558370-23-004707-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 28518000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001558370-23-004707", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000155837023004707/0001558370-23-004707-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8213694, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001558370-23-004707", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000155837023004707/0001558370-23-004707-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38797000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001558370-23-004707", "source_url": "https://www.sec.gov/Archives/edgar/data/1531031/000155837023004707/0001558370-23-004707-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GPRE", "source_ticker": "GPRE", "name": "GREEN PLAINS", "group": "Energy", "weight_percent": 0.03, "holding_price": 14.29, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 188979000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -67248000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -121278000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 110864000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 37199000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1578396000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 806425000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 766247000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 182319000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 361992000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3924000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 33584000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 98434000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17122000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 482212000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 268706000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67496000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 30000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 3924000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 63952000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 4129000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 4339000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 204441000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 93705000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.3558490625942565, "free_cash_flow": 73665000.0, "free_cash_flow_margin": 0.38980521645262173, "capex_intensity": 0.19684197715090038, "cfo_to_positive_net_income": null, "total_debt": 399500000.0, "debt_to_assets": 0.25310505095045854, "net_debt": 217181000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09060265955476535, "current_ratio": 1.7945710181387837, "cash_runway_years": null, "near_term_maturity_to_cash": 0.021522715679660374 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1309402, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 3924000.0, 63952000.0, 4129000.0, 4339000.0, 204441000.0 ], "thereafter": 93705000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001309402.json", "sha256": "7a7adff247dcc60f4bc4b7bdd1915c1ec305682d2a6437b5a2e0b1afc4ac602d", "retrieved_at": "2026-10-17T22:48:44.389765+00:00", "raw_path": "data/raw/7a7adff247dcc60f4bc4b7bdd1915c1ec305682d2a6437b5a2e0b1afc4ac602d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "eps": { "value": -1.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 188979000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -121278000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67496000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 110864000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001309402-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940226000019/0001309402-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-07", "accession": "0001309402-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940225000008/0001309402-25-000008-index.html", "eps": { "value": -1.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0001309402-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940225000008/0001309402-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 162973000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0001309402-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940225000008/0001309402-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -82497000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0001309402-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940225000008/0001309402-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63796000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0001309402-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940225000008/0001309402-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -29965000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-07", "accession": "0001309402-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940225000008/0001309402-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001309402-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940224000023/0001309402-24-000023-index.html", "eps": { "value": -1.59, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001309402-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940224000023/0001309402-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 136289000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001309402-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940224000023/0001309402-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -93384000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001309402-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940224000023/0001309402-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58814000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001309402-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940224000023/0001309402-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56346000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001309402-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940224000023/0001309402-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001309402-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940223000012/0001309402-23-000012-index.html", "eps": { "value": -2.29, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001309402-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940223000012/0001309402-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 78556000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001309402-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940223000012/0001309402-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -127218000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001309402-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940223000012/0001309402-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55541000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001309402-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940223000012/0001309402-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 69709000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001309402-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1309402/000130940223000012/0001309402-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UAA", "source_ticker": "UAA", "name": "UNDER ARMOUR INC CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 4.88, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4966370000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -163112000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -495643000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -75088000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 87075000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4415694000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3001334000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1414360000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 309168000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 590609000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 599835000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 109623000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 45625000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2718683000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1676786000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 426575000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 25000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 600000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 600000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0328433040631286, "free_cash_flow": -162163000.0, "free_cash_flow_margin": -0.03265221882380894, "capex_intensity": 0.01753292646339278, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009186790351906926, "current_ratio": 1.6213655171262165, "cash_runway_years": 4.117408906882591, "near_term_maturity_to_cash": 1.9406924390622575 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1336917, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 600000000.0, 0.0, 0.0, 0.0, 600000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001336917.json", "sha256": "7739c891031f21efaff7135aaf080be236f685c75db0823ee51fce6c9fea7fb4", "retrieved_at": "2026-10-17T22:48:44.643821+00:00", "raw_path": "data/raw/7739c891031f21efaff7135aaf080be236f685c75db0823ee51fce6c9fea7fb4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "eps": { "value": -1.16, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4966370000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -495643000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 426575000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -75088000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001336917-25-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691725000078/0001336917-25-000078-index.html", "eps": { "value": -0.47, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001336917-25-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691725000078/0001336917-25-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5164310000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001336917-25-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691725000078/0001336917-25-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -201267000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001336917-25-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691725000078/0001336917-25-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 432245000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001336917-25-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691725000078/0001336917-25-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59319000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001336917-25-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691725000078/0001336917-25-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001336917-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691724000073/0001336917-24-000073-index.html", "eps": { "value": 0.52, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001336917-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691724000073/0001336917-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5701879000, "tag": "Revenues", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001336917-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691724000073/0001336917-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 232042000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001336917-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691724000073/0001336917-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 451011000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001336917-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691724000073/0001336917-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 353970000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001336917-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691724000073/0001336917-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001336917-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691723000021/0001336917-23-000021-index.html", "eps": { "value": 0.84, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001336917-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691723000021/0001336917-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5903636000, "tag": "Revenues", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001336917-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691723000021/0001336917-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 386769000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001336917-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691723000021/0001336917-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 461509000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001336917-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691723000021/0001336917-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9914000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001336917-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691723000021/0001336917-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TSHA", "source_ticker": "TSHA", "name": "TAYSHA GENE THERAPIES", "group": "Health Care", "weight_percent": 0.03, "holding_price": 3.73, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 9773000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -110498000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -108995000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -93090000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 738000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 343320000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 96382000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 246938000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 319767000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 50106000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13298000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 324647000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 26552000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 319711972, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_4": { "value": 11969000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 38031000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -11.306456564002865, "free_cash_flow": -93828000.0, "free_cash_flow_margin": -9.600736723626317, "capex_intensity": 0.07551417169753402, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.3606876087178963, "current_ratio": 12.226837902982826, "cash_runway_years": 3.4350306155333548, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1806310, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, 11969000.0, 38031000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001806310.json", "sha256": "816ef95c3e943ff95162911e6598ca42e3dc49bb9d157863ce3e369035c3861b", "retrieved_at": "2026-10-17T22:48:44.879913+00:00", "raw_path": "data/raw/816ef95c3e943ff95162911e6598ca42e3dc49bb9d157863ce3e369035c3861b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "eps": { "value": -0.34, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9773000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -108995000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 319711972, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -93090000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115202", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000119312526115202/0001193125-26-115202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027348", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017025027348/0000950170-25-027348-index.html", "eps": { "value": -0.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027348", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017025027348/0000950170-25-027348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8333000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027348", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017025027348/0000950170-25-027348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -89298000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027348", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017025027348/0000950170-25-027348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 250134421, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027348", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017025027348/0000950170-25-027348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -81225000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027348", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017025027348/0000950170-25-027348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033484", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017024033484/0000950170-24-033484-index.html", "eps": { "value": -0.96, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033484", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017024033484/0000950170-24-033484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15451000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033484", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017024033484/0000950170-24-033484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -111566000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033484", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017024033484/0000950170-24-033484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 116121482, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033484", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017024033484/0000950170-24-033484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -73018000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033484", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017024033484/0000950170-24-033484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010343", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017023010343/0000950170-23-010343-index.html", "eps": { "value": -3.78, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010343", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017023010343/0000950170-23-010343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2502000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010343", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017023010343/0000950170-23-010343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -166014000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010343", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017023010343/0000950170-23-010343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43952015, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010343", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017023010343/0000950170-23-010343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -88390000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010343", "source_url": "https://www.sec.gov/Archives/edgar/data/1806310/000095017023010343/0000950170-23-010343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PWP", "source_ticker": "PWP", "name": "PERELLA WEINBERG PARTNERS CLASS A", "group": "Financials", "weight_percent": 0.03, "holding_price": 13.23, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 750903000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 48010000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35477000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 34789000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4313000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 797637000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 536897000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 255906000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 110495000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100848937, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1777835, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001777835.json", "sha256": "5ac9b4d7fa213341f87a135ee5aafe6f81c6529783db091fc24ad3deb90e53d3", "retrieved_at": "2026-10-17T22:48:45.270896+00:00", "raw_path": "data/raw/5ac9b4d7fa213341f87a135ee5aafe6f81c6529783db091fc24ad3deb90e53d3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "eps": { "value": 0.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 750903000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35477000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100848937, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34789000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001777835-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783526000022/0001777835-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001777835-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783525000056/0001777835-25-000056-index.html", "eps": { "value": -1.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001777835-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783525000056/0001777835-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 878039000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001777835-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783525000056/0001777835-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -64728000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001777835-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783525000056/0001777835-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53187995, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001777835-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783525000056/0001777835-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 223359000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001777835-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783525000056/0001777835-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001777835-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783524000031/0001777835-24-000031-index.html", "eps": { "value": -1.33, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001777835-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783524000031/0001777835-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 648652000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001777835-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783524000031/0001777835-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17223000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001777835-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783524000031/0001777835-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86779052, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001777835-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783524000031/0001777835-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 145883000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001777835-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783524000031/0001777835-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001777835-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783523000030/0001777835-23-000030-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001777835-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783523000030/0001777835-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 631507000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001777835-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783523000030/0001777835-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17878000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001777835-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783523000030/0001777835-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89755632, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001777835-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783523000030/0001777835-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17773000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001777835-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1777835/000177783523000030/0001777835-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CBL", "source_ticker": "CBL", "name": "CBL ASSOCIATES PROPERTIES", "group": "Real Estate", "weight_percent": 0.03, "holding_price": 48.84, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 16243000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 135967000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 249680000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2729099000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2364425000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 374936000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 42287000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2235582, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 165156000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16749000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30841000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 18059000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1281692000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 11195, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 134781000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 7939000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 740144000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 59831000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.8363279325130362, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.0311518808101952, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 30.309362215338048 }, "observation_status": "sec-xbrl-unreviewed", "cik": 910612, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1281692000.0, 11195.0, 134781000.0, 7939000.0, 740144000.0 ], "thereafter": 59831000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000910612.json", "sha256": "9d5f9031b71d958c85eb08e9822c702e6a57c7f05ae6cb7e4034109b9e42b010", "retrieved_at": "2026-10-17T22:48:45.728053+00:00", "raw_path": "data/raw/9d5f9031b71d958c85eb08e9822c702e6a57c7f05ae6cb7e4034109b9e42b010.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "eps": { "value": 4.34, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 16243000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 135967000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30841000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 249680000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-087049", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000119312526087049/0001193125-26-087049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030677", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017025030677/0000950170-25-030677-index.html", "eps": { "value": 1.87, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030677", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017025030677/0000950170-25-030677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18573000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030677", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017025030677/0000950170-25-030677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58970000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030677", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017025030677/0000950170-25-030677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30962000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030677", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017025030677/0000950170-25-030677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 202223000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030677", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017025030677/0000950170-25-030677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023267", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017024023267/0000950170-24-023267-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023267", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017024023267/0000950170-24-023267-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18879000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023267", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017024023267/0000950170-24-023267-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6546000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023267", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017024023267/0000950170-24-023267-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31303, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023267", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017024023267/0000950170-24-023267-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183516000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023267", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017024023267/0000950170-24-023267-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005470", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017023005470/0000950170-23-005470-index.html", "eps": { "value": -3.2, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005470", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017023005470/0000950170-23-005470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17850000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005470", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017023005470/0000950170-23-005470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -93482000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005470", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017023005470/0000950170-23-005470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30046, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005470", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017023005470/0000950170-23-005470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 208234000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005470", "source_url": "https://www.sec.gov/Archives/edgar/data/910612/000095017023005470/0000950170-23-005470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DEA", "source_ticker": "DEA", "name": "EASTERLY GOVERNMENT PROPERTIES INC", "group": "Real Estate", "weight_percent": 0.03, "holding_price": 21.99, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 336099000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13003000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 259194000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3379770000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2010205000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1323132000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 23374000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6045000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45057895, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 63620000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 10054000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 230733000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 550033000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 136016000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 226049000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 522865000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 19.933399984618934, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0179857720493069, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.4301360486010097 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1622194, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 10054000.0, 230733000.0, 550033000.0, 136016000.0, 226049000.0 ], "thereafter": 522865000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001622194.json", "sha256": "4e44db6d9300bb2736a8097980ba95b679b8e4936946b8395084cfdd52732b33", "retrieved_at": "2026-10-17T22:48:45.867692+00:00", "raw_path": "data/raw/4e44db6d9300bb2736a8097980ba95b679b8e4936946b8395084cfdd52732b33.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "eps": { "value": 0.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 336099000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13003000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45057895, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 259194000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064115", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000119312526064115/0001193125-26-064115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026749", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017025026749/0000950170-25-026749-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026749", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017025026749/0000950170-25-026749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 302052000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026749", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017025026749/0000950170-25-026749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19553000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026749", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017025026749/0000950170-25-026749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103758546, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026749", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017025026749/0000950170-25-026749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 162635000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026749", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017025026749/0000950170-25-026749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021249", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017024021249/0000950170-24-021249-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021249", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017024021249/0000950170-24-021249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 287227000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021249", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017024021249/0000950170-24-021249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18804000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021249", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017024021249/0000950170-24-021249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94556055, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021249", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017024021249/0000950170-24-021249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 114479000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021249", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017024021249/0000950170-24-021249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005057", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017023005057/0000950170-23-005057-index.html", "eps": { "value": 0.34, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005057", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017023005057/0000950170-23-005057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 293606000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005057", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017023005057/0000950170-23-005057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31474000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005057", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017023005057/0000950170-23-005057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90948701, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005057", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017023005057/0000950170-23-005057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125941000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005057", "source_url": "https://www.sec.gov/Archives/edgar/data/1622194/000095017023005057/0000950170-23-005057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TGLS", "source_ticker": "TGLS", "name": "TECNOGLASS HOLDINGS", "group": "Industrials", "weight_percent": 0.03, "holding_price": 37.35, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 983610000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 230741000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 159566000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 135755000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 101262000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1260392000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 547340000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 100901000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 171202000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 427000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 5965000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 653558000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 351746000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46678093, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 427000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 174000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.23458586228281533, "free_cash_flow": 34493000.0, "free_cash_flow_margin": 0.03506776059617125, "capex_intensity": 0.10294933967731112, "cfo_to_positive_net_income": 0.8507764812052693, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 38.68248113998324, "share_based_compensation_to_revenue": null, "current_ratio": 1.8580396081263184, "cash_runway_years": null, "near_term_maturity_to_cash": 0.004231870843698278 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1534675, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 427000.0, null, null, null, 174000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001534675.json", "sha256": "d0dc9a1cedf42298c4efa93637cddd0e6bd16aa229046ce2fbbfd5a3f256db7b", "retrieved_at": "2026-10-17T22:48:46.342538+00:00", "raw_path": "data/raw/d0dc9a1cedf42298c4efa93637cddd0e6bd16aa229046ce2fbbfd5a3f256db7b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "eps": { "value": 3.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 983610000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 159566000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46678093, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135755000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008465", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315226008465/0001493152-26-008465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001493152-25-008697", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315225008697/0001493152-25-008697-index.html", "eps": { "value": 3.43, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001493152-25-008697", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315225008697/0001493152-25-008697-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 890181000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001493152-25-008697", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315225008697/0001493152-25-008697-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 161309000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001493152-25-008697", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315225008697/0001493152-25-008697-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46996168, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001493152-25-008697", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315225008697/0001493152-25-008697-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 170532000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001493152-25-008697", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315225008697/0001493152-25-008697-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001493152-24-008362", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315224008362/0001493152-24-008362-index.html", "eps": { "value": 3.85, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001493152-24-008362", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315224008362/0001493152-24-008362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 833265000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001493152-24-008362", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315224008362/0001493152-24-008362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 182882000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001493152-24-008362", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315224008362/0001493152-24-008362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47508980, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001493152-24-008362", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315224008362/0001493152-24-008362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 138827000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001493152-24-008362", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315224008362/0001493152-24-008362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001493152-23-006931", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315223006931/0001493152-23-006931-index.html", "eps": { "value": 3.28, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001493152-23-006931", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315223006931/0001493152-23-006931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 716570000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001493152-23-006931", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315223006931/0001493152-23-006931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 155743000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001493152-23-006931", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315223006931/0001493152-23-006931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47674773, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001493152-23-006931", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315223006931/0001493152-23-006931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 141920000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001493152-23-006931", "source_url": "https://www.sec.gov/Archives/edgar/data/1534675/000149315223006931/0001493152-23-006931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PUMP", "source_ticker": "PUMP", "name": "PROPETRO HOLDING", "group": "Energy", "weight_percent": 0.03, "holding_price": 7.94, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1269158000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 6350000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 824000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 231607000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 186316000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1290890000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 461048000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 829842000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 91334000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 105613000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 13844000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 2113000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 174896000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16946000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 326704000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 252961000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105398000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.005003317159880803, "free_cash_flow": 45291000.0, "free_cash_flow_margin": 0.035685864171364004, "capex_intensity": 0.14680284093863805, "cfo_to_positive_net_income": 281.0764563106796, "total_debt": 121570000.0, "debt_to_assets": 0.09417533639581994, "net_debt": 30236000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.013352159463203162, "current_ratio": 1.2915192460497864, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1680247, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001680247.json", "sha256": "c51faa9e0639f4d9ac804d7546616d4aa6a325217234d51229a02ba8f19274a7", "retrieved_at": "2026-10-17T22:48:46.294516+00:00", "raw_path": "data/raw/c51faa9e0639f4d9ac804d7546616d4aa6a325217234d51229a02ba8f19274a7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "eps": { "value": 0.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1269158000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 824000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105398000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 231607000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001680247-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024726000028/0001680247-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001680247-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024725000030/0001680247-25-000030-index.html", "eps": { "value": -1.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001680247-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024725000030/0001680247-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1444286000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001680247-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024725000030/0001680247-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -137859000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001680247-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024725000030/0001680247-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105469000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001680247-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024725000030/0001680247-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 252295000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001680247-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024725000030/0001680247-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001680247-24-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024724000051/0001680247-24-000051-index.html", "eps": { "value": 0.76, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001680247-24-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024724000051/0001680247-24-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1630399000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001680247-24-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024724000051/0001680247-24-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85634000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001680247-24-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024724000051/0001680247-24-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 113416000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001680247-24-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024724000051/0001680247-24-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 374742000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001680247-24-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024724000051/0001680247-24-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001680247-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024723000026/0001680247-23-000026-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001680247-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024723000026/0001680247-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1279701000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001680247-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024723000026/0001680247-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2030000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001680247-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024723000026/0001680247-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106939000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001680247-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024723000026/0001680247-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 300429000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001680247-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1680247/000168024723000026/0001680247-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ANAB", "source_ticker": "ANAB", "name": "ANAPTYSBIO", "group": "Health Care", "weight_percent": 0.03, "holding_price": 48.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 234603000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 47896000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13232000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 19697000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 87000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 364395000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 37210000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 238196000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 559000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 36072000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 350250000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 38625000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28758000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 14261000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 68626000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2041576620929826, "free_cash_flow": 19610000.0, "free_cash_flow_margin": 0.0835880189085391, "capex_intensity": 0.00037083924757995424, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.15375762458280584, "current_ratio": 9.067961165048544, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1370053, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001370053.json", "sha256": "ec4a76b54613eb80a688b16f0c661c74344806d68381c6f1d1db947e69774e3b", "retrieved_at": "2026-10-17T22:48:46.966219+00:00", "raw_path": "data/raw/ec4a76b54613eb80a688b16f0c661c74344806d68381c6f1d1db947e69774e3b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 234603000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13232000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28758000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19697000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088290", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000119312526088290/0001193125-26-088290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001370053-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005325000024/0001370053-25-000024-index.html", "eps": { "value": -5.12, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001370053-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005325000024/0001370053-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 91280000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001370053-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005325000024/0001370053-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -145231000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001370053-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005325000024/0001370053-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28382000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001370053-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005325000024/0001370053-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -135337000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001370053-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005325000024/0001370053-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001370053-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005324000011/0001370053-24-000011-index.html", "eps": { "value": -6.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001370053-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005324000011/0001370053-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17157000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001370053-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005324000011/0001370053-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -163619000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001370053-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005324000011/0001370053-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26924000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001370053-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005324000011/0001370053-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -120800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001370053-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005324000011/0001370053-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001370053-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005323000020/0001370053-23-000020-index.html", "eps": { "value": -4.57, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001370053-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005323000020/0001370053-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10287000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001370053-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005323000020/0001370053-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -128724000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001370053-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005323000020/0001370053-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28165000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001370053-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005323000020/0001370053-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -73593000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001370053-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1370053/000137005323000020/0001370053-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UTI", "source_ticker": "UTI", "name": "UNIVERSAL TECHNICAL INSTITUTE", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 20.5, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 835616000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 83469000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63018000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 97330000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 41978000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 826139000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 498029000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 328110000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 127361000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 84234000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2865000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 32958000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9151000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 246632000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 229671000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55615000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 2866000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3040000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 47849000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 33635000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09988918354842416, "free_cash_flow": 55352000.0, "free_cash_flow_margin": 0.06624095278213916, "capex_intensity": 0.05023599356642285, "cfo_to_positive_net_income": 1.5444793551048908, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010951202466204572, "current_ratio": 1.0738491146030626, "cash_runway_years": null, "near_term_maturity_to_cash": 0.02250296401567199 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1261654, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2866000.0, 3040000.0, 47849000.0, 33635000.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001261654.json", "sha256": "dd6ce7c98b5720c8656389bc6084a729276bd46419a00c913637c9d44a478b94", "retrieved_at": "2026-10-17T22:48:47.445679+00:00", "raw_path": "data/raw/dd6ce7c98b5720c8656389bc6084a729276bd46419a00c913637c9d44a478b94.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "eps": { "value": 1.13, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 835616000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63018000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55615000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 97330000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-26", "accession": "0001261654-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165425000025/0001261654-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-05", "accession": "0001261654-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165424000062/0001261654-24-000062-index.html", "eps": { "value": 0.75, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-05", "accession": "0001261654-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165424000062/0001261654-24-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 732687000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-05", "accession": "0001261654-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165424000062/0001261654-24-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42001000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-05", "accession": "0001261654-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165424000062/0001261654-24-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50851000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-05", "accession": "0001261654-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165424000062/0001261654-24-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 85895000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-05", "accession": "0001261654-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165424000062/0001261654-24-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-12-01", "accession": "0001261654-23-000101", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165423000101/0001261654-23-000101-index.html", "eps": { "value": 0.13, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-01", "accession": "0001261654-23-000101", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165423000101/0001261654-23-000101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 607408000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-01", "accession": "0001261654-23-000101", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165423000101/0001261654-23-000101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12322000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-01", "accession": "0001261654-23-000101", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165423000101/0001261654-23-000101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34479000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-01", "accession": "0001261654-23-000101", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165423000101/0001261654-23-000101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49148000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-01", "accession": "0001261654-23-000101", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165423000101/0001261654-23-000101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-12", "accession": "0001261654-22-000105", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165422000105/0001261654-22-000105-index.html", "eps": { "value": 0.38, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-12", "accession": "0001261654-22-000105", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165422000105/0001261654-22-000105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 418765000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-12", "accession": "0001261654-22-000105", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165422000105/0001261654-22-000105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25848000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-12", "accession": "0001261654-22-000105", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165422000105/0001261654-22-000105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33743000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-12", "accession": "0001261654-22-000105", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165422000105/0001261654-22-000105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46031000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-12", "accession": "0001261654-22-000105", "source_url": "https://www.sec.gov/Archives/edgar/data/1261654/000126165422000105/0001261654-22-000105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ASAN", "source_ticker": "ASAN", "name": "ASANA CLASS A", "group": "Information Technology", "weight_percent": 0.03, "holding_price": 10.42, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 790806000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -197331000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -189024000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 90361000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3792000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 844088000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 689971000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 154117000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 199835000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 40823000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 22000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 214843000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 593348000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 501020000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 236823000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 132206000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 40625000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.24953149065636832, "free_cash_flow": 86569000.0, "free_cash_flow_margin": 0.10946932623171803, "capex_intensity": 0.004795107776117025, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.27167598627223366, "current_ratio": 1.1842800686599337, "cash_runway_years": null, "near_term_maturity_to_cash": 0.20329271649110517 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1477720, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 40625000.0, null, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001477720.json", "sha256": "322d50af3631c81cf7b0aab89c348ec0915f713fb0afc2ccc6e159c7f6835ac3", "retrieved_at": "2026-10-17T22:48:47.474457+00:00", "raw_path": "data/raw/322d50af3631c81cf7b0aab89c348ec0915f713fb0afc2ccc6e159c7f6835ac3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "eps": { "value": -0.8, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 790806000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -189024000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 236823000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90361000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001477720-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772026000021/0001477720-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-03-18", "accession": "0001477720-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772025000045/0001477720-25-000045-index.html", "eps": { "value": -1.11, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-18", "accession": "0001477720-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772025000045/0001477720-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 723876000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-18", "accession": "0001477720-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772025000045/0001477720-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -255536000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-18", "accession": "0001477720-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772025000045/0001477720-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 229472000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-18", "accession": "0001477720-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772025000045/0001477720-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14925000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-18", "accession": "0001477720-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772025000045/0001477720-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-03-14", "accession": "0001477720-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772024000011/0001477720-24-000011-index.html", "eps": { "value": -1.17, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-14", "accession": "0001477720-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772024000011/0001477720-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 652504000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-14", "accession": "0001477720-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772024000011/0001477720-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -257030000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-14", "accession": "0001477720-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772024000011/0001477720-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 220406000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-14", "accession": "0001477720-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772024000011/0001477720-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17931000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-14", "accession": "0001477720-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772024000011/0001477720-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-03-24", "accession": "0001477720-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772023000012/0001477720-23-000012-index.html", "eps": { "value": -2.04, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-24", "accession": "0001477720-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772023000012/0001477720-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 547212000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-24", "accession": "0001477720-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772023000012/0001477720-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -407768000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-24", "accession": "0001477720-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772023000012/0001477720-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 200034000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-24", "accession": "0001477720-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772023000012/0001477720-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -160058000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-24", "accession": "0001477720-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1477720/000147772023000012/0001477720-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BRSL", "source_ticker": "BRSL", "name": "BRIGHTSTAR LOTTERY PLC", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 9.7, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "CSQR", "source_ticker": "CSQR", "name": "CSQUARE INC", "group": "Information Technology", "weight_percent": 0.03, "holding_price": 17.08, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "RVLV", "source_ticker": "RVLV", "name": "REVOLVE GROUP CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 23.21, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1225682000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 74263000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61709000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 59396000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11405000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 765001000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 252466000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 292256000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10566000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 647027000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 230545000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72087000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2024000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06058912507485628, "free_cash_flow": 47991000.0, "free_cash_flow_margin": 0.03915452784653768, "capex_intensity": 0.009305023652138157, "cfo_to_positive_net_income": 0.9625176230371583, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008620506787241715, "current_ratio": 2.806510659524171, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1746618, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001746618.json", "sha256": "20c743786fad5997cd2e8fdbba51fa56cdc496efce3aee2aeb0090bcee6d7015", "retrieved_at": "2026-10-17T22:48:48.345611+00:00", "raw_path": "data/raw/20c743786fad5997cd2e8fdbba51fa56cdc496efce3aee2aeb0090bcee6d7015.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "eps": { "value": 0.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1225682000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61709000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72087000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59396000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071307", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000119312526071307/0001193125-26-071307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026748", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017025026748/0000950170-25-026748-index.html", "eps": { "value": 0.69, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026748", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017025026748/0000950170-25-026748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1129911000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026748", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017025026748/0000950170-25-026748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49557000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026748", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017025026748/0000950170-25-026748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71677000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026748", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017025026748/0000950170-25-026748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26692000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026748", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017025026748/0000950170-25-026748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021244", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017024021244/0000950170-24-021244-index.html", "eps": { "value": 0.38, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021244", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017024021244/0000950170-24-021244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1068719000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021244", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017024021244/0000950170-24-021244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28147000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021244", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017024021244/0000950170-24-021244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73583000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021244", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017024021244/0000950170-24-021244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43342000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021244", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017024021244/0000950170-24-021244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004138", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017023004138/0000950170-23-004138-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004138", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017023004138/0000950170-23-004138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1101416000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004138", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017023004138/0000950170-23-004138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58697000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004138", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017023004138/0000950170-23-004138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74520000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004138", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017023004138/0000950170-23-004138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23436000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004138", "source_url": "https://www.sec.gov/Archives/edgar/data/1746618/000095017023004138/0000950170-23-004138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LILAK", "source_ticker": "LILAK", "name": "LIBERTY LATIN AMERICA CLASS C", "group": "Communication", "weight_percent": 0.03, "holding_price": 8.19, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4442200000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 108200000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -611200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 805900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 12225900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11162400000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 555600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 783900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 904900000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 54400000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2246200000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1977900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 199500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.024357300436720544, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012246184323083158, "current_ratio": 1.1356489205723241, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1712184, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001712184.json", "sha256": "facfb34cc93bf982843094e84cd55c2db31622b0be24cbc113e230087e71ca34", "retrieved_at": "2026-10-17T22:48:48.939544+00:00", "raw_path": "data/raw/facfb34cc93bf982843094e84cd55c2db31622b0be24cbc113e230087e71ca34.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "eps": { "value": -3.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4442200000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -611200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 199500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 805900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001712184-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218425000031/0001712184-25-000031-index.html", "eps": { "value": -3.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001712184-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218425000031/0001712184-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4456900000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001712184-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218425000031/0001712184-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -657000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001712184-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218425000031/0001712184-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 198400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001712184-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218425000031/0001712184-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 756300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001712184-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218425000031/0001712184-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001712184-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218424000030/0001712184-24-000030-index.html", "eps": { "value": -0.35, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001712184-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218424000030/0001712184-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4511100000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001712184-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218424000030/0001712184-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -73600000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001712184-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218424000030/0001712184-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 210000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001712184-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218424000030/0001712184-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 897000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001712184-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218424000030/0001712184-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001712184-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218423000031/0001712184-23-000031-index.html", "eps": { "value": -0.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001712184-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218423000031/0001712184-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4815100000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001712184-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218423000031/0001712184-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -175600000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001712184-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218423000031/0001712184-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 222600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001712184-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218423000031/0001712184-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 868800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001712184-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218423000031/0001712184-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MAZE", "source_ticker": "MAZE", "name": "MAZE THERAPEUTICS", "group": "Health Care", "weight_percent": 0.03, "holding_price": 27.48, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -142899000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -131120000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -111940000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 794000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 397127000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 42161000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 354966000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 189247000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16400000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 349717000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 22556000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42976024, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -112734000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 15.504389076077318, "cash_runway_years": 1.6906110416294444, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1842295, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001842295.json", "sha256": "3061b318e1f4276f7479a20449e89453767c45848090fda46f23f74ba1f67514", "retrieved_at": "2026-10-17T22:48:48.782620+00:00", "raw_path": "data/raw/3061b318e1f4276f7479a20449e89453767c45848090fda46f23f74ba1f67514.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "eps": { "value": -3.05, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -131120000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42976024, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -111940000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "eps": { "value": 1.25, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 167500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52231000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2730299, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 75954000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-25", "accession": "0001193125-26-122778", "source_url": "https://www.sec.gov/Archives/edgar/data/1842295/000119312526122778/0001193125-26-122778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "QDEL", "source_ticker": "QDEL", "name": "QUIDELORTHO CORP", "group": "Health Care", "weight_percent": 0.03, "holding_price": 13.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2730200000, "tag": "Revenues", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -919200000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1131800000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 105200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 188200000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5769300000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3848800000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1920500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 169800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 178300000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 442000000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 45900000, "tag": "ShareBasedCompensation", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1447300000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 966100000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 6100000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 178300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 76300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 77200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 54000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 934500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1377400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.33667863160208045, "free_cash_flow": -83000000.0, "free_cash_flow_margin": -0.030400703245183503, "capex_intensity": 0.0689326789246209, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.016811955168119553, "current_ratio": 1.498085084359797, "cash_runway_years": null, "near_term_maturity_to_cash": 1.0500588928150765 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1906324, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 178300000.0, 76300000.0, 77200000.0, 54000000.0, 934500000.0 ], "thereafter": 1377400000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001906324.json", "sha256": "8e3d9a28bb56d85026cf2a4cc48ff3a8578c0e6d1de0232247e4cec962bd3a5f", "retrieved_at": "2026-10-17T22:48:49.246406+00:00", "raw_path": "data/raw/8e3d9a28bb56d85026cf2a4cc48ff3a8578c0e6d1de0232247e4cec962bd3a5f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "eps": { "value": -16.69, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2730200000, "tag": "Revenues", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1131800000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 105200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-19", "accession": "0001906324-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632426000008/0001906324-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001906324-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632425000035/0001906324-25-000035-index.html", "eps": { "value": -30.54, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001906324-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632425000035/0001906324-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2782900000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001906324-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632425000035/0001906324-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2052000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001906324-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632425000035/0001906324-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001906324-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632425000035/0001906324-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001906324-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632425000035/0001906324-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001906324-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632424000011/0001906324-24-000011-index.html", "eps": { "value": -0.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001906324-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632424000011/0001906324-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2997800000, "tag": "Revenues", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001906324-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632424000011/0001906324-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10100000, "tag": "NetIncomeLoss", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001906324-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632424000011/0001906324-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001906324-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632424000011/0001906324-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 280200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001906324-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632424000011/0001906324-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-01", "filed": "2023-02-23", "accession": "0001906324-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632423000014/0001906324-23-000014-index.html", "eps": { "value": 9.56, "tag": "EarningsPerShareDiluted", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-02-23", "accession": "0001906324-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632423000014/0001906324-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3266000000, "tag": "Revenues", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-02-23", "accession": "0001906324-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632423000014/0001906324-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 548700000, "tag": "NetIncomeLoss", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-02-23", "accession": "0001906324-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632423000014/0001906324-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-02-23", "accession": "0001906324-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632423000014/0001906324-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 885300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-02-23", "accession": "0001906324-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1906324/000190632423000014/0001906324-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HYMC", "source_ticker": "HYMC", "name": "HYCROFT MINING HOLDING CORP CLASS", "group": "Materials", "weight_percent": 0.03, "holding_price": 17.42, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -44468000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -40664000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -82874000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 564000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 263027000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 49332000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 213695000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 181738000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2024000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1896000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 187492000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 7734000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43260501, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 285876000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -83438000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 24.242565296095165, "cash_runway_years": 2.1929435045973404, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1718405, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001718405.json", "sha256": "3f2c45ef1b78105cef49c980f5972c49ff4862362da2ada69106ef98f023a39a", "retrieved_at": "2026-10-17T22:48:49.450511+00:00", "raw_path": "data/raw/3f2c45ef1b78105cef49c980f5972c49ff4862362da2ada69106ef98f023a39a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "eps": { "value": -0.94, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -40664000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43260501, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -82874000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001718405-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840526000009/0001718405-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001718405-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840525000006/0001718405-25-000006-index.html", "eps": { "value": -2.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001718405-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840525000006/0001718405-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -60896000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001718405-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840525000006/0001718405-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23176014, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001718405-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840525000006/0001718405-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35897000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001718405-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840525000006/0001718405-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001718405-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840524000012/0001718405-24-000012-index.html", "eps": { "value": -2.61, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001718405-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840524000012/0001718405-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001718405-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840524000012/0001718405-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55024000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001718405-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840524000012/0001718405-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21113516, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001718405-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840524000012/0001718405-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -41448000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001718405-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840524000012/0001718405-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001718405-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840523000038/0001718405-23-000038-index.html", "eps": { "value": -0.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001718405-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840523000038/0001718405-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 33229000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001718405-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840523000038/0001718405-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60828000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001718405-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840523000038/0001718405-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 169773055, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001718405-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840523000038/0001718405-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -34855000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001718405-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1718405/000171840523000038/0001718405-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CSR", "source_ticker": "CSR", "name": "CENTERSPACE", "group": "Real Estate", "weight_percent": 0.03, "holding_price": 55.88, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 273662000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 64537000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17101000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 98453000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1926167000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1080411000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 719156000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 12833000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 114644000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3445000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16775000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3454000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 57432000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 49679000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 268224000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 97237000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 89159000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 492178000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.23582740753191894, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 5.757148704754108, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012588521606945794, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 4.475337021740825 }, "observation_status": "sec-xbrl-unreviewed", "cik": 798359, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 57432000.0, 49679000.0, 268224000.0, 97237000.0, 89159000.0 ], "thereafter": 492178000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000798359.json", "sha256": "42673dfcc9aa24e35b23cf24ce84f3626291f85d1ad3e1952af1e6e444ab6fcd", "retrieved_at": "2026-10-17T22:48:49.939345+00:00", "raw_path": "data/raw/42673dfcc9aa24e35b23cf24ce84f3626291f85d1ad3e1952af1e6e444ab6fcd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "eps": { "value": 1.02, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 273662000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17101000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16775000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 98453000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0000798359-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835926000014/0000798359-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000798359-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835925000011/0000798359-25-000011-index.html", "eps": { "value": -1.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000798359-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835925000011/0000798359-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 260983000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000798359-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835925000011/0000798359-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11328000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000798359-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835925000011/0000798359-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15504000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000798359-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835925000011/0000798359-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 98248000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000798359-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835925000011/0000798359-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000798359-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835924000019/0000798359-24-000019-index.html", "eps": { "value": 2.32, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000798359-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835924000019/0000798359-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 261309000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000798359-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835924000019/0000798359-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41325000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000798359-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835924000019/0000798359-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17118000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000798359-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835924000019/0000798359-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89520000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000798359-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835924000019/0000798359-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000798359-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835923000013/0000798359-23-000013-index.html", "eps": { "value": -1.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000798359-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835923000013/0000798359-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 256716000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000798359-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835923000013/0000798359-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14109000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000798359-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835923000013/0000798359-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15216000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000798359-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835923000013/0000798359-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 91991000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000798359-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/798359/000079835923000013/0000798359-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STGW", "source_ticker": "STGW", "name": "STAGWELL CLASS A", "group": "Communication", "weight_percent": 0.03, "holding_price": 9.13, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2909000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 159001000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29101000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 291028000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 43741000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4214547000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3413212000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 758393000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 104537000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1326013000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 96438000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 171249000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 54095000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1162292000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1480011000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 264523000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 134261000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05465830182193194, "free_cash_flow": 247287000.0, "free_cash_flow_margin": 0.08500756273633552, "capex_intensity": 0.01503643863870746, "cfo_to_positive_net_income": 10.000618535445517, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.6487380493166595, "share_based_compensation_to_revenue": 0.018595737366792712, "current_ratio": 0.7853265955455736, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 876883, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000876883.json", "sha256": "5ab5d1dfb9743f9093873734334e857e191a9d919c4f61ae334b6973b1030af0", "retrieved_at": "2026-10-17T22:48:50.467913+00:00", "raw_path": "data/raw/5ab5d1dfb9743f9093873734334e857e191a9d919c4f61ae334b6973b1030af0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "eps": null, "revenue": { "value": 2909000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29101000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 264523000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 291028000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000876883-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688326000010/0000876883-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000876883-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688325000009/0000876883-25-000009-index.html", "eps": null, "revenue": { "value": 2841216000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000876883-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688325000009/0000876883-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2259000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000876883-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688325000009/0000876883-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115752000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000876883-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688325000009/0000876883-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 142859000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000876883-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688325000009/0000876883-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000876883-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688324000007/0000876883-24-000007-index.html", "eps": null, "revenue": { "value": 2527177000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000876883-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688324000007/0000876883-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 134000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000876883-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688324000007/0000876883-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 122170000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000876883-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688324000007/0000876883-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81007000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000876883-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688324000007/0000876883-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000876883-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688323000010/0000876883-23-000010-index.html", "eps": null, "revenue": { "value": 2687792000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000876883-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688323000010/0000876883-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27269000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000876883-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688323000010/0000876883-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 296596000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000876883-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688323000010/0000876883-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 347586000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000876883-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/876883/000087688323000010/0000876883-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ORIC", "source_ticker": "ORIC", "name": "ORIC PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.03, "holding_price": 12.77, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -143004000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -129468000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -110970000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 712000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 408890000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 24528000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 384362000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 45669000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25037000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 288466000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 20417000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87793801, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 244369000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -111682000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 14.128716265856884, "cash_runway_years": 0.41154366044876994, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1796280, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001796280.json", "sha256": "c871f4ae99434ca4e77917ac2fb9c7474f96a5b445a13c046620f15c44d1f0e6", "retrieved_at": "2026-10-17T22:48:50.076254+00:00", "raw_path": "data/raw/c871f4ae99434ca4e77917ac2fb9c7474f96a5b445a13c046620f15c44d1f0e6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "eps": { "value": -1.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -129468000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87793801, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -110970000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001193125-26-064005", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000119312526064005/0001193125-26-064005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022273", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000095017025022273/0000950170-25-022273-index.html", "eps": { "value": -1.83, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022273", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000095017025022273/0000950170-25-022273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -127847000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022273", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000095017025022273/0000950170-25-022273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69727940, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022273", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000095017025022273/0000950170-25-022273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -112662000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000950170-25-022273", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000095017025022273/0000950170-25-022273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-029298", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000095017024029298/0000950170-24-029298-index.html", "eps": { "value": -1.96, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-029298", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000095017024029298/0000950170-24-029298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -100697000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-029298", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000095017024029298/0000950170-24-029298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51450848, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-029298", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000095017024029298/0000950170-24-029298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -85688000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-029298", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000095017024029298/0000950170-24-029298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008483", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000095017023008483/0000950170-23-008483-index.html", "eps": { "value": -2.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008483", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000095017023008483/0000950170-23-008483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -89122000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008483", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000095017023008483/0000950170-23-008483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39655260, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008483", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000095017023008483/0000950170-23-008483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -75143000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008483", "source_url": "https://www.sec.gov/Archives/edgar/data/1796280/000095017023008483/0000950170-23-008483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UPBD", "source_ticker": "UPBD", "name": "UPBOUND GROUP", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 16.45, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4695061000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 223347000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73242000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 305571000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 66863000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3276081000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2580341000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 695740000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 120528000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 112980000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 45368000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58612000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 264000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 872813000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04757062794285314, "free_cash_flow": 238708000.0, "free_cash_flow_margin": 0.050842363922428274, "capex_intensity": 0.01424113552518274, "cfo_to_positive_net_income": 4.172073400507905, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.9768720127456187, "share_based_compensation_to_revenue": 0.009662920247468563, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 933036, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 264000000.0, 0.0 ], "thereafter": 872813000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000933036.json", "sha256": "a7cbe68c1a5b4da2cc0142a7464b1ba23aec88db8fd6ae48221c52266258aad3", "retrieved_at": "2026-10-17T22:48:50.796176+00:00", "raw_path": "data/raw/a7cbe68c1a5b4da2cc0142a7464b1ba23aec88db8fd6ae48221c52266258aad3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "eps": { "value": 1.25, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4695061000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73242000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58612000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 305571000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000933036-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303626000008/0000933036-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000933036-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303625000042/0000933036-25-000042-index.html", "eps": { "value": 2.21, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000933036-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303625000042/0000933036-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4320564000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000933036-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303625000042/0000933036-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 123478000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000933036-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303625000042/0000933036-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55933000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000933036-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303625000042/0000933036-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 104721000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000933036-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303625000042/0000933036-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000933036-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303624000048/0000933036-24-000048-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000933036-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303624000048/0000933036-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3992413000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000933036-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303624000048/0000933036-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5179000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000933036-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303624000048/0000933036-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54978000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000933036-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303624000048/0000933036-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 200290000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000933036-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303624000048/0000933036-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000933036-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303623000050/0000933036-23-000050-index.html", "eps": { "value": 0.21, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000933036-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303623000050/0000933036-23-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4245392000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000933036-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303623000050/0000933036-23-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12357000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000933036-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303623000050/0000933036-23-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58966000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000933036-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303623000050/0000933036-23-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 468460000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000933036-23-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/933036/000093303623000050/0000933036-23-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "REPL", "source_ticker": "REPL", "name": "REPLIMUNE GROUP", "group": "Health Care", "weight_percent": 0.03, "holding_price": 11.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -319919000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -313940000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -280344000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 332388000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 166228000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 166160000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 209024000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 83308000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3332000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 32272000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 279119000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 58228000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92803711, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 4.793552929861922, "cash_runway_years": 0.7455982649887282, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1737953, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001737953.json", "sha256": "feae2f47fe80b8756ef5bf9d11d7d36e794261d2f52cd6ebf7262c01c0b0e3fb", "retrieved_at": "2026-10-17T22:48:50.935428+00:00", "raw_path": "data/raw/feae2f47fe80b8756ef5bf9d11d7d36e794261d2f52cd6ebf7262c01c0b0e3fb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "eps": { "value": -3.38, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -313940000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92803711, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -280344000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001628280-26-045886", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000162828026045886/0001628280-26-045886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001737953-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000173795325000009/0001737953-25-000009-index.html", "eps": { "value": -3.07, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001737953-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000173795325000009/0001737953-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -247297000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001737953-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000173795325000009/0001737953-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80564147, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001737953-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000173795325000009/0001737953-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -192250000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001737953-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000173795325000009/0001737953-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-16", "accession": "0001737953-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000173795324000008/0001737953-24-000008-index.html", "eps": { "value": -3.24, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-16", "accession": "0001737953-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000173795324000008/0001737953-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -215794000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-16", "accession": "0001737953-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000173795324000008/0001737953-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66569894, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-16", "accession": "0001737953-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000173795324000008/0001737953-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -185467000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-16", "accession": "0001737953-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000173795324000008/0001737953-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-18", "accession": "0001737953-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000173795323000009/0001737953-23-000009-index.html", "eps": { "value": -2.99, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-18", "accession": "0001737953-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000173795323000009/0001737953-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -174284000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-18", "accession": "0001737953-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000173795323000009/0001737953-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58213010, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-18", "accession": "0001737953-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000173795323000009/0001737953-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -128050000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-18", "accession": "0001737953-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1737953/000173795323000009/0001737953-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMAL", "source_ticker": "AMAL", "name": "AMALGAMATED FINANCIAL CORP", "group": "Financials", "weight_percent": 0.03, "holding_price": 47.09, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 104447000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 135782000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1379000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8869836000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8075372000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 291217000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6222000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6918000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30632000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1387000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 32346000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1823608, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001823608.json", "sha256": "9665ebe5157e0586e64032609baf98876420d5882d19b513ab089f2081b8c22b", "retrieved_at": "2026-10-17T22:48:52.037619+00:00", "raw_path": "data/raw/9665ebe5157e0586e64032609baf98876420d5882d19b513ab089f2081b8c22b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "eps": { "value": 3.41, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 104447000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30632000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135782000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001823608-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360826000048/0001823608-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001823608-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360825000015/0001823608-25-000015-index.html", "eps": { "value": 3.44, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001823608-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360825000015/0001823608-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 106434000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001823608-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360825000015/0001823608-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30936000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001823608-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360825000015/0001823608-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124065000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001823608-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360825000015/0001823608-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001823608-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360824000076/0001823608-24-000076-index.html", "eps": { "value": 2.86, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001823608-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360824000076/0001823608-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 87978000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001823608-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360824000076/0001823608-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30785000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001823608-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360824000076/0001823608-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117224000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001823608-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360824000076/0001823608-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001823608-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360823000031/0001823608-23-000031-index.html", "eps": { "value": 2.61, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001823608-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360823000031/0001823608-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 81477000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001823608-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360823000031/0001823608-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31193000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001823608-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360823000031/0001823608-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 147322000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001823608-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1823608/000182360823000031/0001823608-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NWPX", "source_ticker": "NWPX", "name": "NWPX INFRASTRUCTURE", "group": "Industrials", "weight_percent": 0.03, "holding_price": 98.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 526003000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 50870000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35411000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 67283000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20177000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 579630000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 184847000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 394783000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 2273000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 8482000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2994000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 2609000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5564000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 251432000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 66550000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9937000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 18351000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 3000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09671047503531349, "free_cash_flow": 47106000.0, "free_cash_flow_margin": 0.08955462231204005, "capex_intensity": 0.038359096811234915, "cfo_to_positive_net_income": 1.900059303606224, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 19.497891912610196, "share_based_compensation_to_revenue": 0.01057788643791005, "current_ratio": 3.77809166040571, "cash_runway_years": null, "near_term_maturity_to_cash": 1.3198416190057194 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1001385, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 3000000.0, 3000000.0, 3000000.0, 2500000.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001001385.json", "sha256": "c99b4cb2f552e00a81fe3ab9c5d244341e3ded5638eb6ae2433479f2ccdcbbf9", "retrieved_at": "2026-10-17T22:48:51.822773+00:00", "raw_path": "data/raw/c99b4cb2f552e00a81fe3ab9c5d244341e3ded5638eb6ae2433479f2ccdcbbf9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "eps": { "value": 3.56, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 526003000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35411000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9937000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67283000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774926005861/0001437749-26-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005465", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774925005465/0001437749-25-005465-index.html", "eps": { "value": 3.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005465", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774925005465/0001437749-25-005465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 492548000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005465", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774925005465/0001437749-25-005465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34206000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005465", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774925005465/0001437749-25-005465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10066000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005465", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774925005465/0001437749-25-005465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55051000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005465", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774925005465/0001437749-25-005465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001437749-24-006640", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774924006640/0001437749-24-006640-index.html", "eps": { "value": 2.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001437749-24-006640", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774924006640/0001437749-24-006640-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 444355000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001437749-24-006640", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774924006640/0001437749-24-006640-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21072000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001437749-24-006640", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774924006640/0001437749-24-006640-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10081000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001437749-24-006640", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774924006640/0001437749-24-006640-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 53455000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001437749-24-006640", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774924006640/0001437749-24-006640-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006891", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774923006891/0001437749-23-006891-index.html", "eps": { "value": 3.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006891", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774923006891/0001437749-23-006891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 457665000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006891", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774923006891/0001437749-23-006891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31149000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006891", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774923006891/0001437749-23-006891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10012000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006891", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774923006891/0001437749-23-006891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17540000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006891", "source_url": "https://www.sec.gov/Archives/edgar/data/1001385/000143774923006891/0001437749-23-006891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EIG", "source_ticker": "EIG", "name": "EMPLOYERS HOLDINGS", "group": "Financials", "weight_percent": 0.03, "holding_price": 50.45, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 858700000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 44700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 100000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3436600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2480900000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 955700000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 159800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 16000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 14200000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23525901, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 182800000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1379041, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001379041.json", "sha256": "7d1db9f505aca5f8636f3dbbdb457e792b9160c2614209d00df263aeb8d307db", "retrieved_at": "2026-10-17T22:48:52.145931+00:00", "raw_path": "data/raw/7d1db9f505aca5f8636f3dbbdb457e792b9160c2614209d00df263aeb8d307db.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 858700000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23525901, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001379041-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904126000011/0001379041-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001379041-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904125000049/0001379041-25-000049-index.html", "eps": { "value": 4.71, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001379041-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904125000049/0001379041-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 880700000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001379041-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904125000049/0001379041-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118600000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001379041-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904125000049/0001379041-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25194814, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001379041-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904125000049/0001379041-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 76400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001379041-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904125000049/0001379041-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001379041-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904124000042/0001379041-24-000042-index.html", "eps": { "value": 4.45, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001379041-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904124000042/0001379041-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 850900000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001379041-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904124000042/0001379041-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118100000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001379041-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904124000042/0001379041-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26523651, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001379041-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904124000042/0001379041-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001379041-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904124000042/0001379041-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001379041-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904123000024/0001379041-23-000024-index.html", "eps": { "value": 1.75, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001379041-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904123000024/0001379041-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 713500000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001379041-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904123000024/0001379041-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48400000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001379041-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904123000024/0001379041-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27680988, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001379041-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904123000024/0001379041-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 99800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001379041-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1379041/000137904123000024/0001379041-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FMNB", "source_ticker": "FMNB", "name": "FARMERS NATIONAL BANC CORP", "group": "Financials", "weight_percent": 0.03, "holding_price": 15.2, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 279922000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54586000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 60042000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7861000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5245870000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4760145000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 485725000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 281000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6777000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2495000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37633272, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 709337, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000709337.json", "sha256": "8c689a231c8c07414051cd7bac910e437215e7fbe836145a0502dc539bfab186", "retrieved_at": "2026-10-17T22:48:52.406362+00:00", "raw_path": "data/raw/8c689a231c8c07414051cd7bac910e437215e7fbe836145a0502dc539bfab186.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "eps": { "value": 1.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 279922000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54586000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37633272, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60042000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007084", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000143774926007084/0001437749-26-007084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034480", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017025034480/0000950170-25-034480-index.html", "eps": { "value": 1.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034480", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017025034480/0000950170-25-034480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 269448000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034480", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017025034480/0000950170-25-034480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45949000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034480", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017025034480/0000950170-25-034480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37511885, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034480", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017025034480/0000950170-25-034480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66615000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034480", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017025034480/0000950170-25-034480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027780", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017024027780/0000950170-24-027780-index.html", "eps": { "value": 1.33, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027780", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017024027780/0000950170-24-027780-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 49932000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027780", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017024027780/0000950170-24-027780-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37498269, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027780", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017024027780/0000950170-24-027780-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62306000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027780", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017024027780/0000950170-24-027780-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007035", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017023007035/0000950170-23-007035-index.html", "eps": { "value": 1.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007035", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017023007035/0000950170-23-007035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 60597000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007035", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017023007035/0000950170-23-007035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33928939, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007035", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017023007035/0000950170-23-007035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83685000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007035", "source_url": "https://www.sec.gov/Archives/edgar/data/709337/000095017023007035/0000950170-23-007035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HOS", "source_ticker": "HOS", "name": "HORNBECK OFFSHORE SERVICES", "group": "Energy", "weight_percent": 0.03, "holding_price": 6.72, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1291474000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 65135000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30827000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 136749000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2615904000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1035992000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1579912000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 445196000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 298351000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 9644000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 187382000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6568000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 824992000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 299678000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148454000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.05043461966714003, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 4.436013883932916, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005085661809684129, "current_ratio": 2.7529281428733507, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 866829, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000866829.json", "sha256": "51047de53a1422c7f22754cc59c48f96f55ee07141509a5113cfcce22d34c304", "retrieved_at": "2026-10-17T22:48:53.087551+00:00", "raw_path": "data/raw/51047de53a1422c7f22754cc59c48f96f55ee07141509a5113cfcce22d34c304.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "eps": { "value": 0.21, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1291474000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30827000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148454000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 136749000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000866829-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682926000008/0000866829-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001617", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000155837025001617/0001558370-25-001617-index.html", "eps": { "value": 0.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001617", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000155837025001617/0001558370-25-001617-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1358560000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001617", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000155837025001617/0001558370-25-001617-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55637000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001617", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000155837025001617/0001558370-25-001617-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 154699000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001617", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000155837025001617/0001558370-25-001617-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 186028000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001617", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000155837025001617/0001558370-25-001617-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000866829-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682924000007/0000866829-24-000007-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000866829-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682924000007/0000866829-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1289728000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000866829-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682924000007/0000866829-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10838000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000866829-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682924000007/0000866829-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 150917000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000866829-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682924000007/0000866829-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 152457000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000866829-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682924000007/0000866829-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000866829-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682923000010/0000866829-23-000010-index.html", "eps": { "value": -0.58, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000866829-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682923000010/0000866829-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 873100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000866829-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682923000010/0000866829-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -87784000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000866829-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682923000010/0000866829-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 151276000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000866829-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682923000010/0000866829-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51108000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000866829-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/866829/000086682923000010/0000866829-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UTL", "source_ticker": "UTL", "name": "UNITIL CORP", "group": "Utilities", "weight_percent": 0.03, "holding_price": 53.33, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 536000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 101200000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 131300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 185100000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2134200000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 609600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 15600000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 632600000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 37900000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 255700000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 43800000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 240100000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 425800000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16787753, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 73500000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.18880597014925374, "free_cash_flow": -53800000.0, "free_cash_flow_margin": -0.1003731343283582, "capex_intensity": 0.3453358208955224, "cfo_to_positive_net_income": 2.6155378486055776, "total_debt": 926200000.0, "debt_to_assets": 0.43397994564708087, "net_debt": 910600000.0, "interest_coverage": 2.310502283105023, "share_based_compensation_to_revenue": null, "current_ratio": 0.5638797557538751, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 755001, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000755001.json", "sha256": "2c1e8e74a1540d14826690b67fe29e86a3b324741592a833fb4d6bc3835f9d3f", "retrieved_at": "2026-10-17T22:48:53.537224+00:00", "raw_path": "data/raw/2c1e8e74a1540d14826690b67fe29e86a3b324741592a833fb4d6bc3835f9d3f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "eps": { "value": 2.97, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 536000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16787753, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 131300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0001193125-26-042983", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000119312526042983/0001193125-26-042983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000950170-25-017154", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017025017154/0000950170-25-017154-index.html", "eps": { "value": 2.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000950170-25-017154", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017025017154/0000950170-25-017154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 494800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000950170-25-017154", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017025017154/0000950170-25-017154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47100000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000950170-25-017154", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017025017154/0000950170-25-017154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16109000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000950170-25-017154", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017025017154/0000950170-25-017154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000950170-25-017154", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017025017154/0000950170-25-017154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000950170-24-014186", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017024014186/0000950170-24-014186-index.html", "eps": { "value": 2.82, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000950170-24-014186", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017024014186/0000950170-24-014186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 557100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000950170-24-014186", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017024014186/0000950170-24-014186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45200000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000950170-24-014186", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017024014186/0000950170-24-014186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16053000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000950170-24-014186", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017024014186/0000950170-24-014186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0000950170-24-014186", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017024014186/0000950170-24-014186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002696", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017023002696/0000950170-23-002696-index.html", "eps": { "value": 2.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002696", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017023002696/0000950170-23-002696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 563200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002696", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017023002696/0000950170-23-002696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41400000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002696", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017023002696/0000950170-23-002696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15996000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002696", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017023002696/0000950170-23-002696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 97700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000950170-23-002696", "source_url": "https://www.sec.gov/Archives/edgar/data/755001/000095017023002696/0000950170-23-002696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PLPC", "source_ticker": "PLPC", "name": "PREFORMED LINE PRODUCTS", "group": "Industrials", "weight_percent": 0.03, "holding_price": 369.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 669338000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 55135000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35283000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 73467000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 40132000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 653621000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 475518000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 32860000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5392000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 6605000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 23030000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4955000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 363461000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 114710000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4942000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1925000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 1049000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 13500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 6700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 6300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 6300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08237243365833107, "free_cash_flow": 33335000.0, "free_cash_flow_margin": 0.049802939620938895, "capex_intensity": 0.05995774929856067, "cfo_to_positive_net_income": 2.0822208995833686, "total_debt": 44857000.0, "debt_to_assets": 0.06862845594006313, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0074028368328109264, "current_ratio": 3.168520617208613, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 80035, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5400000.0, 6400000.0, 13500000.0, 6700000.0, 6300000.0 ], "thereafter": 6300000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000080035.json", "sha256": "56f6e9b8c7767da3c564261a2d6343e447f55ca96e0ec36d6f2bfc3699cf73bf", "retrieved_at": "2026-10-17T22:48:53.560720+00:00", "raw_path": "data/raw/56f6e9b8c7767da3c564261a2d6343e447f55ca96e0ec36d6f2bfc3699cf73bf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "eps": { "value": 7.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 669338000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35283000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4942000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73467000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000080035-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000008003526000007/0000080035-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012640", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000162828025012640/0001628280-25-012640-index.html", "eps": { "value": 7.5, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012640", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000162828025012640/0001628280-25-012640-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 593714000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012640", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000162828025012640/0001628280-25-012640-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37094000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012640", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000162828025012640/0001628280-25-012640-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4947000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012640", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000162828025012640/0001628280-25-012640-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67480000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012640", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000162828025012640/0001628280-25-012640-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028605", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000095017024028605/0000950170-24-028605-index.html", "eps": { "value": 12.68, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028605", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000095017024028605/0000950170-24-028605-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 669679000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028605", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000095017024028605/0000950170-24-028605-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63332000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028605", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000095017024028605/0000950170-24-028605-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4997000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028605", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000095017024028605/0000950170-24-028605-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107642000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028605", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000095017024028605/0000950170-24-028605-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-006020", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000095017023006020/0000950170-23-006020-index.html", "eps": { "value": 10.88, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-006020", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000095017023006020/0000950170-23-006020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 637021000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-006020", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000095017023006020/0000950170-23-006020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54395000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-006020", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000095017023006020/0000950170-23-006020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4999000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-006020", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000095017023006020/0000950170-23-006020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26153000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-006020", "source_url": "https://www.sec.gov/Archives/edgar/data/80035/000095017023006020/0000950170-23-006020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WOLF", "source_ticker": "WOLF", "name": "WOLFSPEED INC", "group": "Information Technology", "weight_percent": 0.03, "holding_price": 25.91, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "total_assets": { "value": 3004900000, "tag": "Assets", "start": null, "end": "2026-06-28", "filed": "2026-08-20", "accession": "0000895419-26-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541926000054/0000895419-26-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2074700000, "tag": "Liabilities", "start": null, "end": "2026-06-28", "filed": "2026-08-20", "accession": "0000895419-26-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541926000054/0000895419-26-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 930200000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-28", "filed": "2026-08-20", "accession": "0000895419-26-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541926000054/0000895419-26-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 576300000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-28", "filed": "2026-08-20", "accession": "0000895419-26-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541926000054/0000895419-26-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-06-28", "filed": "2026-08-20", "accession": "0000895419-26-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541926000054/0000895419-26-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1589400000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-28", "filed": "2026-08-20", "accession": "0000895419-26-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541926000054/0000895419-26-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 231600000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-28", "filed": "2026-08-20", "accession": "0000895419-26-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541926000054/0000895419-26-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 6.862694300518135, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 895419, "fiscal_year": "2026", "fiscal_end": "2026-06-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json", "sha256": "09ac9dd5b1349a0afa37b04c5263907af5d343b50b8c1ffda910950628eadb0c", "retrieved_at": "2026-10-17T22:48:53.917565+00:00", "raw_path": "data/raw/09ac9dd5b1349a0afa37b04c5263907af5d343b50b8c1ffda910950628eadb0c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541926000054/0000895419-26-000054-index.html", "earnings": { "annual_history": [ { "end": "2026-06-28", "filed": "2026-08-20", "accession": "0000895419-26-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541926000054/0000895419-26-000054-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-09-29", "filed": "2026-08-20", "accession": "0000895419-26-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541926000054/0000895419-26-000054-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-06-29", "filed": "2025-08-26", "accession": "0000895419-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541925000110/0000895419-25-000110-index.html", "eps": { "value": -11.39, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-29", "filed": "2025-08-26", "accession": "0000895419-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541925000110/0000895419-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 757600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-29", "filed": "2025-08-26", "accession": "0000895419-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541925000110/0000895419-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1609200000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-29", "filed": "2025-08-26", "accession": "0000895419-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541925000110/0000895419-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 141320000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-29", "filed": "2025-08-26", "accession": "0000895419-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541925000110/0000895419-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -711700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-29", "filed": "2025-08-26", "accession": "0000895419-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541925000110/0000895419-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-22", "accession": "0000895419-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541924000062/0000895419-24-000062-index.html", "eps": { "value": -6.88, "tag": "EarningsPerShareDiluted", "start": "2023-06-26", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0000895419-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541924000062/0000895419-24-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 807200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-06-26", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0000895419-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541924000062/0000895419-24-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 125693000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-06-26", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0000895419-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541924000062/0000895419-24-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -725600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-06-26", "end": "2024-06-30", "filed": "2024-08-22", "accession": "0000895419-24-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/895419/000089541924000062/0000895419-24-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HROW", "source_ticker": "HROW", "name": "HARROW", "group": "Health Care", "weight_percent": 0.03, "holding_price": 28.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 272303000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 30515000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5139000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 43864000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 887000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 399482000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 347391000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 52446000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 72927000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12502000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 211750000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 96302000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36760461, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_5": { "value": 250000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11206266548660866, "free_cash_flow": 42977000.0, "free_cash_flow_margin": 0.15782786087556877, "capex_intensity": 0.0032574007631204945, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.045912090575572065, "current_ratio": 2.1988120703619862, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1360214, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, 250000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001360214.json", "sha256": "fb4f1cb43fb606e12f6d7606e4ed3baeda8f23a6dd028156c4aeb735d8a046cd", "retrieved_at": "2026-10-17T22:48:54.272285+00:00", "raw_path": "data/raw/fb4f1cb43fb606e12f6d7606e4ed3baeda8f23a6dd028156c4aeb735d8a046cd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 272303000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5139000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36760461, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43864000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001493152-26-008562", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315226008562/0001493152-26-008562-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001641172-25-000925", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000164117225000925/0001641172-25-000925-index.html", "eps": { "value": -0.49, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001641172-25-000925", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000164117225000925/0001641172-25-000925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 199614000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001641172-25-000925", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000164117225000925/0001641172-25-000925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17481000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001641172-25-000925", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000164117225000925/0001641172-25-000925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35650714, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001641172-25-000925", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000164117225000925/0001641172-25-000925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22202000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001641172-25-000925", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000164117225000925/0001641172-25-000925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001493152-24-010518", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315224010518/0001493152-24-010518-index.html", "eps": { "value": -0.75, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001493152-24-010518", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315224010518/0001493152-24-010518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 130193000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001493152-24-010518", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315224010518/0001493152-24-010518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24411000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001493152-24-010518", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315224010518/0001493152-24-010518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32616777, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001493152-24-010518", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315224010518/0001493152-24-010518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3840000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001493152-24-010518", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315224010518/0001493152-24-010518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001493152-23-008718", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315223008718/0001493152-23-008718-index.html", "eps": null, "revenue": { "value": 88595000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001493152-23-008718", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315223008718/0001493152-23-008718-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14086000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001493152-23-008718", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315223008718/0001493152-23-008718-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 1705000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001493152-23-008718", "source_url": "https://www.sec.gov/Archives/edgar/data/1360214/000149315223008718/0001493152-23-008718-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PLOW", "source_ticker": "PLOW", "name": "DOUGLAS DYNAMICS INC", "group": "Industrials", "weight_percent": 0.03, "holding_price": 39.66, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 656053000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 73608000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46897000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 74690000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 10828000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 626701000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 281446000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7416000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 5000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 15359000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6722000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 266033000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 95847000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23620906, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 6000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7416000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 7416000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 10228000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 13978000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 104980000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1121982522753497, "free_cash_flow": 63862000.0, "free_cash_flow_margin": 0.09734274517455145, "capex_intensity": 0.016504764096803154, "cfo_to_positive_net_income": 1.5926391880077617, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010246123407712486, "current_ratio": 2.775600696944088, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1287213, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7416000.0, 7416000.0, 10228000.0, 13978000.0, 104980000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001287213.json", "sha256": "abca7d06452522a37e2159e45f15ba1f2d8b06730a0c4dfb901371f1ec1c2f3c", "retrieved_at": "2026-10-17T22:48:54.749835+00:00", "raw_path": "data/raw/abca7d06452522a37e2159e45f15ba1f2d8b06730a0c4dfb901371f1ec1c2f3c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "eps": { "value": 1.96, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 656053000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46897000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23620906, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74690000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005316", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774926005316/0001437749-26-005316-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001437749-25-005050", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774925005050/0001437749-25-005050-index.html", "eps": { "value": 2.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001437749-25-005050", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774925005050/0001437749-25-005050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 568504000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001437749-25-005050", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774925005050/0001437749-25-005050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56151000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001437749-25-005050", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774925005050/0001437749-25-005050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23509976, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001437749-25-005050", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774925005050/0001437749-25-005050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41131000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001437749-25-005050", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774925005050/0001437749-25-005050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001437749-24-005713", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774924005713/0001437749-24-005713-index.html", "eps": { "value": 0.98, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001437749-24-005713", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774924005713/0001437749-24-005713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 568178000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001437749-24-005713", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774924005713/0001437749-24-005713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23723000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001437749-24-005713", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774924005713/0001437749-24-005713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22962591, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001437749-24-005713", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774924005713/0001437749-24-005713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12469000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001437749-24-005713", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774924005713/0001437749-24-005713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003961", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774923003961/0001437749-23-003961-index.html", "eps": { "value": 1.63, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003961", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774923003961/0001437749-23-003961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 616068000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003961", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774923003961/0001437749-23-003961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38609000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003961", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774923003961/0001437749-23-003961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22916824, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003961", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774923003961/0001437749-23-003961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40030000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437749-23-003961", "source_url": "https://www.sec.gov/Archives/edgar/data/1287213/000143774923003961/0001437749-23-003961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SMP", "source_ticker": "SMP", "name": "STANDARD MOTOR PRODUCTS INC", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 37.14, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1791158000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 136507000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41335000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 57440000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 38724000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1995241000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1296979000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 683699000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 566727000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 51988000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 43848000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7502000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1050450000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 493314000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22483591, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 21988000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 24548000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 32486000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 529489000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1279000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 8925000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07621159049062115, "free_cash_flow": 18716000.0, "free_cash_flow_margin": 0.010449106109008809, "capex_intensity": 0.02161953328517082, "cfo_to_positive_net_income": 1.389621386234426, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004188351893021163, "current_ratio": 2.129373988980649, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 93389, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 21988000.0, 24548000.0, 32486000.0, 529489000.0, 1279000.0 ], "thereafter": 8925000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000093389.json", "sha256": "82e668bfd938137c88c3032fd2db67365344c2ebb20258e84a82a3bc2ed4566a", "retrieved_at": "2026-10-17T22:48:55.009989+00:00", "raw_path": "data/raw/82e668bfd938137c88c3032fd2db67365344c2ebb20258e84a82a3bc2ed4566a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "eps": { "value": 1.84, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1791158000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41335000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22483591, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57440000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000093389-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338926000012/0000093389-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000093389-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338925000012/0000093389-25-000012-index.html", "eps": { "value": 1.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000093389-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338925000012/0000093389-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1463849000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000093389-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338925000012/0000093389-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27500000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000093389-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338925000012/0000093389-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22237060, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000093389-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338925000012/0000093389-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 76693000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000093389-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000009338925000012/0000093389-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001140361-24-008994", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000114036124008994/0001140361-24-008994-index.html", "eps": { "value": 1.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001140361-24-008994", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000114036124008994/0001140361-24-008994-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1358272000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001140361-24-008994", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000114036124008994/0001140361-24-008994-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34148000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001140361-24-008994", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000114036124008994/0001140361-24-008994-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22161341, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001140361-24-008994", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000114036124008994/0001140361-24-008994-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 144260000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001140361-24-008994", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000114036124008994/0001140361-24-008994-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001140361-23-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000114036123007960/0001140361-23-007960-index.html", "eps": { "value": 2.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001140361-23-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000114036123007960/0001140361-23-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1371815000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001140361-23-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000114036123007960/0001140361-23-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55351000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001140361-23-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000114036123007960/0001140361-23-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22139981, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001140361-23-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000114036123007960/0001140361-23-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27533000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001140361-23-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/93389/000114036123007960/0001140361-23-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "THFF", "source_ticker": "THFF", "name": "FIRST FINANCIAL CORPORATION CORP", "group": "Financials", "weight_percent": 0.03, "holding_price": 73.73, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 79208000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 90405000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3983000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5756126000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5105257000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 650869000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11852000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 795000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 175000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 13208000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 714562, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 175000000.0, 13208000.0, 0.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000714562.json", "sha256": "23b6b5c7189422e1632abc13280161618d2c1f97fe5a323265061f964af0d8d2", "retrieved_at": "2026-10-17T22:48:55.314088+00:00", "raw_path": "data/raw/23b6b5c7189422e1632abc13280161618d2c1f97fe5a323265061f964af0d8d2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "eps": { "value": 6.68, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 79208000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11852000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90405000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000714562-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456226000014/0000714562-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000714562-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456225000010/0000714562-25-000010-index.html", "eps": { "value": 4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000714562-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456225000010/0000714562-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 47275000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000714562-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456225000010/0000714562-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11812000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000714562-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456225000010/0000714562-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60366000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000714562-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456225000010/0000714562-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000714562-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456224000009/0000714562-24-000009-index.html", "eps": { "value": 5.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000714562-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456224000009/0000714562-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 60672000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000714562-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456224000009/0000714562-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11937000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000714562-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456224000009/0000714562-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 86090000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000714562-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456224000009/0000714562-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000714562-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456223000004/0000714562-23-000004-index.html", "eps": { "value": 5.82, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000714562-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456223000004/0000714562-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 71109000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000714562-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456223000004/0000714562-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12211000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000714562-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456223000004/0000714562-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78787000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000714562-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/714562/000071456223000004/0000714562-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IART", "source_ticker": "IART", "name": "INTEGRA LIFESCIENCES HOLDINGS", "group": "Health Care", "weight_percent": 0.03, "holding_price": 13.53, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1635245000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -493370000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -516474000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 50384000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 81436000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3602001000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2558538000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1043463000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 235048000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18583000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1159544000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 455981000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76672000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 221000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 38750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 53281000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 634532000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.30171014129381224, "free_cash_flow": -31052000.0, "free_cash_flow_margin": -0.018989203452693632, "capex_intensity": 0.049800488611798234, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011364046366140853, "current_ratio": 2.542965606023058, "cash_runway_years": null, "near_term_maturity_to_cash": 0.16485994350090194 }, "observation_status": "sec-xbrl-unreviewed", "cik": 917520, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 38750000.0, 53281000.0, 634532000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000917520.json", "sha256": "bdbea7a6f9fd461689c0326933049d30ea00b5ea975cac069b84184278d58dca", "retrieved_at": "2026-10-17T22:48:55.567331+00:00", "raw_path": "data/raw/bdbea7a6f9fd461689c0326933049d30ea00b5ea975cac069b84184278d58dca.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "eps": { "value": -6.74, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1635245000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -516474000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76672000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50384000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000917520-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752026000011/0000917520-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000917520-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752025000017/0000917520-25-000017-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000917520-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752025000017/0000917520-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1610527000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000917520-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752025000017/0000917520-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6944000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000917520-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752025000017/0000917520-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77010000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000917520-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752025000017/0000917520-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 129382000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000917520-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752025000017/0000917520-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000917520-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752024000022/0000917520-24-000022-index.html", "eps": { "value": 0.84, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000917520-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752024000022/0000917520-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1541573000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000917520-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752024000022/0000917520-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67741000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000917520-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752024000022/0000917520-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80337000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000917520-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752024000022/0000917520-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 139955000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000917520-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752024000022/0000917520-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000917520-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752023000015/0000917520-23-000015-index.html", "eps": { "value": 2.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000917520-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752023000015/0000917520-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1557666000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000917520-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752023000015/0000917520-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 180550000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000917520-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752023000015/0000917520-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83516000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000917520-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752023000015/0000917520-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 264469000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0000917520-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/917520/000091752023000015/0000917520-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WINA", "source_ticker": "WINA", "name": "WINMARK", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 314.26, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 86055700, "tag": "Revenues", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 54593900, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41654100, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 44896800, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 192300, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 24884100, "tag": "Assets", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -53682400, "tag": "StockholdersEquity", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 10295700, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 746700, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2283200, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 14096000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 5666000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3685457, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2418700, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.6344019048128131, "free_cash_flow": 44704500.0, "free_cash_flow_margin": 0.519483311390181, "capex_intensity": 0.002234599218878006, "cfo_to_positive_net_income": 1.0778482790409587, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02653165333615321, "current_ratio": 2.487822096717261, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 908315, "fiscal_year": "2025", "fiscal_end": "2025-12-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000908315.json", "sha256": "ba9b1dfe6595e5baca1b6bf2bf840fd2a29ae046f6c008033652e10bfd3c2fa5", "retrieved_at": "2026-10-17T22:48:55.969262+00:00", "raw_path": "data/raw/ba9b1dfe6595e5baca1b6bf2bf840fd2a29ae046f6c008033652e10bfd3c2fa5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "eps": { "value": 11.3, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 86055700, "tag": "Revenues", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41654100, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3685457, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44896800, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-02-25", "accession": "0000908315-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831526000007/0000908315-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-26", "accession": "0000908315-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831525000010/0000908315-25-000010-index.html", "eps": { "value": 10.89, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0000908315-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831525000010/0000908315-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 81289100, "tag": "Revenues", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0000908315-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831525000010/0000908315-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39954200, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0000908315-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831525000010/0000908315-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3667479, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0000908315-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831525000010/0000908315-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42157900, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0000908315-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831525000010/0000908315-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-28", "accession": "0000908315-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831524000010/0000908315-24-000010-index.html", "eps": { "value": 11.04, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0000908315-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831524000010/0000908315-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 83243500, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0000908315-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831524000010/0000908315-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40178100, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0000908315-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831524000010/0000908315-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3640524, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0000908315-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831524000010/0000908315-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43994300, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0000908315-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831524000010/0000908315-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000908315-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831523000010/0000908315-23-000010-index.html", "eps": { "value": 10.97, "tag": "EarningsPerShareDiluted", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000908315-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831523000010/0000908315-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 81410800, "tag": "Revenues", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000908315-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831523000010/0000908315-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39424900, "tag": "NetIncomeLoss", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000908315-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831523000010/0000908315-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3592456, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000908315-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831523000010/0000908315-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43789300, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000908315-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/908315/000090831523000010/0000908315-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HRTG", "source_ticker": "HRTG", "name": "HERITAGE INSURANCE HOLDINGS INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 36.61, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 847330000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 267151000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 195594000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 182238000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8074000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2195822000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1690571000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 505251000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 559274000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6500000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5388000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30949899, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 3750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 4675000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 11100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 56288000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 885000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1598665, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 3750000.0, 3750000.0, 4675000.0, 11100000.0, 56288000.0 ], "thereafter": 885000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001598665.json", "sha256": "6e97a3fb4250cf7c4f0da830eb0c5650c2d7a2dc046529916223894778cc9419", "retrieved_at": "2026-10-17T22:48:56.329664+00:00", "raw_path": "data/raw/6e97a3fb4250cf7c4f0da830eb0c5650c2d7a2dc046529916223894778cc9419.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "eps": { "value": 6.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 847330000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 195594000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30949899, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 182238000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103715", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000119312526103715/0001193125-26-103715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001598665-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000159866525000009/0001598665-25-000009-index.html", "eps": { "value": 2.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001598665-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000159866525000009/0001598665-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 816985000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001598665-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000159866525000009/0001598665-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61539000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001598665-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000159866525000009/0001598665-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30654611, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001598665-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000159866525000009/0001598665-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 87095000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001598665-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000159866525000009/0001598665-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030766", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000095017024030766/0000950170-24-030766-index.html", "eps": { "value": 1.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030766", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000095017024030766/0000950170-24-030766-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 735498000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030766", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000095017024030766/0000950170-24-030766-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45307000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030766", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000095017024030766/0000950170-24-030766-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26252328, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030766", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000095017024030766/0000950170-24-030766-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70415000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030766", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000095017024030766/0000950170-24-030766-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007569", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000095017023007569/0000950170-23-007569-index.html", "eps": { "value": -5.86, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007569", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000095017023007569/0000950170-23-007569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 662460000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007569", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000095017023007569/0000950170-23-007569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -154363000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007569", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000095017023007569/0000950170-23-007569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26343826, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007569", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000095017023007569/0000950170-23-007569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -34260000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007569", "source_url": "https://www.sec.gov/Archives/edgar/data/1598665/000095017023007569/0000950170-23-007569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PTRN", "source_ticker": "PTRN", "name": "PATTERN GROUP SERIES A", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 17.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2501315000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 25406000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16246000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 99406000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20482000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 947639000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 366644000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 580995000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 289049000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 16800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 97288000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 792575000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 338542000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114998000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 135029000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.01015705738781401, "free_cash_flow": 78924000.0, "free_cash_flow_margin": 0.03155300312035869, "capex_intensity": 0.008188492852759448, "cfo_to_positive_net_income": 6.118798473470393, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.038894741366041465, "current_ratio": 2.341142310259879, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1811935, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001811935.json", "sha256": "4756ea1f42d3f2597f472746f98245afe92abb920ec3bc95e4fa2a1675b678fd", "retrieved_at": "2026-10-17T22:48:56.303402+00:00", "raw_path": "data/raw/4756ea1f42d3f2597f472746f98245afe92abb920ec3bc95e4fa2a1675b678fd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "eps": { "value": -1.36, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2501315000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16246000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114998000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 99406000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "eps": { "value": 0.47, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1796161000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67856000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90769000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70347000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "eps": { "value": 0.22, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1366417000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41264000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90767000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41476000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001811935-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1811935/000181193526000013/0001811935-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SMPL", "source_ticker": "SMPL", "name": "THE SIMPLY GOOD FOODS COMPANY", "group": "Consumer Staples", "weight_percent": 0.03, "holding_price": 11.13, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1450920000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 156887000, "tag": "OperatingIncomeLoss", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 103614000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 178457000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20542000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2396045000, "tag": "Assets", "start": null, "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 589212000, "tag": "Liabilities", "start": null, "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1806833000, "tag": "StockholdersEquity", "start": null, "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 98468000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 249066000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 21431000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15273000, "tag": "ShareBasedCompensation", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 453684000, "tag": "AssetsCurrent", "start": null, "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 124561000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101510772, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 50886000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 250000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10812932484216911, "free_cash_flow": 157915000.0, "free_cash_flow_margin": 0.10883784081823947, "capex_intensity": 0.014157913599647121, "cfo_to_positive_net_income": 1.7223251684135348, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010526424613348772, "current_ratio": 3.6422636298680966, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1702744, "fiscal_year": "2025", "fiscal_end": "2025-08-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 250000000.0, 0.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001702744.json", "sha256": "d14e6edde955242a8df13c861163bfb1860f61fedfa3d4e06214d108fe032392", "retrieved_at": "2026-10-17T22:48:56.704746+00:00", "raw_path": "data/raw/d14e6edde955242a8df13c861163bfb1860f61fedfa3d4e06214d108fe032392.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "earnings": { "annual_history": [ { "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "eps": { "value": 1.02, "tag": "EarningsPerShareDiluted", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1450920000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 103614000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101510772, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 178457000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-28", "accession": "0001702744-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274425000046/0001702744-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-08-31", "filed": "2024-10-29", "accession": "0001702744-24-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274424000089/0001702744-24-000089-index.html", "eps": { "value": 1.38, "tag": "EarningsPerShareDiluted", "start": "2023-08-27", "end": "2024-08-31", "filed": "2024-10-29", "accession": "0001702744-24-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274424000089/0001702744-24-000089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1331321000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-08-27", "end": "2024-08-31", "filed": "2024-10-29", "accession": "0001702744-24-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274424000089/0001702744-24-000089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 139309000, "tag": "NetIncomeLoss", "start": "2023-08-27", "end": "2024-08-31", "filed": "2024-10-29", "accession": "0001702744-24-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274424000089/0001702744-24-000089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101281888, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-08-27", "end": "2024-08-31", "filed": "2024-10-29", "accession": "0001702744-24-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274424000089/0001702744-24-000089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 215704000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-08-27", "end": "2024-08-31", "filed": "2024-10-29", "accession": "0001702744-24-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274424000089/0001702744-24-000089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-08-26", "filed": "2023-10-24", "accession": "0001702744-23-000098", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274423000098/0001702744-23-000098-index.html", "eps": { "value": 1.32, "tag": "EarningsPerShareDiluted", "start": "2022-08-28", "end": "2023-08-26", "filed": "2023-10-24", "accession": "0001702744-23-000098", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274423000098/0001702744-23-000098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1242672000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-08-28", "end": "2023-08-26", "filed": "2023-10-24", "accession": "0001702744-23-000098", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274423000098/0001702744-23-000098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 133575000, "tag": "NetIncomeLoss", "start": "2022-08-28", "end": "2023-08-26", "filed": "2023-10-24", "accession": "0001702744-23-000098", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274423000098/0001702744-23-000098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100880079, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-08-28", "end": "2023-08-26", "filed": "2023-10-24", "accession": "0001702744-23-000098", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274423000098/0001702744-23-000098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 171117000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-08-28", "end": "2023-08-26", "filed": "2023-10-24", "accession": "0001702744-23-000098", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274423000098/0001702744-23-000098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-08-27", "filed": "2022-10-21", "accession": "0001702744-22-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274422000073/0001702744-22-000073-index.html", "eps": { "value": 1.08, "tag": "EarningsPerShareDiluted", "start": "2021-08-29", "end": "2022-08-27", "filed": "2022-10-21", "accession": "0001702744-22-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274422000073/0001702744-22-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1168678000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-08-29", "end": "2022-08-27", "filed": "2022-10-21", "accession": "0001702744-22-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274422000073/0001702744-22-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 108574000, "tag": "NetIncomeLoss", "start": "2021-08-29", "end": "2022-08-27", "filed": "2022-10-21", "accession": "0001702744-22-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274422000073/0001702744-22-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100589156, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-08-29", "end": "2022-08-27", "filed": "2022-10-21", "accession": "0001702744-22-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274422000073/0001702744-22-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 110639000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-08-29", "end": "2022-08-27", "filed": "2022-10-21", "accession": "0001702744-22-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1702744/000170274422000073/0001702744-22-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ZBIO", "source_ticker": "ZBIO", "name": "ZENAS BIOPHARMA", "group": "Health Care", "weight_percent": 0.03, "holding_price": 25.4, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 10000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -383057000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -377737000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -172333000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 18000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 383640000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 141496000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 242144000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 110641000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 78636000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26347000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 351171000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 62649000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44730052, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -38.3057, "free_cash_flow": -172351000.0, "free_cash_flow_margin": -17.2351, "capex_intensity": 0.0018, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 2.6347, "current_ratio": 5.605372791265623, "cash_runway_years": 0.6420186499393615, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1953926, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001953926.json", "sha256": "bd79c6d0fc0258ae5600e6e4156de5e3d36c0693f6d1939f3fb6019844471737", "retrieved_at": "2026-10-17T22:48:56.905701+00:00", "raw_path": "data/raw/bd79c6d0fc0258ae5600e6e4156de5e3d36c0693f6d1939f3fb6019844471737.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "eps": { "value": -8.44, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -377737000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44730052, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -172333000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-027964", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000110465926027964/0001104659-26-027964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002631", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000155837025002631/0001558370-25-002631-index.html", "eps": { "value": -11.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002631", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000155837025002631/0001558370-25-002631-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002631", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000155837025002631/0001558370-25-002631-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -156988000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002631", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000155837025002631/0001558370-25-002631-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13198960, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002631", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000155837025002631/0001558370-25-002631-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -119674000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002631", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000155837025002631/0001558370-25-002631-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002631", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000155837025002631/0001558370-25-002631-index.html", "eps": { "value": -24.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002631", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000155837025002631/0001558370-25-002631-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002631", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000155837025002631/0001558370-25-002631-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37124000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002631", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000155837025002631/0001558370-25-002631-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1531178, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002631", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000155837025002631/0001558370-25-002631-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30529000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002631", "source_url": "https://www.sec.gov/Archives/edgar/data/1953926/000155837025002631/0001558370-25-002631-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LGIH", "source_ticker": "LGIH", "name": "LGI HOMES", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 44.08, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1705504000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 79776000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72552000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -139973000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 924000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3927242000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1830953000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 0, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4322000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6001000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23254595, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3607000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 23639000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 493703000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 733938000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04677561588832392, "free_cash_flow": -140897000.0, "free_cash_flow_margin": -0.0826131161228587, "capex_intensity": 0.0005417753344465917, "cfo_to_positive_net_income": -1.9292783107288565, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0035186079891926375, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1580670, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 493703000.0, 733938000.0, 50000000.0 ], "thereafter": 400000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001580670.json", "sha256": "5020d3a381612906b570fbfa57086a103eda93ce402b82d5b6adb6d9aaee923d", "retrieved_at": "2026-10-17T22:48:57.418469+00:00", "raw_path": "data/raw/5020d3a381612906b570fbfa57086a103eda93ce402b82d5b6adb6d9aaee923d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "eps": { "value": 3.12, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1705504000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72552000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23254595, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -139973000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001580670-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067026000019/0001580670-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001580670-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067025000016/0001580670-25-000016-index.html", "eps": { "value": 8.3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001580670-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067025000016/0001580670-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2202598000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001580670-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067025000016/0001580670-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 196071000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001580670-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067025000016/0001580670-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23610457, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001580670-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067025000016/0001580670-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -143739000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001580670-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067025000016/0001580670-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001580670-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067024000012/0001580670-24-000012-index.html", "eps": { "value": 8.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001580670-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067024000012/0001580670-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2358580000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001580670-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067024000012/0001580670-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 199227000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001580670-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067024000012/0001580670-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23648548, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001580670-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067024000012/0001580670-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -56968000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001580670-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067024000012/0001580670-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001580670-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067023000020/0001580670-23-000020-index.html", "eps": { "value": 13.76, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001580670-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067023000020/0001580670-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2304455000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001580670-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067023000020/0001580670-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 326567000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001580670-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067023000020/0001580670-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23730770, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001580670-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067023000020/0001580670-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -370451000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001580670-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1580670/000158067023000020/0001580670-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALKT", "source_ticker": "ALKT", "name": "ALKAMI TECHNOLOGY", "group": "Information Technology", "weight_percent": 0.03, "holding_price": 14.23, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 443639000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -53636000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -47652000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 42906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1542000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 847227000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 485178000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 362049000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 63457000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 26912000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 76188000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 187216000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 89547000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103895195, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.12090010120841495, "free_cash_flow": 41364000.0, "free_cash_flow_margin": 0.09323797051206048, "capex_intensity": 0.003475799016768138, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.17173422534989033, "current_ratio": 2.090700972673568, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1529274, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001529274.json", "sha256": "a54f8859db01defe9f4a8d6d9cbbdac513ecdbf62d52f4e22c3addc5a248affa", "retrieved_at": "2026-10-17T22:48:57.784993+00:00", "raw_path": "data/raw/a54f8859db01defe9f4a8d6d9cbbdac513ecdbf62d52f4e22c3addc5a248affa.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 443639000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -47652000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103895195, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529274-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927426000009/0001529274-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001529274-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927425000031/0001529274-25-000031-index.html", "eps": { "value": -0.41, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001529274-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927425000031/0001529274-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 333849000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001529274-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927425000031/0001529274-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -40835000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001529274-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927425000031/0001529274-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98892692, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001529274-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927425000031/0001529274-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18597000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001529274-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927425000031/0001529274-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001529274-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927424000029/0001529274-24-000029-index.html", "eps": { "value": -0.67, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001529274-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927424000029/0001529274-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 264831000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001529274-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927424000029/0001529274-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -62913000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001529274-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927424000029/0001529274-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94080797, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001529274-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927424000029/0001529274-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17502000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001529274-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927424000029/0001529274-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001529274-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927423000037/0001529274-23-000037-index.html", "eps": { "value": -0.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001529274-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927423000037/0001529274-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 204270000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001529274-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927423000037/0001529274-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58600000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001529274-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927423000037/0001529274-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90956521, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001529274-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927423000037/0001529274-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37788000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001529274-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1529274/000152927423000037/0001529274-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OI", "source_ticker": "OI", "name": "O I GLASS", "group": "Materials", "weight_percent": 0.03, "holding_price": 5.92, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 6426000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -129000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 600000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 432000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9243000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1294000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 759000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 4837000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 66000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 96000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 341000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 479000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2601000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2089000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 153552000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 40000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 66000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 693000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 781000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 657000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1086000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1620000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 168000000.0, "free_cash_flow_margin": 0.026143790849673203, "capex_intensity": 0.06722689075630252, "cfo_to_positive_net_income": null, "total_debt": 4999000000.0, "debt_to_assets": 0.540841718056908, "net_debt": 4240000000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.003890445066915655, "current_ratio": 1.2450933460986118, "cash_runway_years": null, "near_term_maturity_to_cash": 0.08695652173913043 }, "observation_status": "sec-xbrl-unreviewed", "cik": 812074, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 66000000.0, 693000000.0, 781000000.0, 657000000.0, 1086000000.0 ], "thereafter": 1620000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000812074.json", "sha256": "4ba3c5586604161ff7d679c26122853da45dc322fd52b66c9409c27dd7bb094e", "retrieved_at": "2026-10-17T22:48:58.047480+00:00", "raw_path": "data/raw/4ba3c5586604161ff7d679c26122853da45dc322fd52b66c9409c27dd7bb094e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "eps": { "value": -0.84, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6426000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -129000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 153552000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 600000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001104659-26-014319", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000110465926014319/0001104659-26-014319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001558370-25-000868", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837025000868/0001558370-25-000868-index.html", "eps": { "value": -0.69, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001558370-25-000868", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837025000868/0001558370-25-000868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6531000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001558370-25-000868", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837025000868/0001558370-25-000868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -106000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001558370-25-000868", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837025000868/0001558370-25-000868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 154552000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001558370-25-000868", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837025000868/0001558370-25-000868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 489000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001558370-25-000868", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837025000868/0001558370-25-000868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001558370-24-001165", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837024001165/0001558370-24-001165-index.html", "eps": { "value": -0.67, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001558370-24-001165", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837024001165/0001558370-24-001165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7105000000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001558370-24-001165", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837024001165/0001558370-24-001165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -103000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001558370-24-001165", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837024001165/0001558370-24-001165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 154651000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001558370-24-001165", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837024001165/0001558370-24-001165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 818000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0001558370-24-001165", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837024001165/0001558370-24-001165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001558370-23-001030", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837023001030/0001558370-23-001030-index.html", "eps": { "value": 3.67, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001558370-23-001030", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837023001030/0001558370-23-001030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6856000000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001558370-23-001030", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837023001030/0001558370-23-001030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 584000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001558370-23-001030", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837023001030/0001558370-23-001030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 158985000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001558370-23-001030", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837023001030/0001558370-23-001030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 154000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-08", "accession": "0001558370-23-001030", "source_url": "https://www.sec.gov/Archives/edgar/data/812074/000155837023001030/0001558370-23-001030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RAPP", "source_ticker": "RAPP", "name": "RAPPORT THERAPEUTICS", "group": "Health Care", "weight_percent": 0.03, "holding_price": 29.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -125099000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -111483000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -87473000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 616000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 512431000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 27778000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 484653000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 52645000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1017000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18855000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 498561000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 19049000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38934569, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -88089000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 26.172554989763242, "cash_runway_years": 0.6018428543664902, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2012593, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002012593.json", "sha256": "c85599e790354d601ba4d1fe529289653292200857d79f1a88fcf306fd63be80", "retrieved_at": "2026-10-17T22:48:57.796463+00:00", "raw_path": "data/raw/c85599e790354d601ba4d1fe529289653292200857d79f1a88fcf306fd63be80.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "eps": { "value": -2.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -111483000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38934569, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -87473000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099360", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000119312526099360/0001193125-26-099360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036828", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000095017025036828/0000950170-25-036828-index.html", "eps": { "value": -3.78, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036828", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000095017025036828/0000950170-25-036828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -78307000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036828", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000095017025036828/0000950170-25-036828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20738338, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036828", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000095017025036828/0000950170-25-036828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -64828000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036828", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000095017025036828/0000950170-25-036828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036828", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000095017025036828/0000950170-25-036828-index.html", "eps": { "value": -23.1, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036828", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000095017025036828/0000950170-25-036828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -34786000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036828", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000095017025036828/0000950170-25-036828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1505774, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036828", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000095017025036828/0000950170-25-036828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27181000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036828", "source_url": "https://www.sec.gov/Archives/edgar/data/2012593/000095017025036828/0000950170-25-036828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VRTS", "source_ticker": "VRTS", "name": "VIRTUS INVESTMENT PARTNERS", "group": "Financials", "weight_percent": 0.03, "holding_price": 122.9, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 852865000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 168680000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -67199000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6890000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4291200000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3253421000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 934043000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 63623000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23964000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6929000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 59999000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 379000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 883237, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 4000000.0, 4000000.0, 4000000.0, 4000000.0, 4000000.0 ], "thereafter": 379000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000883237.json", "sha256": "7614f7deac07814071e44d81443b041d6897f3e1077bacdc315b1d7a6c6e948a", "retrieved_at": "2026-10-17T22:48:58.705240+00:00", "raw_path": "data/raw/7614f7deac07814071e44d81443b041d6897f3e1077bacdc315b1d7a6c6e948a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "eps": { "value": 19.97, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 852865000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 6929000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -67199000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000883237-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323726000009/0000883237-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000883237-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323725000010/0000883237-25-000010-index.html", "eps": { "value": 16.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000883237-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323725000010/0000883237-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 906949000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000883237-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323725000010/0000883237-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 7210000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000883237-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323725000010/0000883237-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1755000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000883237-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323725000010/0000883237-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000883237-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323724000025/0000883237-24-000025-index.html", "eps": { "value": 17.71, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000883237-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323724000025/0000883237-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 845268000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000883237-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323724000025/0000883237-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 7375000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000883237-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323724000025/0000883237-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 237157000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000883237-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323724000025/0000883237-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000883237-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323723000018/0000883237-23-000018-index.html", "eps": { "value": 15.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000883237-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323723000018/0000883237-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 886379000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000883237-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323723000018/0000883237-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 7582000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000883237-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323723000018/0000883237-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 132670000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000883237-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/883237/000088323723000018/0000883237-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FLNG", "source_ticker": "FLNG", "name": "FLEX LNG", "group": "Energy", "weight_percent": 0.03, "holding_price": 28.64, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "ASTE", "source_ticker": "ASTE", "name": "ASTEC INDUSTRIES", "group": "Industrials", "weight_percent": 0.03, "holding_price": 38.92, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1410400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 65900000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 61400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 40700000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1367200000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 685600000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 681700000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 72000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 319600000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 16200000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 12100000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 36300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 816600000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 328000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23100506, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 17500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 21900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 30600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 35000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 236300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.046724333522404994, "free_cash_flow": 20700000.0, "free_cash_flow_margin": 0.014676687464549065, "capex_intensity": 0.028857061826432218, "cfo_to_positive_net_income": 1.5824742268041236, "total_debt": 347900000.0, "debt_to_assets": 0.2544616734932709, "net_debt": 275900000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00503403289846852, "current_ratio": 2.4896341463414635, "cash_runway_years": null, "near_term_maturity_to_cash": 0.24305555555555555 }, "observation_status": "sec-xbrl-unreviewed", "cik": 792987, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 17500000.0, 21900000.0, 30600000.0, 35000000.0, 236300000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000792987.json", "sha256": "7501b85be85829775ac6b91b42ba829ea1de540fca7eb3fc216bb5dd2534564b", "retrieved_at": "2026-10-17T22:48:59.677160+00:00", "raw_path": "data/raw/7501b85be85829775ac6b91b42ba829ea1de540fca7eb3fc216bb5dd2534564b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "eps": { "value": 1.68, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1410400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23100506, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000792987-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298726000011/0000792987-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000792987-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298725000013/0000792987-25-000013-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000792987-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298725000013/0000792987-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1305100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000792987-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298725000013/0000792987-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4300000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000792987-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298725000013/0000792987-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22853451, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000792987-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298725000013/0000792987-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000792987-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298725000013/0000792987-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000792987-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298724000015/0000792987-24-000015-index.html", "eps": { "value": 1.47, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000792987-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298724000015/0000792987-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1338200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000792987-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298724000015/0000792987-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33500000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000792987-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298724000015/0000792987-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22781369, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000792987-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298724000015/0000792987-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000792987-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298724000015/0000792987-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000792987-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298723000015/0000792987-23-000015-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000792987-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298723000015/0000792987-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1274500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000792987-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298723000015/0000792987-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000792987-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298723000015/0000792987-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22790717, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000792987-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298723000015/0000792987-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -73900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000792987-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/792987/000079298723000015/0000792987-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SBSI", "source_ticker": "SBSI", "name": "SOUTHSIDE BANCSHARES INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 30.5, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 69220000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 93817000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20338000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8514590000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7666975000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 847615000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 389786000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10610000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3046000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30226000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 23182000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 705432, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000705432.json", "sha256": "94ddcea0a3deb2a628fe6fcc133048a2a02748c08bdb7786491aca03f6b14a1b", "retrieved_at": "2026-10-17T22:48:59.465778+00:00", "raw_path": "data/raw/94ddcea0a3deb2a628fe6fcc133048a2a02748c08bdb7786491aca03f6b14a1b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "eps": { "value": 2.29, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 69220000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30226000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 93817000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000705432-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543226000034/0000705432-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000705432-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543225000020/0000705432-25-000020-index.html", "eps": { "value": 2.91, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000705432-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543225000020/0000705432-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 88494000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000705432-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543225000020/0000705432-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30369000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000705432-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543225000020/0000705432-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 101849000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000705432-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543225000020/0000705432-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000705432-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543224000026/0000705432-24-000026-index.html", "eps": { "value": 2.82, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000705432-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543224000026/0000705432-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 86692000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000705432-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543224000026/0000705432-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30759000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000705432-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543224000026/0000705432-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 79864000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000705432-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543224000026/0000705432-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000705432-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543223000023/0000705432-23-000023-index.html", "eps": { "value": 3.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000705432-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543223000023/0000705432-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 105020000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000705432-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543223000023/0000705432-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32251000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000705432-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543223000023/0000705432-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 226517000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000705432-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/705432/000070543223000023/0000705432-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TRST", "source_ticker": "TRST", "name": "TRUSTCO BANK CORP", "group": "Financials", "weight_percent": 0.03, "holding_price": 54.02, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 61137000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 57603000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11865000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6440700000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5754111000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 686589000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 730427000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 120054000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1270000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18790000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 38134000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 357301, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000357301.json", "sha256": "e2871e7ad559a8b424032f5dd3b63cab21b548eeaba859bbb8bcdd14e1cbca35", "retrieved_at": "2026-10-17T22:49:00.096826+00:00", "raw_path": "data/raw/e2871e7ad559a8b424032f5dd3b63cab21b548eeaba859bbb8bcdd14e1cbca35.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "eps": { "value": 3.25, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 61137000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18790000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57603000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001140361-26-009576", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036126009576/0001140361-26-009576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001140361-25-008827", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036125008827/0001140361-25-008827-index.html", "eps": { "value": 2.57, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001140361-25-008827", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036125008827/0001140361-25-008827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 48833000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001140361-25-008827", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036125008827/0001140361-25-008827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19037000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001140361-25-008827", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036125008827/0001140361-25-008827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59442000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001140361-25-008827", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036125008827/0001140361-25-008827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001140361-24-012641", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036124012641/0001140361-24-012641-index.html", "eps": { "value": 3.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001140361-24-012641", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036124012641/0001140361-24-012641-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 58646000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001140361-24-012641", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036124012641/0001140361-24-012641-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19025000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001140361-24-012641", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036124012641/0001140361-24-012641-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64129000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001140361-24-012641", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036124012641/0001140361-24-012641-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001140361-23-009386", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036123009386/0001140361-23-009386-index.html", "eps": { "value": 3.93, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001140361-23-009386", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036123009386/0001140361-23-009386-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 75234000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001140361-23-009386", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036123009386/0001140361-23-009386-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19133000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001140361-23-009386", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036123009386/0001140361-23-009386-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78626000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001140361-23-009386", "source_url": "https://www.sec.gov/Archives/edgar/data/357301/000114036123009386/0001140361-23-009386-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "QNST", "source_ticker": "QNST", "name": "QUINSTREET INC", "group": "Communication", "weight_percent": 0.03, "holding_price": 16.29, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1293712000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 35426000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 81235000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 131303000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3397000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 721302000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 398210000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 323092000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 128315000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 70000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 4393000, "tag": "InterestExpense", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37432000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 316608000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 259974000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58163000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 31442000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.027383219758338795, "free_cash_flow": 127906000.0, "free_cash_flow_margin": 0.09886744499548586, "capex_intensity": 0.0026257776073809317, "cfo_to_positive_net_income": 1.6163353234443283, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 8.064193034372867, "share_based_compensation_to_revenue": 0.02893379670282103, "current_ratio": 1.2178448614092179, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1117297, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001117297.json", "sha256": "992d910f4d9701cfa719bc2e62dae96ae46a31dbb9b7170d44a96972ee907c1a", "retrieved_at": "2026-10-17T22:49:00.134365+00:00", "raw_path": "data/raw/992d910f4d9701cfa719bc2e62dae96ae46a31dbb9b7170d44a96972ee907c1a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "eps": { "value": 1.4, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1293712000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 81235000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58163000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 131303000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "eps": { "value": 0.08, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1093711000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4707000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 84980000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2026-08-26", "accession": "0001193125-26-367160", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000119312526367160/0001193125-26-367160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-21", "accession": "0000950170-24-099495", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000095017024099495/0000950170-24-099495-index.html", "eps": { "value": -0.57, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-21", "accession": "0000950170-24-099495", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000095017024099495/0000950170-24-099495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 613514000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-21", "accession": "0000950170-24-099495", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000095017024099495/0000950170-24-099495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31331000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-21", "accession": "0000950170-24-099495", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000095017024099495/0000950170-24-099495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54917000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-21", "accession": "0000950170-24-099495", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000095017024099495/0000950170-24-099495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12039000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-21", "accession": "0000950170-24-099495", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000095017024099495/0000950170-24-099495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-21", "accession": "0000950170-23-043659", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000095017023043659/0000950170-23-043659-index.html", "eps": { "value": -1.28, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-21", "accession": "0000950170-23-043659", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000095017023043659/0000950170-23-043659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 580624000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-21", "accession": "0000950170-23-043659", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000095017023043659/0000950170-23-043659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -68866000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-21", "accession": "0000950170-23-043659", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000095017023043659/0000950170-23-043659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53799000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-21", "accession": "0000950170-23-043659", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000095017023043659/0000950170-23-043659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11838000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-21", "accession": "0000950170-23-043659", "source_url": "https://www.sec.gov/Archives/edgar/data/1117297/000095017023043659/0000950170-23-043659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NBBK", "source_ticker": "NBBK", "name": "NB BANCORP INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 22.37, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 50302000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022367", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000110465926022367/0001104659-26-022367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 60792000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022367", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000110465926022367/0001104659-26-022367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3417000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022367", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000110465926022367/0001104659-26-022367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7006130000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022367", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000110465926022367/0001104659-26-022367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6147198000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022367", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000110465926022367/0001104659-26-022367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 858932000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022367", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000110465926022367/0001104659-26-022367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2910000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022367", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000110465926022367/0001104659-26-022367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37626188, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022367", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000110465926022367/0001104659-26-022367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 77125000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022367", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000110465926022367/0001104659-26-022367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1979330, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001979330.json", "sha256": "cd348168e660c810d943d52878485532ee0606f97e3c1de8e2bb50b417bc86af", "retrieved_at": "2026-10-17T22:49:00.807380+00:00", "raw_path": "data/raw/cd348168e660c810d943d52878485532ee0606f97e3c1de8e2bb50b417bc86af.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1979330/000110465926022367/0001104659-26-022367-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022367", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000110465926022367/0001104659-26-022367-index.html", "eps": { "value": 1.34, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022367", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000110465926022367/0001104659-26-022367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 50302000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022367", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000110465926022367/0001104659-26-022367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37626188, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022367", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000110465926022367/0001104659-26-022367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60792000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001104659-26-022367", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000110465926022367/0001104659-26-022367-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002457", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000155837025002457/0001558370-25-002457-index.html", "eps": { "value": 1.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002457", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000155837025002457/0001558370-25-002457-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 42149000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002457", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000155837025002457/0001558370-25-002457-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39389829, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002457", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000155837025002457/0001558370-25-002457-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43188000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002457", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000155837025002457/0001558370-25-002457-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004193", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000155837024004193/0001558370-24-004193-index.html", "eps": { "value": 0.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004193", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000155837024004193/0001558370-24-004193-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 9825000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004193", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000155837024004193/0001558370-24-004193-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42018229, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004193", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000155837024004193/0001558370-24-004193-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52959000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004193", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000155837024004193/0001558370-24-004193-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004193", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000155837024004193/0001558370-24-004193-index.html", "eps": null, "revenue": null, "net_income": { "value": 30065000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004193", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000155837024004193/0001558370-24-004193-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 39714000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004193", "source_url": "https://www.sec.gov/Archives/edgar/data/1979330/000155837024004193/0001558370-24-004193-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "APOG", "source_ticker": "APOG", "name": "APOGEE ENTERPRISES INC", "group": "Industrials", "weight_percent": 0.03, "holding_price": 41.26, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1404733000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-02", "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 84474000, "tag": "OperatingIncomeLoss", "start": "2025-03-02", "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54131000, "tag": "NetIncomeLoss", "start": "2025-03-02", "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 122465000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-02", "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 27308000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-03-02", "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1122345000, "tag": "Assets", "start": null, "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 511794000, "tag": "StockholdersEquity", "start": null, "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 39523000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 232279000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 13976000, "tag": "InterestExpense", "start": "2025-03-02", "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 49998000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-03-02", "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8246000, "tag": "ShareBasedCompensation", "start": "2025-03-02", "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 439433000, "tag": "AssetsCurrent", "start": null, "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 266856000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21517000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-02", "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-03-02", "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 232279000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.060135271257954356, "free_cash_flow": 95157000.0, "free_cash_flow_margin": 0.06774027519820493, "capex_intensity": 0.0194399932229114, "cfo_to_positive_net_income": 2.2623819992241043, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 6.044218660560961, "share_based_compensation_to_revenue": 0.005870154684199773, "current_ratio": 1.6467045897412838, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 6845, "fiscal_year": "2026", "fiscal_end": "2026-02-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 232279000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000006845.json", "sha256": "a3b62fd57067d49481736231248a04df45a290b0165a0bfdfbdf8e05bb1809c7", "retrieved_at": "2026-10-17T22:49:01.314178+00:00", "raw_path": "data/raw/a3b62fd57067d49481736231248a04df45a290b0165a0bfdfbdf8e05bb1809c7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "earnings": { "annual_history": [ { "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "eps": { "value": 2.52, "tag": "EarningsPerShareDiluted", "start": "2025-03-02", "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1404733000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-02", "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54131000, "tag": "NetIncomeLoss", "start": "2025-03-02", "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21517000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-02", "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 122465000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-02", "end": "2026-02-28", "filed": "2026-04-24", "accession": "0000006845-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684526000023/0000006845-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-01", "filed": "2025-04-24", "accession": "0000006845-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684525000049/0000006845-25-000049-index.html", "eps": { "value": 3.89, "tag": "EarningsPerShareDiluted", "start": "2024-03-03", "end": "2025-03-01", "filed": "2025-04-24", "accession": "0000006845-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684525000049/0000006845-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1360994000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-03-03", "end": "2025-03-01", "filed": "2025-04-24", "accession": "0000006845-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684525000049/0000006845-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85052000, "tag": "NetIncomeLoss", "start": "2024-03-03", "end": "2025-03-01", "filed": "2025-04-24", "accession": "0000006845-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684525000049/0000006845-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21891000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-03-03", "end": "2025-03-01", "filed": "2025-04-24", "accession": "0000006845-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684525000049/0000006845-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125162000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-03-03", "end": "2025-03-01", "filed": "2025-04-24", "accession": "0000006845-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684525000049/0000006845-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-02", "filed": "2024-04-26", "accession": "0000006845-24-000088", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684524000088/0000006845-24-000088-index.html", "eps": { "value": 4.51, "tag": "EarningsPerShareDiluted", "start": "2023-02-26", "end": "2024-03-02", "filed": "2024-04-26", "accession": "0000006845-24-000088", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684524000088/0000006845-24-000088-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1416942000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-26", "end": "2024-03-02", "filed": "2024-04-26", "accession": "0000006845-24-000088", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684524000088/0000006845-24-000088-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99613000, "tag": "NetIncomeLoss", "start": "2023-02-26", "end": "2024-03-02", "filed": "2024-04-26", "accession": "0000006845-24-000088", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684524000088/0000006845-24-000088-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22091000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-26", "end": "2024-03-02", "filed": "2024-04-26", "accession": "0000006845-24-000088", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684524000088/0000006845-24-000088-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 204154000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-26", "end": "2024-03-02", "filed": "2024-04-26", "accession": "0000006845-24-000088", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684524000088/0000006845-24-000088-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-02-25", "filed": "2023-04-21", "accession": "0000006845-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684523000006/0000006845-23-000006-index.html", "eps": { "value": 4.64, "tag": "EarningsPerShareDiluted", "start": "2022-02-27", "end": "2023-02-25", "filed": "2023-04-21", "accession": "0000006845-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684523000006/0000006845-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1440696000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-27", "end": "2023-02-25", "filed": "2023-04-21", "accession": "0000006845-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684523000006/0000006845-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 104107000, "tag": "NetIncomeLoss", "start": "2022-02-27", "end": "2023-02-25", "filed": "2023-04-21", "accession": "0000006845-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684523000006/0000006845-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22416000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-27", "end": "2023-02-25", "filed": "2023-04-21", "accession": "0000006845-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684523000006/0000006845-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102696000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-27", "end": "2023-02-25", "filed": "2023-04-21", "accession": "0000006845-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/6845/000000684523000006/0000006845-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NX", "source_ticker": "NX", "name": "QUANEX BUILDING PRODUCTS CORP", "group": "Industrials", "weight_percent": 0.03, "holding_price": 19.32, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1837641000, "tag": "Revenues", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -193952000, "tag": "OperatingIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -250806000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 164897000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 62642000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1968233000, "tag": "Assets", "start": null, "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1242054000, "tag": "Liabilities", "start": null, "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 726179000, "tag": "StockholdersEquity", "start": null, "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 76018000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 55812000, "tag": "InterestExpense", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 103444000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3685000, "tag": "ShareBasedCompensation", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 573775000, "tag": "AssetsCurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 281545000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46170000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 32360000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 25000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 25000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 25000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 566250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.10554400995624282, "free_cash_flow": 102255000.0, "free_cash_flow_margin": 0.055644709712071076, "capex_intensity": 0.03408826860088559, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -3.4750949616569913, "share_based_compensation_to_revenue": 0.002005288301686782, "current_ratio": 2.037951304409597, "cash_runway_years": null, "near_term_maturity_to_cash": 0.3288694782814597 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1423221, "fiscal_year": "2025", "fiscal_end": "2025-10-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 25000000.0, 25000000.0, 25000000.0, 566250000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001423221.json", "sha256": "e6c0643f68617ae8461ea8345d5747791cd80abc206f835f9adbf260a4324870", "retrieved_at": "2026-10-17T22:49:01.441329+00:00", "raw_path": "data/raw/e6c0643f68617ae8461ea8345d5747791cd80abc206f835f9adbf260a4324870.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "earnings": { "annual_history": [ { "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "eps": { "value": -5.43, "tag": "EarningsPerShareDiluted", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1837641000, "tag": "Revenues", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -250806000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46170000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 164897000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-12", "accession": "0001423221-25-000100", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322125000100/0001423221-25-000100-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-10-31", "filed": "2024-12-16", "accession": "0001423221-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322124000015/0001423221-24-000015-index.html", "eps": { "value": 0.9, "tag": "EarningsPerShareDiluted", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-16", "accession": "0001423221-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322124000015/0001423221-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1277862000, "tag": "Revenues", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-16", "accession": "0001423221-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322124000015/0001423221-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33059000, "tag": "NetIncomeLoss", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-16", "accession": "0001423221-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322124000015/0001423221-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36648000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-16", "accession": "0001423221-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322124000015/0001423221-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88812000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-16", "accession": "0001423221-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322124000015/0001423221-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-10-31", "filed": "2023-12-15", "accession": "0001423221-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322123000016/0001423221-23-000016-index.html", "eps": { "value": 2.5, "tag": "EarningsPerShareDiluted", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-15", "accession": "0001423221-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322123000016/0001423221-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1130583000, "tag": "Revenues", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-15", "accession": "0001423221-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322123000016/0001423221-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82501000, "tag": "NetIncomeLoss", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-15", "accession": "0001423221-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322123000016/0001423221-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33026000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-15", "accession": "0001423221-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322123000016/0001423221-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 147052000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-15", "accession": "0001423221-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322123000016/0001423221-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-31", "filed": "2022-12-16", "accession": "0001423221-22-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322122000014/0001423221-22-000014-index.html", "eps": { "value": 2.66, "tag": "EarningsPerShareDiluted", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-16", "accession": "0001423221-22-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322122000014/0001423221-22-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1221502000, "tag": "Revenues", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-16", "accession": "0001423221-22-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322122000014/0001423221-22-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 88336000, "tag": "NetIncomeLoss", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-16", "accession": "0001423221-22-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322122000014/0001423221-22-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33205000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-16", "accession": "0001423221-22-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322122000014/0001423221-22-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 97965000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-16", "accession": "0001423221-22-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1423221/000142322122000014/0001423221-22-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OMDA", "source_ticker": "OMDA", "name": "OMADA HEALTH", "group": "Health Care", "weight_percent": 0.03, "holding_price": 18.67, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 260210000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -11972000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12778000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18252000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1322000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 305406000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 75726000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 229680000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 222036000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5491000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12955000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 272934000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 75726000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36639000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.04600899273663579, "free_cash_flow": 16930000.0, "free_cash_flow_margin": 0.06506283386495523, "capex_intensity": 0.005080511894239268, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04978671073363822, "current_ratio": 3.60423104349893, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1611115, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001611115.json", "sha256": "9da183d9311f52083f7fcbeb049a15abd5646bd5523cc91deed9c6320b0dcc1e", "retrieved_at": "2026-10-17T22:49:01.237269+00:00", "raw_path": "data/raw/9da183d9311f52083f7fcbeb049a15abd5646bd5523cc91deed9c6320b0dcc1e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "eps": { "value": -0.35, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 260210000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12778000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36639000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18252000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "eps": { "value": -6.11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 169800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -47137000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7721000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -34179000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "eps": { "value": -9.52, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 122784000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -67511000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7091000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -49738000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015637", "source_url": "https://www.sec.gov/Archives/edgar/data/1611115/000162828026015637/0001628280-26-015637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DMRA", "source_ticker": "DMRA", "name": "DAMORA THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.03, "holding_price": 18.74, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -210872000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -209839000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -6726000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 260527000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 20147000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 240380000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 257624000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 998000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 260423000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 20066000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1363005, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 12.97832153892156, "cash_runway_years": 38.302705917335715, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1800315, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001800315.json", "sha256": "679f923739e1cb631c01938e3cd336db62cb93da6ab104658dec60d8685350e4", "retrieved_at": "2026-10-17T22:49:01.674584+00:00", "raw_path": "data/raw/679f923739e1cb631c01938e3cd336db62cb93da6ab104658dec60d8685350e4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "eps": { "value": 3.98, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -209839000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1363005, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -6726000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115922", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000119312526115922/0001193125-26-115922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-19", "accession": "0000950170-25-041981", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000095017025041981/0000950170-25-041981-index.html", "eps": { "value": -18.53, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0000950170-25-041981", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000095017025041981/0000950170-25-041981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -21439000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0000950170-25-041981", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000095017025041981/0000950170-25-041981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1157149, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0000950170-25-041981", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000095017025041981/0000950170-25-041981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18623000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0000950170-25-041981", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000095017025041981/0000950170-25-041981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028610", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000095017024028610/0000950170-24-028610-index.html", "eps": { "value": -1.44, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028610", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000095017024028610/0000950170-24-028610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -38349000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028610", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000095017024028610/0000950170-24-028610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26571783, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028610", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000095017024028610/0000950170-24-028610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -36911000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028610", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000095017024028610/0000950170-24-028610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006807", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000095017023006807/0000950170-23-006807-index.html", "eps": { "value": -2.43, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006807", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000095017023006807/0000950170-23-006807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -61624000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006807", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000095017023006807/0000950170-23-006807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25409123, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006807", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000095017023006807/0000950170-23-006807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -42932000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006807", "source_url": "https://www.sec.gov/Archives/edgar/data/1800315/000095017023006807/0000950170-23-006807-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RUM", "source_ticker": "RUM", "name": "RUM GROUP CLASS A", "group": "Communication", "weight_percent": 0.03, "holding_price": 6.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 100622320, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -126653605, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -81830362, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -70430149, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4066907, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 336846798, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 62004606, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 274842192, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 237919453, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23836781, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 264546156, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 45262151, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 254739238, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 775000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 525000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.25870289017387, "free_cash_flow": -74497056.0, "free_cash_flow_margin": -0.7403631321559669, "capex_intensity": 0.04041754354302306, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.23689357391083807, "current_ratio": 5.844754395344578, "cash_runway_years": 3.378091007588242, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1830081, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001830081.json", "sha256": "495633cb2be5f56d0b46c3bad03f88e157740fccbe17b981fb6fd4b240df730b", "retrieved_at": "2026-10-17T22:49:02.099324+00:00", "raw_path": "data/raw/495633cb2be5f56d0b46c3bad03f88e157740fccbe17b981fb6fd4b240df730b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "eps": { "value": -0.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 100622320, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -81830362, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 254739238, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -70430149, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-024099", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390026024099/0001213900-26-024099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001013762-25-001863", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000101376225001863/0001013762-25-001863-index.html", "eps": { "value": -1.66, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001013762-25-001863", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000101376225001863/0001013762-25-001863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 95488190, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001013762-25-001863", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000101376225001863/0001013762-25-001863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -338362779, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001013762-25-001863", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000101376225001863/0001013762-25-001863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 204100835, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001013762-25-001863", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000101376225001863/0001013762-25-001863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -87010475, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001013762-25-001863", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000101376225001863/0001013762-25-001863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001213900-24-026599", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390024026599/0001213900-24-026599-index.html", "eps": { "value": -0.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001213900-24-026599", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390024026599/0001213900-24-026599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 80963451, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001213900-24-026599", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390024026599/0001213900-24-026599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -116420462, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001213900-24-026599", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390024026599/0001213900-24-026599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 201442321, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001213900-24-026599", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390024026599/0001213900-24-026599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -92911313, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001213900-24-026599", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390024026599/0001213900-24-026599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024638", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390023024638/0001213900-23-024638-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024638", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390023024638/0001213900-23-024638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 39384284, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024638", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390023024638/0001213900-23-024638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11403994, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024638", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390023024638/0001213900-23-024638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 242443272, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024638", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390023024638/0001213900-23-024638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32331422, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024638", "source_url": "https://www.sec.gov/Archives/edgar/data/1830081/000121390023024638/0001213900-23-024638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RDVT", "source_ticker": "RDVT", "name": "RED VIOLET INC", "group": "Information Technology", "weight_percent": 0.03, "holding_price": 77.17, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 90252000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 13138000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13154000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 29349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 563000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 112012000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11086000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 100926000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 43557000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10672000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6500000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 56535000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 7870000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14398047, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 915000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.14557018127022117, "free_cash_flow": 28786000.0, "free_cash_flow_margin": 0.3189513805788237, "capex_intensity": 0.006238088906617028, "cfo_to_positive_net_income": 2.231184430591455, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07202056464122679, "current_ratio": 7.183608640406607, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1720116, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001720116.json", "sha256": "1c207678416e0d8377f10190bfc6754e82ba9db81e720e66d749cbe0cc373861", "retrieved_at": "2026-10-17T22:49:02.406123+00:00", "raw_path": "data/raw/1c207678416e0d8377f10190bfc6754e82ba9db81e720e66d749cbe0cc373861.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "eps": { "value": 0.91, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 90252000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13154000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14398047, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091708", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000119312526091708/0001193125-26-091708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029184", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017025029184/0000950170-25-029184-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029184", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017025029184/0000950170-25-029184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 75189000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029184", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017025029184/0000950170-25-029184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7003000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029184", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017025029184/0000950170-25-029184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14125825, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029184", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017025029184/0000950170-25-029184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23960000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029184", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017025029184/0000950170-25-029184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028115", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017024028115/0000950170-24-028115-index.html", "eps": { "value": 0.96, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028115", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017024028115/0000950170-24-028115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 60204000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028115", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017024028115/0000950170-24-028115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13529000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028115", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017024028115/0000950170-24-028115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14134021, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028115", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017024028115/0000950170-24-028115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15071000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028115", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017024028115/0000950170-24-028115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006736", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017023006736/0000950170-23-006736-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006736", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017023006736/0000950170-23-006736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 53318000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006736", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017023006736/0000950170-23-006736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 616000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006736", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017023006736/0000950170-23-006736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14107144, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006736", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017023006736/0000950170-23-006736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12459000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006736", "source_url": "https://www.sec.gov/Archives/edgar/data/1720116/000095017023006736/0000950170-23-006736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "APEI", "source_ticker": "APEI", "name": "AMERICAN PUBLIC EDUCATION", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 49.13, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 648862000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 47935000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31557000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 61965000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 15864000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 521418000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 226636000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 294782000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 174095000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 94665000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8352000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 259816000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 75050000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18660000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4262000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 96425000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07387549278583119, "free_cash_flow": 46101000.0, "free_cash_flow_margin": 0.071049005797843, "capex_intensity": 0.024448958330122585, "cfo_to_positive_net_income": 1.9635896948379123, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01287176626154714, "current_ratio": 3.4619053964023982, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1201792, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, 96425000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001201792.json", "sha256": "27e9d7df128a1ab8af74557c9afc6e9e672b6488929c8edd2cbc6129d759e81b", "retrieved_at": "2026-10-17T22:49:02.871185+00:00", "raw_path": "data/raw/27e9d7df128a1ab8af74557c9afc6e9e672b6488929c8edd2cbc6129d759e81b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "eps": { "value": 1.36, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 648862000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31557000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18660000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61965000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001201792-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179226000004/0001201792-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001201792-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179225000004/0001201792-25-000004-index.html", "eps": { "value": 0.55, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001201792-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179225000004/0001201792-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 624559000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001201792-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179225000004/0001201792-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16113000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001201792-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179225000004/0001201792-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18149000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001201792-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179225000004/0001201792-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48872000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001201792-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179225000004/0001201792-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001201792-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179224000005/0001201792-24-000005-index.html", "eps": { "value": -2.93, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001201792-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179224000005/0001201792-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 600545000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001201792-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179224000005/0001201792-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -47286000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001201792-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179224000005/0001201792-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18193000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001201792-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179224000005/0001201792-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45514000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001201792-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179224000005/0001201792-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001201792-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179223000004/0001201792-23-000004-index.html", "eps": { "value": -6.08, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001201792-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179223000004/0001201792-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 606328000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001201792-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179223000004/0001201792-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -114993000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001201792-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179223000004/0001201792-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18914000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001201792-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179223000004/0001201792-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29215000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001201792-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1201792/000120179223000004/0001201792-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KFRC", "source_ticker": "KFRC", "name": "KFORCE", "group": "Industrials", "weight_percent": 0.03, "holding_price": 51.72, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1329007000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 50077000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34825000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 61645000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14840000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 365638000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 241035000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 124603000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 2142000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5548000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13742000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 202272000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 113730000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17776000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 50886000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03768001221964971, "free_cash_flow": 46805000.0, "free_cash_flow_margin": 0.03521802368234328, "capex_intensity": 0.011166231630081708, "cfo_to_positive_net_income": 1.7701363962670495, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010340050880093182, "current_ratio": 1.7785280928514904, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 930420, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000930420.json", "sha256": "39d53cfcbd83382bdb32f6fdcd0b6879f487b2c5beef726abb5041fc6399a8e2", "retrieved_at": "2026-10-17T22:49:03.073636+00:00", "raw_path": "data/raw/39d53cfcbd83382bdb32f6fdcd0b6879f487b2c5beef726abb5041fc6399a8e2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "eps": { "value": 1.96, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1329007000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34825000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17776000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61645000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0000930420-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042026000007/0000930420-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000930420-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042025000022/0000930420-25-000022-index.html", "eps": { "value": 2.68, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000930420-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042025000022/0000930420-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1405308000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000930420-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042025000022/0000930420-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50414000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000930420-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042025000022/0000930420-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18811000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000930420-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042025000022/0000930420-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 86874000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000930420-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042025000022/0000930420-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000930420-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042024000019/0000930420-24-000019-index.html", "eps": { "value": 3.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000930420-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042024000019/0000930420-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1531756000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000930420-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042024000019/0000930420-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61075000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000930420-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042024000019/0000930420-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19507000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000930420-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042024000019/0000930420-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 91465000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000930420-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042024000019/0000930420-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000930420-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042023000030/0000930420-23-000030-index.html", "eps": { "value": 3.68, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000930420-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042023000030/0000930420-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1710765000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000930420-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042023000030/0000930420-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 75431000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000930420-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042023000030/0000930420-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20503000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000930420-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042023000030/0000930420-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90805000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000930420-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/930420/000093042023000030/0000930420-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SXC", "source_ticker": "SXC", "name": "SUNCOKE ENERGY INC", "group": "Materials", "weight_percent": 0.03, "holding_price": 10.18, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1837300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -44400000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 109100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 66800000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1789900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1163800000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 597300000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 88700000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 685500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 153600000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2400000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 463000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 219500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 193000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.02416589560768519, "free_cash_flow": 42300000.0, "free_cash_flow_margin": 0.023022914058673054, "capex_intensity": 0.03635769879714799, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0013062646274424427, "current_ratio": 2.1093394077448746, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1514705, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 500000000.0, 193000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001514705.json", "sha256": "ed318be20a1f859cddcae6173697377eb010cbb0586d42194ea95cdcef10318b", "retrieved_at": "2026-10-17T22:49:03.499942+00:00", "raw_path": "data/raw/ed318be20a1f859cddcae6173697377eb010cbb0586d42194ea95cdcef10318b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1837300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001514705-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470526000010/0001514705-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001514705-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470525000004/0001514705-25-000004-index.html", "eps": { "value": 1.12, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001514705-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470525000004/0001514705-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1935400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001514705-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470525000004/0001514705-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95900000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001514705-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470525000004/0001514705-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001514705-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470525000004/0001514705-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 168800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001514705-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470525000004/0001514705-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001514705-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470524000005/0001514705-24-000005-index.html", "eps": { "value": 0.68, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001514705-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470524000005/0001514705-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2063200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001514705-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470524000005/0001514705-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 57500000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001514705-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470524000005/0001514705-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001514705-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470524000005/0001514705-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 249000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001514705-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470524000005/0001514705-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001514705-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470523000003/0001514705-23-000003-index.html", "eps": { "value": 1.19, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001514705-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470523000003/0001514705-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1972500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001514705-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470523000003/0001514705-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 100700000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001514705-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470523000003/0001514705-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001514705-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470523000003/0001514705-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 208900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001514705-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1514705/000151470523000003/0001514705-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RPD", "source_ticker": "RPD", "name": "RAPID7", "group": "Information Technology", "weight_percent": 0.03, "holding_price": 13.08, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 859794000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 11568000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23381000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 153827000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7599000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1726464000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1571734000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 154730000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 246664000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 45436000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 104335000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 737287000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 575370000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65001955, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.013454385585384407, "free_cash_flow": 146228000.0, "free_cash_flow_margin": 0.17007329662686643, "capex_intensity": 0.008838163560108584, "cfo_to_positive_net_income": 6.5791454599888795, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.121348834720875, "current_ratio": 1.2814136990110712, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1560327, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001560327.json", "sha256": "196e90024aeca936e03fd58c8cc38a5e64022d181c0f01516cfb0c5d11f1d29b", "retrieved_at": "2026-10-17T22:49:03.689987+00:00", "raw_path": "data/raw/196e90024aeca936e03fd58c8cc38a5e64022d181c0f01516cfb0c5d11f1d29b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "eps": { "value": 0.36, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 859794000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23381000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65001955, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 153827000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001560327-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032726000008/0001560327-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001560327-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032725000021/0001560327-25-000021-index.html", "eps": { "value": 0.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001560327-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032725000021/0001560327-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 844007000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001560327-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032725000021/0001560327-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25526000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001560327-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032725000021/0001560327-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63183651, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001560327-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032725000021/0001560327-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 171670000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001560327-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032725000021/0001560327-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001560327-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032724000021/0001560327-24-000021-index.html", "eps": { "value": -2.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001560327-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032724000021/0001560327-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 777707000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001560327-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032724000021/0001560327-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -149260000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001560327-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032724000021/0001560327-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60756087, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001560327-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032724000021/0001560327-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 104278000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001560327-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032724000021/0001560327-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001560327-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032723000016/0001560327-23-000016-index.html", "eps": { "value": -2.13, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001560327-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032723000016/0001560327-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 685083000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001560327-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032723000016/0001560327-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -124717000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001560327-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032723000016/0001560327-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58552065, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001560327-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032723000016/0001560327-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78204000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001560327-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1560327/000156032723000016/0001560327-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NPKI", "source_ticker": "NPKI", "name": "NPK INTERNATIONAL", "group": "Industrials", "weight_percent": 0.03, "holding_price": 10.67, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 277043000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 46779000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38939000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 72988000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 46671000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 441758000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 90602000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 351156000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 5140000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 11692000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5170000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25537000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5527000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 81492000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 57144000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85719000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 22695000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 6000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 5400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.16885104478366175, "free_cash_flow": 26317000.0, "free_cash_flow_margin": 0.0949924740924694, "capex_intensity": 0.1684612136022206, "cfo_to_positive_net_income": 1.8744189629933998, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.019949971665048385, "current_ratio": 1.4260814783704325, "cash_runway_years": null, "near_term_maturity_to_cash": 1.1673151750972763 }, "observation_status": "sec-xbrl-unreviewed", "cik": 71829, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6000000.0, 4100000.0, 1900000.0, 800000.0, 5400000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000071829.json", "sha256": "0e17144fd79467bc94f85bb33555d27649a13d1cd2cb5802afd094bd9cd1a66e", "retrieved_at": "2026-10-17T22:49:04.271023+00:00", "raw_path": "data/raw/0e17144fd79467bc94f85bb33555d27649a13d1cd2cb5802afd094bd9cd1a66e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "eps": { "value": 0.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 277043000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38939000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85719000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72988000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000071829-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182926000009/0000071829-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000071829-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182925000012/0000071829-25-000012-index.html", "eps": { "value": -1.72, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000071829-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182925000012/0000071829-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 217489000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000071829-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182925000012/0000071829-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -150262000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000071829-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182925000012/0000071829-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87395000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000071829-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182925000012/0000071829-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38169000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000071829-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182925000012/0000071829-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000071829-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182924000009/0000071829-24-000009-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000071829-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182924000009/0000071829-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 749600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000071829-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182924000009/0000071829-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14516000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000071829-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182924000009/0000071829-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88315000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000071829-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182924000009/0000071829-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 100001000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000071829-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182924000009/0000071829-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000071829-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182923000017/0000071829-23-000017-index.html", "eps": { "value": -0.22, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000071829-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182923000017/0000071829-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 815594000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000071829-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182923000017/0000071829-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20834000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000071829-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182923000017/0000071829-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92712000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000071829-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182923000017/0000071829-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25021000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000071829-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/71829/000007182923000017/0000071829-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HAFC", "source_ticker": "HAFC", "name": "HANMI FINANCIAL CORP", "group": "Financials", "weight_percent": 0.03, "holding_price": 30.94, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 270165000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 76089000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76089000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 206008000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7869185000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7072799000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 796386000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3598000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30042274, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 9404000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1109242, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001109242.json", "sha256": "a537b9fdf34c2e5e0e999f04d0500bafec8d04fb3e905b32beb61f7404548312", "retrieved_at": "2026-10-17T22:49:04.539044+00:00", "raw_path": "data/raw/a537b9fdf34c2e5e0e999f04d0500bafec8d04fb3e905b32beb61f7404548312.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "eps": { "value": 2.51, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 270165000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76089000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30042274, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 206008000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082425", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000119312526082425/0001193125-26-082425-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029782", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017025029782/0000950170-25-029782-index.html", "eps": { "value": 2.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029782", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017025029782/0000950170-25-029782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 234359000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029782", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017025029782/0000950170-25-029782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62201000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029782", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017025029782/0000950170-25-029782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30102336, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029782", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017025029782/0000950170-25-029782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 53945000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029782", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017025029782/0000950170-25-029782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022986", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017024022986/0000950170-24-022986-index.html", "eps": { "value": 2.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022986", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017024022986/0000950170-24-022986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 80041000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022986", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017024022986/0000950170-24-022986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30330258, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022986", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017024022986/0000950170-24-022986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107799000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022986", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017024022986/0000950170-24-022986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005143", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017023005143/0000950170-23-005143-index.html", "eps": { "value": 3.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005143", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017023005143/0000950170-23-005143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 101394000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005143", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017023005143/0000950170-23-005143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30392057, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005143", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017023005143/0000950170-23-005143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 147308000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005143", "source_url": "https://www.sec.gov/Archives/edgar/data/1109242/000095017023005143/0000950170-23-005143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SIBN", "source_ticker": "SIBN", "name": "SI BONE", "group": "Health Care", "weight_percent": 0.03, "holding_price": 19.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 200925000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -22330000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18904000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -675000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8414000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 238555000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 61023000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 177532000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 42240000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 35569000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5770000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25524000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 216115000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 25279000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42959856, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 18000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 12000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.11113599601841483, "free_cash_flow": -9089000.0, "free_cash_flow_margin": -0.04523578449670275, "capex_intensity": 0.04187632201070051, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.12703247480403135, "current_ratio": 8.549191028126113, "cash_runway_years": 62.577777777777776, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1459839, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 6000000.0, 18000000.0, 12000000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001459839.json", "sha256": "8865bc70ed417453df6fa46b21b2d21c09c8aa77e077e43b4108d080f7907bd4", "retrieved_at": "2026-10-17T22:49:04.793126+00:00", "raw_path": "data/raw/8865bc70ed417453df6fa46b21b2d21c09c8aa77e077e43b4108d080f7907bd4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "eps": { "value": -0.44, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 200925000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18904000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42959856, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -675000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001459839-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983926000036/0001459839-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001459839-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983925000036/0001459839-25-000036-index.html", "eps": { "value": -0.75, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001459839-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983925000036/0001459839-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 167178000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001459839-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983925000036/0001459839-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30913000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001459839-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983925000036/0001459839-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41466564, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001459839-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983925000036/0001459839-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12425000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001459839-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983925000036/0001459839-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001459839-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983924000014/0001459839-24-000014-index.html", "eps": { "value": -1.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001459839-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983924000014/0001459839-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 138886000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001459839-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983924000014/0001459839-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43336000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001459839-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983924000014/0001459839-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38427419, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001459839-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983924000014/0001459839-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18713000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001459839-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983924000014/0001459839-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001459839-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983923000020/0001459839-23-000020-index.html", "eps": { "value": -1.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001459839-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983923000020/0001459839-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 106409000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001459839-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983923000020/0001459839-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61256000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001459839-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983923000020/0001459839-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34201824, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001459839-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983923000020/0001459839-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -41655000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001459839-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1459839/000145983923000020/0001459839-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PAX", "source_ticker": "PAX", "name": "PATRIA INVESTMENTS LTD CLASS A", "group": "Financials", "weight_percent": 0.03, "holding_price": 11.81, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "RIGL", "source_ticker": "RIGL", "name": "RIGEL PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.03, "holding_price": 47.25, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 294282000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 125466000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 367024000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 75655000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 513594000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 122114000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 391480000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 40580000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2415000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12711000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 240166000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 99237000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18840000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 30000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 22500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.42634615776703977, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.20613093421683595, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04319326360429792, "current_ratio": 2.420125558007598, "cash_runway_years": null, "near_term_maturity_to_cash": 0.7392804337111878 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1034842, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 30000000.0, 22500000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001034842.json", "sha256": "9f0177d88ba5586af93641453dcdab47e911a8e5133c48ff075ae0e979641d1a", "retrieved_at": "2026-10-17T22:49:05.355322+00:00", "raw_path": "data/raw/9f0177d88ba5586af93641453dcdab47e911a8e5133c48ff075ae0e979641d1a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "eps": { "value": 19.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 294282000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 367024000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18840000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 75655000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001034842-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000103484226000015/0001034842-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002169", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837025002169/0001558370-25-002169-index.html", "eps": { "value": 0.99, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002169", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837025002169/0001558370-25-002169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 179278000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002169", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837025002169/0001558370-25-002169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17485000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002169", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837025002169/0001558370-25-002169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17687000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002169", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837025002169/0001558370-25-002169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31471000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002169", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837025002169/0001558370-25-002169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002475", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837024002475/0001558370-24-002475-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002475", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837024002475/0001558370-24-002475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 116882000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002475", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837024002475/0001558370-24-002475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25091000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002475", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837024002475/0001558370-24-002475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 174017000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002475", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837024002475/0001558370-24-002475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5743000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002475", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837024002475/0001558370-24-002475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003035", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837023003035/0001558370-23-003035-index.html", "eps": { "value": -0.34, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003035", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837023003035/0001558370-23-003035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 120242000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003035", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837023003035/0001558370-23-003035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58573000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003035", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837023003035/0001558370-23-003035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172406000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003035", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837023003035/0001558370-23-003035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -73758000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003035", "source_url": "https://www.sec.gov/Archives/edgar/data/1034842/000155837023003035/0001558370-23-003035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BLMN", "source_ticker": "BLMN", "name": "BLOOMIN BRANDS INC", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 9.93, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3955996000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 37163000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8237000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 276694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 179924000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3171907000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2834742000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 333602000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 59461000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 177680000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7780000, "tag": "ShareBasedCompensation", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 269638000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 878646000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85307000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 790000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.009394094432855847, "free_cash_flow": 96770000.0, "free_cash_flow_margin": 0.024461602084531936, "capex_intensity": 0.04548134022380205, "cfo_to_positive_net_income": 33.5915988830885, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0019666349510970185, "current_ratio": 0.3068789933602384, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1546417, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 790000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001546417.json", "sha256": "3692e04e8bda536f3ffec17bcbc116e33c783ca88e4f6f9eda0bfed043ae589f", "retrieved_at": "2026-10-17T22:49:06.332765+00:00", "raw_path": "data/raw/3692e04e8bda536f3ffec17bcbc116e33c783ca88e4f6f9eda0bfed043ae589f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "eps": { "value": 0.1, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3955996000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8237000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85307000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 276694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001546417-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641726000009/0001546417-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-02-26", "accession": "0001546417-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641725000034/0001546417-25-000034-index.html", "eps": { "value": -1.49, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-26", "accession": "0001546417-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641725000034/0001546417-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3950475000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-26", "accession": "0001546417-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641725000034/0001546417-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -128018000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-26", "accession": "0001546417-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641725000034/0001546417-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85905000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-26", "accession": "0001546417-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641725000034/0001546417-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 228132000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-26", "accession": "0001546417-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641725000034/0001546417-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001546417-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641724000037/0001546417-24-000037-index.html", "eps": { "value": 2.56, "tag": "EarningsPerShareDiluted", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001546417-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641724000037/0001546417-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4671470000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001546417-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641724000037/0001546417-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 247386000, "tag": "NetIncomeLoss", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001546417-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641724000037/0001546417-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96453000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001546417-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641724000037/0001546417-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 532421000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001546417-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641724000037/0001546417-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-25", "filed": "2023-02-22", "accession": "0001546417-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641723000009/0001546417-23-000009-index.html", "eps": { "value": 1.03, "tag": "EarningsPerShareDiluted", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-22", "accession": "0001546417-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641723000009/0001546417-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4416508000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-22", "accession": "0001546417-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641723000009/0001546417-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101907000, "tag": "NetIncomeLoss", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-22", "accession": "0001546417-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641723000009/0001546417-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98512000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-22", "accession": "0001546417-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641723000009/0001546417-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 390922000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-22", "accession": "0001546417-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1546417/000154641723000009/0001546417-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INBX", "source_ticker": "INBX", "name": "INHIBRX BIOSCIENCES INC", "group": "Health Care", "weight_percent": 0.03, "holding_price": 90.5, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1300000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -135025000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -140055000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -129794000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 31000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 146478000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 138485000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 7993000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 124220000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 100559000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2483000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11138000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 132832000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 33799000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15487000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -103.86538461538461, "free_cash_flow": -129825000.0, "free_cash_flow_margin": -99.86538461538461, "capex_intensity": 0.023846153846153847, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 8.567692307692308, "current_ratio": 3.9300571022811326, "cash_runway_years": 0.9570550256560396, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2007919, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002007919.json", "sha256": "98c4d50cc6a43c2e839e7276b2e306fe94fb9030bcd3f9da35c31c3dd2b3a635", "retrieved_at": "2026-10-17T22:49:05.800888+00:00", "raw_path": "data/raw/98c4d50cc6a43c2e839e7276b2e306fe94fb9030bcd3f9da35c31c3dd2b3a635.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "eps": { "value": -9.04, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1300000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -140055000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15487000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -129794000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0002007919-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791926000006/0002007919-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0002007919-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791925000019/0002007919-25-000019-index.html", "eps": { "value": 112.62, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0002007919-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791925000019/0002007919-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 200000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0002007919-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791925000019/0002007919-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1687572000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0002007919-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791925000019/0002007919-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14984000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0002007919-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791925000019/0002007919-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -194409000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0002007919-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791925000019/0002007919-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-17", "accession": "0002007919-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791925000019/0002007919-25-000019-index.html", "eps": { "value": -20.48, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-17", "accession": "0002007919-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791925000019/0002007919-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1800000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-17", "accession": "0002007919-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791925000019/0002007919-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -241361000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-17", "accession": "0002007919-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791925000019/0002007919-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11783000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-17", "accession": "0002007919-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791925000019/0002007919-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -193309000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-17", "accession": "0002007919-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/2007919/000200791925000019/0002007919-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DJCO", "source_ticker": "DJCO", "name": "DAILY JOURNAL CORP", "group": "Information Technology", "weight_percent": 0.03, "holding_price": 638.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 87700000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 9528000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112137000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 13333000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 548118000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 157057000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 391061000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 20569000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 257000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 140000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 539188000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 38806000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1377503, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.10864310148232612, "free_cash_flow": 13325000.0, "free_cash_flow_margin": 0.15193842645381983, "capex_intensity": 9.122006841505132e-05, "cfo_to_positive_net_income": 0.11889920365267485, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0015963511972633979, "current_ratio": 13.894449311962068, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 783412, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000783412.json", "sha256": "a11ddb847278876da4801364aec21d1071d26e0331955858c1f50059665ea851", "retrieved_at": "2026-10-17T22:49:06.498476+00:00", "raw_path": "data/raw/a11ddb847278876da4801364aec21d1071d26e0331955858c1f50059665ea851.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "eps": { "value": 81.41, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 87700000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112137000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1377503, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13333000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-29", "accession": "0001437749-25-038836", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774925038836/0001437749-25-038836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-31", "accession": "0001437749-24-038552", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774924038552/0001437749-24-038552-index.html", "eps": null, "revenue": { "value": 69931000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-31", "accession": "0001437749-24-038552", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774924038552/0001437749-24-038552-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 78113000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-31", "accession": "0001437749-24-038552", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774924038552/0001437749-24-038552-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -89000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-31", "accession": "0001437749-24-038552", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774924038552/0001437749-24-038552-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-12-28", "accession": "0001437749-23-035452", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774923035452/0001437749-23-035452-index.html", "eps": null, "revenue": { "value": 67709000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-28", "accession": "0001437749-23-035452", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774923035452/0001437749-23-035452-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21452000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-28", "accession": "0001437749-23-035452", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774923035452/0001437749-23-035452-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 15084000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-28", "accession": "0001437749-23-035452", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774923035452/0001437749-23-035452-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-19", "accession": "0001437749-22-029285", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774922029285/0001437749-22-029285-index.html", "eps": null, "revenue": { "value": 54009000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-19", "accession": "0001437749-22-029285", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774922029285/0001437749-22-029285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -75624000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-19", "accession": "0001437749-22-029285", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774922029285/0001437749-22-029285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -5261000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-19", "accession": "0001437749-22-029285", "source_url": "https://www.sec.gov/Archives/edgar/data/783412/000143774922029285/0001437749-22-029285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PLSE", "source_ticker": "PLSE", "name": "PULSE BIOSCIENCES INC", "group": "Health Care", "weight_percent": 0.03, "holding_price": 45.59, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 350000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -76939000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -72781000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -54122000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 315000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 94539000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 13883000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 80656000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 80735000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21457000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 83421000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 7923000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -219.8257142857143, "free_cash_flow": -54437000.0, "free_cash_flow_margin": -155.53428571428572, "capex_intensity": 0.9, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 61.30571428571429, "current_ratio": 10.528966300643695, "cash_runway_years": 1.4917224049369942, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1625101, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001625101.json", "sha256": "da48cc0d883956212e47225d4223bed26303a7cc28fc03877b3cc57d93451443", "retrieved_at": "2026-10-17T22:49:06.467359+00:00", "raw_path": "data/raw/da48cc0d883956212e47225d4223bed26303a7cc28fc03877b3cc57d93451443.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "eps": null, "revenue": { "value": 350000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -72781000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -54122000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437749-26-004724", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774926004724/0001437749-26-004724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-009932", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774925009932/0001437749-25-009932-index.html", "eps": null, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-009932", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774925009932/0001437749-25-009932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53585000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-009932", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774925009932/0001437749-25-009932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -36343000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-009932", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774925009932/0001437749-25-009932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009815", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774924009815/0001437749-24-009815-index.html", "eps": null, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009815", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774924009815/0001437749-24-009815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42210000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009815", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774924009815/0001437749-24-009815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -33041000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009815", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774924009815/0001437749-24-009815-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008846", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774923008846/0001437749-23-008846-index.html", "eps": null, "revenue": { "value": 700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008846", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774923008846/0001437749-23-008846-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58505000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008846", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774923008846/0001437749-23-008846-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -47013000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008846", "source_url": "https://www.sec.gov/Archives/edgar/data/1625101/000143774923008846/0001437749-23-008846-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMPH", "source_ticker": "AMPH", "name": "AMPHASTAR PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.03, "holding_price": 26.42, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 719887000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 140403000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 98094000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 156115000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 34882000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1629299000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 840494000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 170177000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 619705000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27277000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 636016000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 158156000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48215000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 75586000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1479000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5692000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 255692000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 353538000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 3304000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.19503477629127905, "free_cash_flow": 121233000.0, "free_cash_flow_margin": 0.16840559698952753, "capex_intensity": 0.048454826938116674, "cfo_to_positive_net_income": 1.5914836789202194, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.037890668952210556, "current_ratio": 4.0214471787349195, "cash_runway_years": null, "near_term_maturity_to_cash": 0.008690951186117983 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1297184, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1479000.0, 5692000.0, 255692000.0, 353538000.0, 3304000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001297184.json", "sha256": "4edb9fcf1f4d33d8901a1aee21727ab07b6978219daa713c8278848d43d84326", "retrieved_at": "2026-10-17T22:49:06.879812+00:00", "raw_path": "data/raw/4edb9fcf1f4d33d8901a1aee21727ab07b6978219daa713c8278848d43d84326.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "eps": { "value": 2.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 719887000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 98094000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48215000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 156115000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001297184-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718426000009/0001297184-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001297184-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718425000008/0001297184-25-000008-index.html", "eps": { "value": 3.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001297184-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718425000008/0001297184-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 731967000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001297184-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718425000008/0001297184-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 159519000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001297184-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718425000008/0001297184-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52058000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001297184-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718425000008/0001297184-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 213386000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001297184-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718425000008/0001297184-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001297184-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718424000009/0001297184-24-000009-index.html", "eps": { "value": 2.6, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001297184-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718424000009/0001297184-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 644395000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001297184-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718424000009/0001297184-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 137545000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001297184-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718424000009/0001297184-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53001000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001297184-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718424000009/0001297184-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183503000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001297184-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718424000009/0001297184-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001297184-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718423000019/0001297184-23-000019-index.html", "eps": { "value": 1.74, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001297184-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718423000019/0001297184-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 498987000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001297184-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718423000019/0001297184-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91386000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001297184-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718423000019/0001297184-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52427000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001297184-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718423000019/0001297184-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89181000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001297184-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1297184/000129718423000019/0001297184-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AESI", "source_ticker": "AESI", "name": "ATLAS ENERGY SOLUTIONS", "group": "Energy", "weight_percent": 0.03, "holding_price": 10.31, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1095310000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -10910000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -50304000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 117346000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 148271000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2228428000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1019504000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1208924000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 538240000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 40681000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 160148000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 33227000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 307514000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 211064000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 122435000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 200000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 40951000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 27598000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 26996000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 56796000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1484000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 450356000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.009960650409473117, "free_cash_flow": -30925000.0, "free_cash_flow_margin": -0.02823401594069259, "capex_intensity": 0.13536898229724917, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.030335704047256027, "current_ratio": 1.456970397604518, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1984060, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 40951000.0, 27598000.0, 26996000.0, 56796000.0, 1484000.0 ], "thereafter": 450356000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001984060.json", "sha256": "79a9877523d9b884c52c91468307f1b3e8b549cbdef472ffa7dc5287653006dc", "retrieved_at": "2026-10-17T22:49:07.400798+00:00", "raw_path": "data/raw/79a9877523d9b884c52c91468307f1b3e8b549cbdef472ffa7dc5287653006dc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "eps": { "value": -0.41, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1095310000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -50304000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 122435000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117346000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067145", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000119312526067145/0001193125-26-067145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026740", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017025026740/0000950170-25-026740-index.html", "eps": { "value": 0.55, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026740", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017025026740/0000950170-25-026740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1055957000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026740", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017025026740/0000950170-25-026740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 59944000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026740", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017025026740/0000950170-25-026740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 109176000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026740", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017025026740/0000950170-25-026740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 256460000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026740", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017025026740/0000950170-25-026740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021342", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017024021342/0000950170-24-021342-index.html", "eps": { "value": 1.48, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021342", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017024021342/0000950170-24-021342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 613960000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021342", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017024021342/0000950170-24-021342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 105429000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021342", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017024021342/0000950170-24-021342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71035000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021342", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017024021342/0000950170-24-021342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 299027000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021342", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017024021342/0000950170-24-021342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021342", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017024021342/0000950170-24-021342-index.html", "eps": null, "revenue": { "value": 482724000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021342", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017024021342/0000950170-24-021342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 217006000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021342", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017024021342/0000950170-24-021342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 206012000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021342", "source_url": "https://www.sec.gov/Archives/edgar/data/1984060/000095017024021342/0000950170-24-021342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MUX", "source_ticker": "MUX", "name": "MCEWEN INC", "group": "Materials", "weight_percent": 0.03, "holding_price": 16.21, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 197553000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 2653000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34434000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 6865000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 820218000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 273981000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 51015000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 126168000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 27849000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 107886000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 63809000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65560000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.013429307578219515, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.199366904803392, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.690764625679763, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 314203, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000314203.json", "sha256": "8ee12e048530e46a73a02ae6dc6d5c5f7c9dee6299c03500974b44ce27f73922", "retrieved_at": "2026-10-17T22:49:07.790395+00:00", "raw_path": "data/raw/8ee12e048530e46a73a02ae6dc6d5c5f7c9dee6299c03500974b44ce27f73922.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "eps": { "value": 0.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 197553000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34434000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65560000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6865000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-028705", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003017", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837025003017/0001558370-25-003017-index.html", "eps": { "value": -0.86, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003017", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837025003017/0001558370-25-003017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 174477000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003017", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837025003017/0001558370-25-003017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43691000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003017", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837025003017/0001558370-25-003017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51021000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003017", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837025003017/0001558370-25-003017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29454000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003017", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837025003017/0001558370-25-003017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003434", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837024003434/0001558370-24-003434-index.html", "eps": { "value": 1.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003434", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837024003434/0001558370-24-003434-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 166231000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003434", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837024003434/0001558370-24-003434-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55299000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003434", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837024003434/0001558370-24-003434-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47544000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003434", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837024003434/0001558370-24-003434-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -39637000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003434", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837024003434/0001558370-24-003434-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003621", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837023003621/0001558370-23-003621-index.html", "eps": { "value": -1.71, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003621", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837023003621/0001558370-23-003621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 110417000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003621", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837023003621/0001558370-23-003621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -81075000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003621", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837023003621/0001558370-23-003621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47427000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003621", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837023003621/0001558370-23-003621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -58609000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003621", "source_url": "https://www.sec.gov/Archives/edgar/data/314203/000155837023003621/0001558370-23-003621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CGEM", "source_ticker": "CGEM", "name": "CULLINAN THERAPEUTICS", "group": "Health Care", "weight_percent": 0.03, "holding_price": 14.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -241648000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -219879000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -175750000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 49000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 448374000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 39644000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 408730000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 88332000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 311000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 36040000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 386756000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 37741000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -175799000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 10.247635197795502, "cash_runway_years": 0.5026002844950214, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1789972, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001789972.json", "sha256": "b27fca20bc22c828a65d8527782bea255b37a5346a489a029a3dfe906e83bfd0", "retrieved_at": "2026-10-17T22:49:07.844394+00:00", "raw_path": "data/raw/b27fca20bc22c828a65d8527782bea255b37a5346a489a029a3dfe906e83bfd0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "eps": null, "revenue": null, "net_income": { "value": -219879000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -175750000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099362", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000119312526099362/0001193125-26-099362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028346", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000095017025028346/0000950170-25-028346-index.html", "eps": null, "revenue": null, "net_income": { "value": -167383000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028346", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000095017025028346/0000950170-25-028346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -145303000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028346", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000095017025028346/0000950170-25-028346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031143", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000095017024031143/0000950170-24-031143-index.html", "eps": { "value": -3.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031143", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000095017024031143/0000950170-24-031143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -153162000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031143", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000095017024031143/0000950170-24-031143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41550000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031143", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000095017024031143/0000950170-24-031143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -134275000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031143", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000095017024031143/0000950170-24-031143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006839", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000095017023006839/0000950170-23-006839-index.html", "eps": { "value": 2.38, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006839", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000095017023006839/0000950170-23-006839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006839", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000095017023006839/0000950170-23-006839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111214000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006839", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000095017023006839/0000950170-23-006839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46640000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006839", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000095017023006839/0000950170-23-006839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -126664000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006839", "source_url": "https://www.sec.gov/Archives/edgar/data/1789972/000095017023006839/0000950170-23-006839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BZH", "source_ticker": "BZH", "name": "BEAZER HOMES", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 33.41, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2371555000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 36605000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45588000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 31981000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 28501000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2609708000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1360802000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1248906000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7338000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30011000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 33077000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 357255000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 350000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 350773000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.015435020482341754, "free_cash_flow": 3480000.0, "free_cash_flow_margin": 0.0014673916480958697, "capex_intensity": 0.012017853265051833, "cfo_to_positive_net_income": 0.7015223304378345, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0030941723890021526, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 915840, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 357255000.0, 0.0, 350000000.0 ], "thereafter": 350773000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000915840.json", "sha256": "ed3d2decb5bae5d70ac454554cc0beeae022e895ea4c582e14ccd570292d151f", "retrieved_at": "2026-10-17T22:49:08.326296+00:00", "raw_path": "data/raw/ed3d2decb5bae5d70ac454554cc0beeae022e895ea4c582e14ccd570292d151f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "eps": { "value": 1.52, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2371555000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45588000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30011000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31981000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-13", "accession": "0000915840-25-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584025000075/0000915840-25-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000915840-24-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584024000069/0000915840-24-000069-index.html", "eps": { "value": 4.53, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000915840-24-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584024000069/0000915840-24-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2330197000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000915840-24-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584024000069/0000915840-24-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 140175000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000915840-24-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584024000069/0000915840-24-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30953000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000915840-24-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584024000069/0000915840-24-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -137545000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000915840-24-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584024000069/0000915840-24-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000915840-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584023000053/0000915840-23-000053-index.html", "eps": { "value": 5.16, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000915840-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584023000053/0000915840-23-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2206785000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000915840-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584023000053/0000915840-23-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 158611000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000915840-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584023000053/0000915840-23-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30747000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000915840-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584023000053/0000915840-23-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 178057000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000915840-23-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584023000053/0000915840-23-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-10", "accession": "0000915840-22-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584022000035/0000915840-22-000035-index.html", "eps": { "value": 7.17, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-10", "accession": "0000915840-22-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584022000035/0000915840-22-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2316988000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-10", "accession": "0000915840-22-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584022000035/0000915840-22-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 220704000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-10", "accession": "0000915840-22-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584022000035/0000915840-22-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30796000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-10", "accession": "0000915840-22-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584022000035/0000915840-22-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81074000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-10", "accession": "0000915840-22-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/915840/000091584022000035/0000915840-22-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CYRX", "source_ticker": "CYRX", "name": "CRYOPORT", "group": "Health Care", "weight_percent": 0.03, "holding_price": 17.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 176177000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -36806000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 78301000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -8580000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 16439000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 764989000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 262351000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 502638000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 250494000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 27712000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10066000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 476174000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 219018000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50071665, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 10011000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.20891489808544816, "free_cash_flow": -25019000.0, "free_cash_flow_margin": -0.1420105916209267, "capex_intensity": 0.09330956935354785, "cfo_to_positive_net_income": -0.10957714460862569, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05713572146193885, "current_ratio": 2.1741318065181856, "cash_runway_years": 29.195104895104894, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1124524, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001124524.json", "sha256": "2356cfde3130d6c58da495a39d3c8cb01d65afda74a0336ea7622e4509f4b2c2", "retrieved_at": "2026-10-17T22:49:08.627909+00:00", "raw_path": "data/raw/2356cfde3130d6c58da495a39d3c8cb01d65afda74a0336ea7622e4509f4b2c2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "eps": { "value": 1.4, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 176177000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 78301000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50071665, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8580000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024180", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000110465926024180/0001104659-26-024180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002509", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000155837025002509/0001558370-25-002509-index.html", "eps": { "value": -2.49, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002509", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000155837025002509/0001558370-25-002509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 228385000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002509", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000155837025002509/0001558370-25-002509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -114756000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002509", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000155837025002509/0001558370-25-002509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49349624, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002509", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000155837025002509/0001558370-25-002509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16323000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002509", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000155837025002509/0001558370-25-002509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003128", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000155837024003128/0001558370-24-003128-index.html", "eps": { "value": -2.21, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003128", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000155837024003128/0001558370-24-003128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 233255000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003128", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000155837024003128/0001558370-24-003128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99587000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003128", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000155837024003128/0001558370-24-003128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48737377, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003128", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000155837024003128/0001558370-24-003128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -757000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003128", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000155837024003128/0001558370-24-003128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001410578-23-000188", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000141057823000188/0001410578-23-000188-index.html", "eps": { "value": -0.93, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001410578-23-000188", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000141057823000188/0001410578-23-000188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 237277000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001410578-23-000188", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000141057823000188/0001410578-23-000188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37333000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001410578-23-000188", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000141057823000188/0001410578-23-000188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48987295, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001410578-23-000188", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000141057823000188/0001410578-23-000188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1851000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001410578-23-000188", "source_url": "https://www.sec.gov/Archives/edgar/data/1124524/000141057823000188/0001410578-23-000188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RBCAA", "source_ticker": "RBCAA", "name": "REPUBLIC BANCORP INC CLASS A", "group": "Financials", "weight_percent": 0.03, "holding_price": 91.76, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 417495000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 131317000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 168212000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7104000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7042061000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5939768000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1102293000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 219972000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2116000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19809000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 72000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 921557, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000921557.json", "sha256": "f4344e3bb1cc8dba8c7e25809296be2aaf938e519b4ca1d54b5982225f95009a", "retrieved_at": "2026-10-17T22:49:09.193702+00:00", "raw_path": "data/raw/f4344e3bb1cc8dba8c7e25809296be2aaf938e519b4ca1d54b5982225f95009a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "eps": null, "revenue": { "value": 417495000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 131317000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19809000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 168212000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024523", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000110465926024523/0001104659-26-024523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002370", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000155837025002370/0001558370-25-002370-index.html", "eps": null, "revenue": { "value": 384804000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002370", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000155837025002370/0001558370-25-002370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101371000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002370", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000155837025002370/0001558370-25-002370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19736000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002370", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000155837025002370/0001558370-25-002370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 148999000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002370", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000155837025002370/0001558370-25-002370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003170", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000155837024003170/0001558370-24-003170-index.html", "eps": null, "revenue": { "value": 360235000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003170", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000155837024003170/0001558370-24-003170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90374000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003170", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000155837024003170/0001558370-24-003170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19853000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003170", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000155837024003170/0001558370-24-003170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 108531000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003170", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000155837024003170/0001558370-24-003170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001558370-23-002793", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000155837023002793/0001558370-23-002793-index.html", "eps": null, "revenue": { "value": 326501000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001558370-23-002793", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000155837023002793/0001558370-23-002793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91106000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001558370-23-002793", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000155837023002793/0001558370-23-002793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20101000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001558370-23-002793", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000155837023002793/0001558370-23-002793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 154789000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001558370-23-002793", "source_url": "https://www.sec.gov/Archives/edgar/data/921557/000155837023002793/0001558370-23-002793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FIZZ", "source_ticker": "FIZZ", "name": "NATIONAL BEVERAGE", "group": "Consumer Staples", "weight_percent": 0.03, "holding_price": 34.31, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1180552000, "tag": "Revenues", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 230110000, "tag": "OperatingIncomeLoss", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 183648000, "tag": "NetIncomeLoss", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 181254000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 25142000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 851647000, "tag": "Assets", "start": null, "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 215933000, "tag": "Liabilities", "start": null, "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 635714000, "tag": "StockholdersEquity", "start": null, "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 349543000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 22675000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 439000, "tag": "ShareBasedCompensation", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 593059000, "tag": "AssetsCurrent", "start": null, "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 135214000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93672000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 673000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.19491729292737633, "free_cash_flow": 156112000.0, "free_cash_flow_margin": 0.13223644532388237, "capex_intensity": 0.021296817082178506, "cfo_to_positive_net_income": 0.9869641923680084, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00037185994348406506, "current_ratio": 4.386076885529605, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 69891, "fiscal_year": "2026", "fiscal_end": "2026-05-02", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000069891.json", "sha256": "1885b23292c96abdd8d8719ffa075dffddff627eaf59ab70d431d04c80a924be", "retrieved_at": "2026-10-17T22:49:09.060866+00:00", "raw_path": "data/raw/1885b23292c96abdd8d8719ffa075dffddff627eaf59ab70d431d04c80a924be.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "earnings": { "annual_history": [ { "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "eps": { "value": 1.96, "tag": "EarningsPerShareDiluted", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1180552000, "tag": "Revenues", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 183648000, "tag": "NetIncomeLoss", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93672000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 181254000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-01", "accession": "0001437749-26-022315", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774926022315/0001437749-26-022315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-05-03", "filed": "2025-07-02", "accession": "0001437749-25-022007", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774925022007/0001437749-25-022007-index.html", "eps": { "value": 1.99, "tag": "EarningsPerShareDiluted", "start": "2024-04-28", "end": "2025-05-03", "filed": "2025-07-02", "accession": "0001437749-25-022007", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774925022007/0001437749-25-022007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1201354000, "tag": "Revenues", "start": "2024-04-28", "end": "2025-05-03", "filed": "2025-07-02", "accession": "0001437749-25-022007", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774925022007/0001437749-25-022007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 186821000, "tag": "NetIncomeLoss", "start": "2024-04-28", "end": "2025-05-03", "filed": "2025-07-02", "accession": "0001437749-25-022007", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774925022007/0001437749-25-022007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93685000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-28", "end": "2025-05-03", "filed": "2025-07-02", "accession": "0001437749-25-022007", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774925022007/0001437749-25-022007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 206696000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-28", "end": "2025-05-03", "filed": "2025-07-02", "accession": "0001437749-25-022007", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774925022007/0001437749-25-022007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-04-27", "filed": "2024-06-26", "accession": "0001437749-24-021311", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774924021311/0001437749-24-021311-index.html", "eps": { "value": 1.89, "tag": "EarningsPerShareDiluted", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-06-26", "accession": "0001437749-24-021311", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774924021311/0001437749-24-021311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1191694000, "tag": "Revenues", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-06-26", "accession": "0001437749-24-021311", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774924021311/0001437749-24-021311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 176732000, "tag": "NetIncomeLoss", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-06-26", "accession": "0001437749-24-021311", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774924021311/0001437749-24-021311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93630000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-06-26", "accession": "0001437749-24-021311", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774924021311/0001437749-24-021311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 197907000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-06-26", "accession": "0001437749-24-021311", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774924021311/0001437749-24-021311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-29", "filed": "2023-06-28", "accession": "0001437749-23-018790", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774923018790/0001437749-23-018790-index.html", "eps": { "value": 1.52, "tag": "EarningsPerShareDiluted", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-06-28", "accession": "0001437749-23-018790", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774923018790/0001437749-23-018790-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1172932000, "tag": "Revenues", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-06-28", "accession": "0001437749-23-018790", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774923018790/0001437749-23-018790-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 142164000, "tag": "NetIncomeLoss", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-06-28", "accession": "0001437749-23-018790", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774923018790/0001437749-23-018790-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93608000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-06-28", "accession": "0001437749-23-018790", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774923018790/0001437749-23-018790-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 161665000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-06-28", "accession": "0001437749-23-018790", "source_url": "https://www.sec.gov/Archives/edgar/data/69891/000143774923018790/0001437749-23-018790-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ORRF", "source_ticker": "ORRF", "name": "ORRSTOWN FINANCIAL SERVICES INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 41.49, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 37144000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 80855000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 74734000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4235000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5542255000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4950720000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 591535000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5013000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19355000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 263000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 826154, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000826154.json", "sha256": "69656a1263f43cf11902367b03420e1978f474aa5436909b80fd7c887e4b08d6", "retrieved_at": "2026-10-17T22:49:09.727214+00:00", "raw_path": "data/raw/69656a1263f43cf11902367b03420e1978f474aa5436909b80fd7c887e4b08d6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "eps": { "value": 4.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37144000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 80855000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19355000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74734000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017278", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000162828026017278/0001628280-26-017278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000826154-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615425000090/0000826154-25-000090-index.html", "eps": { "value": 1.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000826154-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615425000090/0000826154-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 27312000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000826154-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615425000090/0000826154-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22050000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000826154-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615425000090/0000826154-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14914000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000826154-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615425000090/0000826154-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34959000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000826154-25-000090", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615425000090/0000826154-25-000090-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000826154-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615424000060/0000826154-24-000060-index.html", "eps": { "value": 3.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000826154-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615424000060/0000826154-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19479000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000826154-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615424000060/0000826154-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35663000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000826154-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615424000060/0000826154-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10435000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000826154-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615424000060/0000826154-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43701000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000826154-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615424000060/0000826154-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000826154-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615423000067/0000826154-23-000067-index.html", "eps": { "value": 2.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000826154-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615423000067/0000826154-23-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19464000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000826154-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615423000067/0000826154-23-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22037000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000826154-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615423000067/0000826154-23-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10706000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000826154-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615423000067/0000826154-23-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36192000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000826154-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/826154/000082615423000067/0000826154-23-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EGBN", "source_ticker": "EGBN", "name": "EAGLE BANCORP", "group": "Financials", "weight_percent": 0.03, "holding_price": 28.02, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -138052000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 28495000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7733000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 10497203000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 9365920000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1131283000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2947000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7046000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30347000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1050441, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001050441.json", "sha256": "ca9474323d0d06a4282f370e1ef0c7477085ef120a5df4658e72a81a3b4cd25f", "retrieved_at": "2026-10-17T22:49:09.941972+00:00", "raw_path": "data/raw/ca9474323d0d06a4282f370e1ef0c7477085ef120a5df4658e72a81a3b4cd25f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "eps": { "value": -4.55, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -138052000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30347000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28495000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001050441-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044126000021/0001050441-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001050441-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044125000051/0001050441-25-000051-index.html", "eps": { "value": -1.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001050441-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044125000051/0001050441-25-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -47035000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001050441-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044125000051/0001050441-25-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30157000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001050441-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044125000051/0001050441-25-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 123770000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001050441-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044125000051/0001050441-25-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001050441-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044124000053/0001050441-24-000053-index.html", "eps": { "value": 3.31, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001050441-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044124000053/0001050441-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 100534000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001050441-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044124000053/0001050441-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30393000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001050441-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044124000053/0001050441-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 195626000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001050441-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044124000053/0001050441-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001050441-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044123000060/0001050441-23-000060-index.html", "eps": { "value": 4.39, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001050441-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044123000060/0001050441-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 140930000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001050441-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044123000060/0001050441-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32078000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001050441-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044123000060/0001050441-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 194902000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001050441-23-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1050441/000105044123000060/0001050441-23-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BKV", "source_ticker": "BKV", "name": "BKV", "group": "Energy", "weight_percent": 0.03, "holding_price": 22.3, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 893781000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 217613000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 173132000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 242707000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 300165000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3129707000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1069385000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2038666000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 199412000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 486777000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 158952000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12845000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 387879000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 217891000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86823000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 170635000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.24347463192885058, "free_cash_flow": -57458000.0, "free_cash_flow_margin": -0.06428644153321675, "capex_intensity": 0.33583730242643334, "cfo_to_positive_net_income": 1.4018610077859668, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.014371529491005067, "current_ratio": 1.7801515436617392, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1838406, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001838406.json", "sha256": "6e0bd7df0760fa61bc2a8ecb2ad6d635725a8ed683b8f3150e76547ded2e4b67", "retrieved_at": "2026-10-17T22:49:10.414752+00:00", "raw_path": "data/raw/6e0bd7df0760fa61bc2a8ecb2ad6d635725a8ed683b8f3150e76547ded2e4b67.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "eps": { "value": 1.98, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 893781000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 173132000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86823000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 242707000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015661", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828026015661/0001628280-26-015661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "eps": { "value": -2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 604530000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -142870000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71288000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 118538000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "eps": { "value": 1.82, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 739280000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 116918000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64380000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 123076000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "eps": { "value": 6.62, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1660223000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 410142000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61990000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 349194000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015622", "source_url": "https://www.sec.gov/Archives/edgar/data/1838406/000162828025015622/0001628280-25-015622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FISI", "source_ticker": "FISI", "name": "FINANCIAL INSTITUTIONS INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 39.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 74867000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18802000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5548000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6274140000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5645286000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 628854000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 108751000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 109000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3077000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20318000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 11419000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 862831, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000862831.json", "sha256": "7e6f584598e071526dea29813636f3a44d5bc69859cae94c25da2b3174410f3b", "retrieved_at": "2026-10-17T22:49:10.475749+00:00", "raw_path": "data/raw/7e6f584598e071526dea29813636f3a44d5bc69859cae94c25da2b3174410f3b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "eps": { "value": 3.61, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 74867000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20318000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18802000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098467", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000119312526098467/0001193125-26-098467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037918", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000095017025037918/0000950170-25-037918-index.html", "eps": { "value": -2.75, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037918", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000095017025037918/0000950170-25-037918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -41646000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037918", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000095017025037918/0000950170-25-037918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15683000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037918", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000095017025037918/0000950170-25-037918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77127000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037918", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000095017025037918/0000950170-25-037918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030754", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000095017024030754/0000950170-24-030754-index.html", "eps": { "value": 3.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030754", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000095017024030754/0000950170-24-030754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 50264000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030754", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000095017024030754/0000950170-24-030754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15475000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030754", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000095017024030754/0000950170-24-030754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10894000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030754", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000095017024030754/0000950170-24-030754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007010", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000095017023007010/0000950170-23-007010-index.html", "eps": { "value": 3.56, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007010", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000095017023007010/0000950170-23-007010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 56573000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007010", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000095017023007010/0000950170-23-007010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15471000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007010", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000095017023007010/0000950170-23-007010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 133573000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007010", "source_url": "https://www.sec.gov/Archives/edgar/data/862831/000095017023007010/0000950170-23-007010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SEPN", "source_ticker": "SEPN", "name": "SEPTERNA", "group": "Health Care", "weight_percent": 0.03, "holding_price": 37.45, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 45951000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -68297000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48879000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 110189000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 518000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 596187000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 214261000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 381926000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 120722000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1600000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8476000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 410964000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 86931000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44258338, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -1.4863006245783552, "free_cash_flow": 109671000.0, "free_cash_flow_margin": 2.3866945224260627, "capex_intensity": 0.011272877630519467, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.18445735674958108, "current_ratio": 4.727473513476205, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1984086, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001984086.json", "sha256": "57a130b394990c1554a10799a66ddda646a8a657d61ebaac2cf70cdfbbfa8f51", "retrieved_at": "2026-10-17T22:49:10.717396+00:00", "raw_path": "data/raw/57a130b394990c1554a10799a66ddda646a8a657d61ebaac2cf70cdfbbfa8f51.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "eps": { "value": -1.1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 45951000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48879000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44258338, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 110189000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098507", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000119312526098507/0001193125-26-098507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045745", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000095017025045745/0000950170-25-045745-index.html", "eps": { "value": -7.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045745", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000095017025045745/0000950170-25-045745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1075000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045745", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000095017025045745/0000950170-25-045745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -71798000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045745", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000095017025045745/0000950170-25-045745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9891126, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045745", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000095017025045745/0000950170-25-045745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -67470000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045745", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000095017025045745/0000950170-25-045745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045745", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000095017025045745/0000950170-25-045745-index.html", "eps": { "value": 0.29, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045745", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000095017025045745/0000950170-25-045745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 151000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045745", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000095017025045745/0000950170-25-045745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4180000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045745", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000095017025045745/0000950170-25-045745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2177124, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045745", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000095017025045745/0000950170-25-045745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -38723000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045745", "source_url": "https://www.sec.gov/Archives/edgar/data/1984086/000095017025045745/0000950170-25-045745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UA", "source_ticker": "UA", "name": "UNDER ARMOUR INC CLASS C", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 4.75, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4966370000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -163112000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -495643000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -75088000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 87075000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4415694000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3001334000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1414360000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 309168000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 590609000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 599835000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 109623000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 45625000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2718683000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1676786000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 426575000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 25000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 600000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 600000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0328433040631286, "free_cash_flow": -162163000.0, "free_cash_flow_margin": -0.03265221882380894, "capex_intensity": 0.01753292646339278, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009186790351906926, "current_ratio": 1.6213655171262165, "cash_runway_years": 4.117408906882591, "near_term_maturity_to_cash": 1.9406924390622575 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1336917, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 600000000.0, 0.0, 0.0, 0.0, 600000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001336917.json", "sha256": "7739c891031f21efaff7135aaf080be236f685c75db0823ee51fce6c9fea7fb4", "retrieved_at": "2026-10-17T22:48:44.643821+00:00", "raw_path": "data/raw/7739c891031f21efaff7135aaf080be236f685c75db0823ee51fce6c9fea7fb4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "eps": { "value": -1.16, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4966370000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -495643000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 426575000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -75088000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-19", "accession": "0001336917-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691726000073/0001336917-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001336917-25-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691725000078/0001336917-25-000078-index.html", "eps": { "value": -0.47, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001336917-25-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691725000078/0001336917-25-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5164310000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001336917-25-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691725000078/0001336917-25-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -201267000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001336917-25-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691725000078/0001336917-25-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 432245000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001336917-25-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691725000078/0001336917-25-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59319000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001336917-25-000078", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691725000078/0001336917-25-000078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001336917-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691724000073/0001336917-24-000073-index.html", "eps": { "value": 0.52, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001336917-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691724000073/0001336917-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5701879000, "tag": "Revenues", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001336917-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691724000073/0001336917-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 232042000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001336917-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691724000073/0001336917-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 451011000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001336917-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691724000073/0001336917-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 353970000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001336917-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691724000073/0001336917-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001336917-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691723000021/0001336917-23-000021-index.html", "eps": { "value": 0.84, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001336917-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691723000021/0001336917-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5903636000, "tag": "Revenues", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001336917-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691723000021/0001336917-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 386769000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001336917-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691723000021/0001336917-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 461509000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001336917-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691723000021/0001336917-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9914000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-24", "accession": "0001336917-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1336917/000133691723000021/0001336917-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FET", "source_ticker": "FET", "name": "FORUM ENERGY TECHNOLOGIES INC", "group": "Energy", "weight_percent": 0.03, "holding_price": 77.11, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 791474000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 30145000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9660000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 70402000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6015000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 752455000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 461312000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 291143000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 34661000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 134521000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1407000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 33755000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9041000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 448884000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 206534000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11883000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 34612000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1641000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1041000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 37870000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 100522000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 487000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 317000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03808716394979494, "free_cash_flow": 64387000.0, "free_cash_flow_margin": 0.0813507455709221, "capex_intensity": 0.00759974427460662, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011422990521482702, "current_ratio": 2.1734145467574346, "cash_runway_years": null, "near_term_maturity_to_cash": 0.04734427742996451 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1401257, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1641000.0, 1041000.0, 37870000.0, 100522000.0, 487000.0 ], "thereafter": 317000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001401257.json", "sha256": "144669b0c1191bc1b8b97286714ed6a242915355832e3267d60f24d5665ab82b", "retrieved_at": "2026-10-17T22:49:11.427515+00:00", "raw_path": "data/raw/144669b0c1191bc1b8b97286714ed6a242915355832e3267d60f24d5665ab82b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "eps": { "value": -0.81, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 791474000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9660000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11883000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70402000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001401257-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125726000015/0001401257-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001401257-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125725000012/0001401257-25-000012-index.html", "eps": { "value": -11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001401257-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125725000012/0001401257-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 816425000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001401257-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125725000012/0001401257-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -135326000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001401257-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125725000012/0001401257-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12299000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001401257-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125725000012/0001401257-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 92191000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001401257-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125725000012/0001401257-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001401257-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125724000038/0001401257-24-000038-index.html", "eps": { "value": -1.85, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001401257-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125724000038/0001401257-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 738864000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001401257-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125724000038/0001401257-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18876000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001401257-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125724000038/0001401257-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10212000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001401257-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125724000038/0001401257-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8183000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001401257-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125724000038/0001401257-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001401257-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125723000023/0001401257-23-000023-index.html", "eps": { "value": 0.62, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001401257-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125723000023/0001401257-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 699913000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001401257-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125723000023/0001401257-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3712000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001401257-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125723000023/0001401257-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5951000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001401257-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125723000023/0001401257-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17054000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001401257-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1401257/000140125723000023/0001401257-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MCBS", "source_ticker": "MCBS", "name": "METROCITY BANKSHARES INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 34.77, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 68532000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001747068-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706826000010/0001747068-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 37702000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001747068-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706826000010/0001747068-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 674000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001747068-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706826000010/0001747068-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4768400000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001747068-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706826000010/0001747068-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4224216000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001747068-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706826000010/0001747068-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 544184000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001747068-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706826000010/0001747068-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 383676000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001747068-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706826000010/0001747068-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26005582, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001747068-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706826000010/0001747068-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2727000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001747068-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706826000010/0001747068-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1747068, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001747068.json", "sha256": "d7f8beed0d699e5a6f7e8f0e24e23a3147db9f132e4f277a4713616afd3f41ea", "retrieved_at": "2026-10-17T22:49:11.721572+00:00", "raw_path": "data/raw/d7f8beed0d699e5a6f7e8f0e24e23a3147db9f132e4f277a4713616afd3f41ea.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706826000010/0001747068-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001747068-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706826000010/0001747068-26-000010-index.html", "eps": { "value": 2.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001747068-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706826000010/0001747068-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 68532000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001747068-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706826000010/0001747068-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26005582, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001747068-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706826000010/0001747068-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37702000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001747068-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706826000010/0001747068-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001747068-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706825000007/0001747068-25-000007-index.html", "eps": { "value": 2.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001747068-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706825000007/0001747068-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 64504000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001747068-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706825000007/0001747068-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25582121, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001747068-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706825000007/0001747068-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63501000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001747068-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706825000007/0001747068-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001747068-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706824000010/0001747068-24-000010-index.html", "eps": { "value": 2.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001747068-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706824000010/0001747068-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 51613000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001747068-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706824000010/0001747068-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25518516, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001747068-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706824000010/0001747068-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 82099000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001747068-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706824000010/0001747068-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001747068-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706823000010/0001747068-23-000010-index.html", "eps": { "value": 2.44, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001747068-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706823000010/0001747068-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 62602000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001747068-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706823000010/0001747068-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25688696, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001747068-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706823000010/0001747068-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 134694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001747068-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1747068/000174706823000010/0001747068-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FOXF", "source_ticker": "FOXF", "name": "FOX FACTORY HOLDING", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 18.5, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1467321000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -522933000, "tag": "OperatingIncomeLoss", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -544579000, "tag": "NetIncomeLoss", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 60918000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 33967000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1671749000, "tag": "Assets", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1001744000, "tag": "Liabilities", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 58008000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 496663000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 26875000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 53667000, "tag": "InterestExpense", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14266000, "tag": "ShareBasedCompensation", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 745737000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 260348000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41783000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.3563862304158395, "free_cash_flow": 26951000.0, "free_cash_flow_margin": 0.01836748741413774, "capex_intensity": 0.023148990575341047, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -9.744032645759964, "share_based_compensation_to_revenue": 0.009722480629664538, "current_ratio": 2.8643853611320234, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1424929, "fiscal_year": "2026", "fiscal_end": "2026-01-02", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001424929.json", "sha256": "491c47ce427936c85c445484b7b07f5e6f805e04a5d1afa5a8df973853626e69", "retrieved_at": "2026-10-17T22:49:11.835533+00:00", "raw_path": "data/raw/491c47ce427936c85c445484b7b07f5e6f805e04a5d1afa5a8df973853626e69.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "eps": { "value": -13.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1467321000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -544579000, "tag": "NetIncomeLoss", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41783000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60918000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-02-27", "accession": "0001424929-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492926000012/0001424929-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-03", "filed": "2025-02-28", "accession": "0001424929-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492925000007/0001424929-25-000007-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2023-12-30", "end": "2025-01-03", "filed": "2025-02-28", "accession": "0001424929-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492925000007/0001424929-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1393921000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-30", "end": "2025-01-03", "filed": "2025-02-28", "accession": "0001424929-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492925000007/0001424929-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6550000, "tag": "NetIncomeLoss", "start": "2023-12-30", "end": "2025-01-03", "filed": "2025-02-28", "accession": "0001424929-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492925000007/0001424929-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41717000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-30", "end": "2025-01-03", "filed": "2025-02-28", "accession": "0001424929-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492925000007/0001424929-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 131832000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-30", "end": "2025-01-03", "filed": "2025-02-28", "accession": "0001424929-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492925000007/0001424929-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-29", "filed": "2024-02-23", "accession": "0001424929-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492924000006/0001424929-24-000006-index.html", "eps": { "value": 2.85, "tag": "EarningsPerShareDiluted", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-23", "accession": "0001424929-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492924000006/0001424929-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1464178000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-23", "accession": "0001424929-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492924000006/0001424929-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 120846000, "tag": "NetIncomeLoss", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-23", "accession": "0001424929-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492924000006/0001424929-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42432000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-23", "accession": "0001424929-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492924000006/0001424929-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 178743000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-23", "accession": "0001424929-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492924000006/0001424929-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-30", "filed": "2023-02-23", "accession": "0001424929-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492923000020/0001424929-23-000020-index.html", "eps": { "value": 4.84, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-23", "accession": "0001424929-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492923000020/0001424929-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1602491000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-23", "accession": "0001424929-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492923000020/0001424929-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 205278000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-23", "accession": "0001424929-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492923000020/0001424929-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42384000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-23", "accession": "0001424929-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492923000020/0001424929-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 187094000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-23", "accession": "0001424929-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1424929/000142492923000020/0001424929-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LBRX", "source_ticker": "LBRX", "name": "LB PHARMACEUTICALS INC", "group": "Health Care", "weight_percent": 0.03, "holding_price": 36.69, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -25205000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -35208000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 52000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 312934000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11624000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 301310000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 250173000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 321000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4191000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 308432000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 7442000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8045145, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -35260000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 41.44477291050793, "cash_runway_years": 7.105572597137014, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1691082, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001691082.json", "sha256": "b6157a975caca8aa097b0a39b2c5eab54fc505d6c1fb9e7f34a70c4102079a1f", "retrieved_at": "2026-10-17T22:49:11.884537+00:00", "raw_path": "data/raw/b6157a975caca8aa097b0a39b2c5eab54fc505d6c1fb9e7f34a70c4102079a1f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "eps": { "value": -3.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -25205000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8045145, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35208000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "eps": { "value": -176.15, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -63102000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 358229, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -53052000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126368", "source_url": "https://www.sec.gov/Archives/edgar/data/1691082/000119312526126368/0001193125-26-126368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FUN", "source_ticker": "FUN", "name": "SIX FLAGS ENTERTAINMENT CORP", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 8.55, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3100289000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -1375007000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1599098000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 327469000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7799202000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 549757000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 91134000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 5166072000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 15038000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 63540000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 472868000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 685118000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100662000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.443509298649255, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02049486354336644, "current_ratio": 0.6901993525202957, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1999001, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001999001.json", "sha256": "4f7f0fbdebe452d82f08f1aede7ceb2a3b26b93e0f3aa4f71a02e426810e6649", "retrieved_at": "2026-10-17T22:49:12.352255+00:00", "raw_path": "data/raw/4f7f0fbdebe452d82f08f1aede7ceb2a3b26b93e0f3aa4f71a02e426810e6649.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "eps": { "value": -15.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3100289000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1599098000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100662000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 327469000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001999001-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900126000048/0001999001-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001999001-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900125000052/0001999001-25-000052-index.html", "eps": { "value": -3.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001999001-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900125000052/0001999001-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2708926000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001999001-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900125000052/0001999001-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -231164000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001999001-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900125000052/0001999001-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75256000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001999001-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900125000052/0001999001-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 373412000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001999001-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900125000052/0001999001-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001999001-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900125000052/0001999001-25-000052-index.html", "eps": null, "revenue": { "value": 1798668000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001999001-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900125000052/0001999001-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 124559000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001999001-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900125000052/0001999001-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 325675000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001999001-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900125000052/0001999001-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001999001-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900125000052/0001999001-25-000052-index.html", "eps": null, "revenue": { "value": 1817383000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001999001-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900125000052/0001999001-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 307668000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001999001-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900125000052/0001999001-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 407672000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001999001-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1999001/000199900125000052/0001999001-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KURA", "source_ticker": "KURA", "name": "KURA ONCOLOGY", "group": "Health Care", "weight_percent": 0.03, "holding_price": 9.7, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 67482000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -303631000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -278666000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -64058000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6638000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 738363000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 564228000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 174135000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 149099000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 9711000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37108000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 708663000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 116974000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87676000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -4.499436886873537, "free_cash_flow": -70696000.0, "free_cash_flow_margin": -1.047627515485611, "capex_intensity": 0.09836697193325628, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.5498947867579502, "current_ratio": 6.058295005727769, "cash_runway_years": 2.3275625214649223, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1422143, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001422143.json", "sha256": "99c25996d2b94a162f8d422ab44911c7e1eca886397d9f5849b0bd5c004a4e4f", "retrieved_at": "2026-10-17T22:49:13.010978+00:00", "raw_path": "data/raw/99c25996d2b94a162f8d422ab44911c7e1eca886397d9f5849b0bd5c004a4e4f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "eps": { "value": -3.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 67482000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -278666000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87676000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -64058000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092567", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000119312526092567/0001193125-26-092567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029975", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017025029975/0000950170-25-029975-index.html", "eps": { "value": -2.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029975", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017025029975/0000950170-25-029975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 53883000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029975", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017025029975/0000950170-25-029975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -173983000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029975", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017025029975/0000950170-25-029975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86161000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029975", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017025029975/0000950170-25-029975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 134317000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029975", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017025029975/0000950170-25-029975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021094", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017024021094/0000950170-24-021094-index.html", "eps": { "value": -2.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021094", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017024021094/0000950170-24-021094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -152631000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021094", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017024021094/0000950170-24-021094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73229000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021094", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017024021094/0000950170-24-021094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -124824000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021094", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017024021094/0000950170-24-021094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004107", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017023004107/0000950170-23-004107-index.html", "eps": { "value": -2.03, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004107", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017023004107/0000950170-23-004107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -135840000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004107", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017023004107/0000950170-23-004107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66990000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004107", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017023004107/0000950170-23-004107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -110062000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004107", "source_url": "https://www.sec.gov/Archives/edgar/data/1422143/000095017023004107/0000950170-23-004107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FSBC", "source_ticker": "FSBC", "name": "FIVE STAR BANCORP", "group": "Financials", "weight_percent": 0.03, "holding_price": 43.13, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 61606000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012724", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000162828026012724/0001628280-26-012724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 72612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012724", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000162828026012724/0001628280-26-012724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1197000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012724", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000162828026012724/0001628280-26-012724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4754861000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012724", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000162828026012724/0001628280-26-012724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4309029000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012724", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000162828026012724/0001628280-26-012724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 445832000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012724", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000162828026012724/0001628280-26-012724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1459000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012724", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000162828026012724/0001628280-26-012724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21273552, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012724", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000162828026012724/0001628280-26-012724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012724", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000162828026012724/0001628280-26-012724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1275168, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001275168.json", "sha256": "e962bcf43148236004548005acb7ea2f5847ebc4a184c4519ff4d1132b3d0fc3", "retrieved_at": "2026-10-17T22:49:13.239086+00:00", "raw_path": "data/raw/e962bcf43148236004548005acb7ea2f5847ebc4a184c4519ff4d1132b3d0fc3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1275168/000162828026012724/0001628280-26-012724-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012724", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000162828026012724/0001628280-26-012724-index.html", "eps": { "value": 2.9, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012724", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000162828026012724/0001628280-26-012724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 61606000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012724", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000162828026012724/0001628280-26-012724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21273552, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012724", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000162828026012724/0001628280-26-012724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012724", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000162828026012724/0001628280-26-012724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001275168-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000127516825000038/0001275168-25-000038-index.html", "eps": { "value": 2.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001275168-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000127516825000038/0001275168-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 45671000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001275168-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000127516825000038/0001275168-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20205440, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001275168-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000127516825000038/0001275168-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51786000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001275168-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000127516825000038/0001275168-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001275168-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000127516824000061/0001275168-24-000061-index.html", "eps": { "value": 2.78, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001275168-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000127516824000061/0001275168-24-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 47734000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001275168-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000127516824000061/0001275168-24-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17187969, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001275168-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000127516824000061/0001275168-24-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38914000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001275168-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000127516824000061/0001275168-24-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001275168-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000127516823000049/0001275168-23-000049-index.html", "eps": { "value": 2.61, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001275168-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000127516823000049/0001275168-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 44801000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001275168-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000127516823000049/0001275168-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17165610, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001275168-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000127516823000049/0001275168-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45975000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001275168-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1275168/000127516823000049/0001275168-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JANX", "source_ticker": "JANX", "name": "JANUX THERAPEUTICS", "group": "Health Care", "weight_percent": 0.03, "holding_price": 17.32, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 10000000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -157667000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -113625000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -82235000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1043000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1001565000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 44743000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 956822000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 52334000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 40221000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 975887000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 24997000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61966999, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -15.7667, "free_cash_flow": -83278000.0, "free_cash_flow_margin": -8.3278, "capex_intensity": 0.1043, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 4.0221, "current_ratio": 39.040164819778376, "cash_runway_years": 0.6363956952635739, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1817713, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001817713.json", "sha256": "834a37c7a2bc2feaf4dca9232fdc901267410451aacadc85a0f75e878d016729", "retrieved_at": "2026-10-17T22:49:13.137102+00:00", "raw_path": "data/raw/834a37c7a2bc2feaf4dca9232fdc901267410451aacadc85a0f75e878d016729.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "eps": { "value": -1.83, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10000000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -113625000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61966999, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -82235000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076918", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000119312526076918/0001193125-26-076918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029177", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017025029177/0000950170-25-029177-index.html", "eps": { "value": -1.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029177", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017025029177/0000950170-25-029177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10588000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029177", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017025029177/0000950170-25-029177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -68994000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029177", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017025029177/0000950170-25-029177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53751480, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029177", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017025029177/0000950170-25-029177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -43814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029177", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017025029177/0000950170-25-029177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028659", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017024028659/0000950170-24-028659-index.html", "eps": { "value": -1.32, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028659", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017024028659/0000950170-24-028659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8083000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028659", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017024028659/0000950170-24-028659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58293000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028659", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017024028659/0000950170-24-028659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44016283, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028659", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017024028659/0000950170-24-028659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50575000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028659", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017024028659/0000950170-24-028659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007311", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017023007311/0000950170-23-007311-index.html", "eps": { "value": -1.52, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007311", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017023007311/0000950170-23-007311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8612000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007311", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017023007311/0000950170-23-007311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -63059000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007311", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017023007311/0000950170-23-007311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41469631, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007311", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017023007311/0000950170-23-007311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -42922000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007311", "source_url": "https://www.sec.gov/Archives/edgar/data/1817713/000095017023007311/0000950170-23-007311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FCBC", "source_ticker": "FCBC", "name": "FIRST COMMUNITY BANKSHARES INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 48.19, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 48794000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001437749-26-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774926007180/0001437749-26-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 62745000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001437749-26-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774926007180/0001437749-26-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3259643000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001437749-26-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774926007180/0001437749-26-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2759096000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001437749-26-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774926007180/0001437749-26-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 500547000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001437749-26-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774926007180/0001437749-26-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3740000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001437749-26-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774926007180/0001437749-26-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1495000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001437749-26-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774926007180/0001437749-26-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18410451, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001437749-26-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774926007180/0001437749-26-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1851000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001437749-26-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774926007180/0001437749-26-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 859070, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000859070.json", "sha256": "a865bc31aa458eb23eb9f3edf3e7ba33d31dbc13e583e4f4881a5ce1bab5dfce", "retrieved_at": "2026-10-17T22:49:13.570378+00:00", "raw_path": "data/raw/a865bc31aa458eb23eb9f3edf3e7ba33d31dbc13e583e4f4881a5ce1bab5dfce.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774926007180/0001437749-26-007180-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001437749-26-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774926007180/0001437749-26-007180-index.html", "eps": { "value": 2.65, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001437749-26-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774926007180/0001437749-26-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 48794000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001437749-26-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774926007180/0001437749-26-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18410451, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001437749-26-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774926007180/0001437749-26-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62745000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001437749-26-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774926007180/0001437749-26-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001437749-25-006683", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774925006683/0001437749-25-006683-index.html", "eps": { "value": 2.8, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001437749-25-006683", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774925006683/0001437749-25-006683-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 51604000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001437749-25-006683", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774925006683/0001437749-25-006683-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18430206, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001437749-25-006683", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774925006683/0001437749-25-006683-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57739000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001437749-25-006683", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774925006683/0001437749-25-006683-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001437749-24-007150", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774924007150/0001437749-24-007150-index.html", "eps": { "value": 2.72, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001437749-24-007150", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774924007150/0001437749-24-007150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 48020000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001437749-24-007150", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774924007150/0001437749-24-007150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18027151, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001437749-24-007150", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774924007150/0001437749-24-007150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61828000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001437749-24-007150", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774924007150/0001437749-24-007150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001437749-23-004190", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774923004190/0001437749-23-004190-index.html", "eps": { "value": 2.82, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001437749-23-004190", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774923004190/0001437749-23-004190-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 46662000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001437749-23-004190", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774923004190/0001437749-23-004190-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16562257, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001437749-23-004190", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774923004190/0001437749-23-004190-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59024000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001437749-23-004190", "source_url": "https://www.sec.gov/Archives/edgar/data/859070/000143774923004190/0001437749-23-004190-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GOLD", "source_ticker": "GOLD", "name": "GOLD INC", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 39.63, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 618000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82341000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1222784000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12708000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4136919000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3198553000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 875713000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 61110000, "tag": "InterestExpense", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 34752000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2407000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3604351000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3146769000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27262600, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 140038000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 1210076000.0, "free_cash_flow_margin": 1.958051779935275, "capex_intensity": 0.020563106796116504, "cfo_to_positive_net_income": 14.850244714054966, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.003894822006472492, "current_ratio": 1.1454132794622038, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1591588, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001591588.json", "sha256": "9bab9830bd12172a461d74c6741c4c207e16d30dc24de98415f5e8fd1f212042", "retrieved_at": "2026-10-17T22:49:14.157019+00:00", "raw_path": "data/raw/9bab9830bd12172a461d74c6741c4c207e16d30dc24de98415f5e8fd1f212042.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "eps": { "value": 3.02, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 618000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82341000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27262600, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1222784000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-386799", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312526386799/0001193125-26-386799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001193125-25-200462", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312525200462/0001193125-25-200462-index.html", "eps": { "value": 0.71, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001193125-25-200462", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312525200462/0001193125-25-200462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10978614000, "tag": "Revenues", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001193125-25-200462", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312525200462/0001193125-25-200462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17320000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001193125-25-200462", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312525200462/0001193125-25-200462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24441500, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001193125-25-200462", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312525200462/0001193125-25-200462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 152347000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001193125-25-200462", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000119312525200462/0001193125-25-200462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-13", "accession": "0000950170-24-106317", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000095017024106317/0000950170-24-106317-index.html", "eps": { "value": 2.84, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-13", "accession": "0000950170-24-106317", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000095017024106317/0000950170-24-106317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9699039000, "tag": "Revenues", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-13", "accession": "0000950170-24-106317", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000095017024106317/0000950170-24-106317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68546000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-13", "accession": "0000950170-24-106317", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000095017024106317/0000950170-24-106317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24120800, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-13", "accession": "0000950170-24-106317", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000095017024106317/0000950170-24-106317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60934000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-13", "accession": "0000950170-24-106317", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000095017024106317/0000950170-24-106317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-12", "accession": "0000950170-23-047575", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000095017023047575/0000950170-23-047575-index.html", "eps": { "value": 6.34, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0000950170-23-047575", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000095017023047575/0000950170-23-047575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9286561000, "tag": "Revenues", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0000950170-23-047575", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000095017023047575/0000950170-23-047575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 156360000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0000950170-23-047575", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000095017023047575/0000950170-23-047575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24648600, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0000950170-23-047575", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000095017023047575/0000950170-23-047575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30323000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0000950170-23-047575", "source_url": "https://www.sec.gov/Archives/edgar/data/1591588/000095017023047575/0000950170-23-047575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UMAC", "source_ticker": "UMAC", "name": "UNUSUAL MACHINES INC", "group": "Information Technology", "weight_percent": 0.03, "holding_price": 17.83, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 11199217, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -25152060, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19193617, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -21177620, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2062181, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 182708414, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7768745, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 174939669, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 103261397, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 0, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15619929, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 159511482, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2601347, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26015541, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 72145636, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -2.2458766536982004, "free_cash_flow": -23239801.0, "free_cash_flow_margin": -2.0751273057750375, "capex_intensity": 0.18413617666306492, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.394734024709049, "current_ratio": 61.31880214365865, "cash_runway_years": 4.875967979404673, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1956955, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001956955.json", "sha256": "84fe06dcea911e924f2b6a19cf189cb9aa3a24ab734e873b3868ddc06607dab2", "retrieved_at": "2026-10-17T22:49:14.140894+00:00", "raw_path": "data/raw/84fe06dcea911e924f2b6a19cf189cb9aa3a24ab734e873b3868ddc06607dab2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "eps": { "value": -0.74, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11199217, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19193617, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26015541, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -21177620, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001683168-26-001730", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316826001730/0001683168-26-001730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001683168-25-001929", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316825001929/0001683168-25-001929-index.html", "eps": { "value": -3.84, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001683168-25-001929", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316825001929/0001683168-25-001929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5565319, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001683168-25-001929", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316825001929/0001683168-25-001929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31980468, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001683168-25-001929", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316825001929/0001683168-25-001929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8325128, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001683168-25-001929", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316825001929/0001683168-25-001929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3996367, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001683168-25-001929", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316825001929/0001683168-25-001929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001683168-24-001643", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316824001643/0001683168-24-001643-index.html", "eps": { "value": -0.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001683168-24-001643", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316824001643/0001683168-24-001643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001683168-24-001643", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316824001643/0001683168-24-001643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1794455, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001683168-24-001643", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316824001643/0001683168-24-001643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3307118, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001683168-24-001643", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316824001643/0001683168-24-001643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2201485, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001683168-24-001643", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316824001643/0001683168-24-001643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-22", "accession": "0001683168-24-001643", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316824001643/0001683168-24-001643-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-22", "accession": "0001683168-24-001643", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316824001643/0001683168-24-001643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-22", "accession": "0001683168-24-001643", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316824001643/0001683168-24-001643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1242584, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-22", "accession": "0001683168-24-001643", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316824001643/0001683168-24-001643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4006007, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-22", "accession": "0001683168-24-001643", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316824001643/0001683168-24-001643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1231794, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-22", "accession": "0001683168-24-001643", "source_url": "https://www.sec.gov/Archives/edgar/data/1956955/000168316824001643/0001683168-24-001643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CEVA", "source_ticker": "CEVA", "name": "CEVA", "group": "Information Technology", "weight_percent": 0.03, "holding_price": 29.25, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 109598000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -11346000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10638000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -3356000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2921000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 388256000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 336458000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 40586000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19796000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 284836000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 28683000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24295000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7150000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.10352378693041844, "free_cash_flow": -6277000.0, "free_cash_flow_margin": -0.05727294293691491, "capex_intensity": 0.02665194620339787, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1806237340097447, "current_ratio": 9.930481469860196, "cash_runway_years": 12.093563766388558, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1173489, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001173489.json", "sha256": "0859179a56bc79b5120937899b238c451ebd7529722f8c7d6147e877b8a0004a", "retrieved_at": "2026-10-17T22:49:14.733057+00:00", "raw_path": "data/raw/0859179a56bc79b5120937899b238c451ebd7529722f8c7d6147e877b8a0004a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "eps": { "value": -0.44, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 109598000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10638000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24295000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3356000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006091", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774926006091/0001437749-26-006091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005523", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774925005523/0001437749-25-005523-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005523", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774925005523/0001437749-25-005523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 106939000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005523", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774925005523/0001437749-25-005523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8786000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005523", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774925005523/0001437749-25-005523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23613000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005523", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774925005523/0001437749-25-005523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3471000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005523", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774925005523/0001437749-25-005523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001437749-24-006970", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774924006970/0001437749-24-006970-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001437749-24-006970", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774924006970/0001437749-24-006970-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 97419000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001437749-24-006970", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774924006970/0001437749-24-006970-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11878000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001437749-24-006970", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774924006970/0001437749-24-006970-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23484000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001437749-24-006970", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774924006970/0001437749-24-006970-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -6331000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001437749-24-006970", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774924006970/0001437749-24-006970-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001437749-23-005106", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774923005106/0001437749-23-005106-index.html", "eps": { "value": -1, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001437749-23-005106", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774923005106/0001437749-23-005106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 134648000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001437749-23-005106", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774923005106/0001437749-23-005106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -23183000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001437749-23-005106", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774923005106/0001437749-23-005106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23172000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001437749-23-005106", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774923005106/0001437749-23-005106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6924000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001437749-23-005106", "source_url": "https://www.sec.gov/Archives/edgar/data/1173489/000143774923005106/0001437749-23-005106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GNK", "source_ticker": "GNK", "name": "GENCO SHIPPING AND TRADING", "group": "Industrials", "weight_percent": 0.03, "holding_price": 24.93, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 342054000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 7470000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4366000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 31890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3182000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1138108000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 240288000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 896484000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 55540000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 189080000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 76230000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7046000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 109064000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 45669000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43373304, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.021838657054149346, "free_cash_flow": 28708000.0, "free_cash_flow_margin": 0.08392826863594637, "capex_intensity": 0.009302624731767498, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.020599086693913825, "current_ratio": 2.388140751932383, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1326200, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001326200.json", "sha256": "ef589a8e95eb0a5bcf1d3c4a9e13692c093f89512c34c4b1951f37855235d20e", "retrieved_at": "2026-10-17T22:49:14.912283+00:00", "raw_path": "data/raw/ef589a8e95eb0a5bcf1d3c4a9e13692c093f89512c34c4b1951f37855235d20e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "eps": { "value": -0.1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 342054000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4366000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43373304, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001104659-26-017117", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000110465926017117/0001104659-26-017117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001309", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837025001309/0001558370-25-001309-index.html", "eps": { "value": 1.75, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001309", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837025001309/0001558370-25-001309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 423016000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001309", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837025001309/0001558370-25-001309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76401000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001309", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837025001309/0001558370-25-001309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43650499, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001309", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837025001309/0001558370-25-001309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 126849000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001558370-25-001309", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837025001309/0001558370-25-001309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001857", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837024001857/0001558370-24-001857-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001857", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837024001857/0001558370-24-001857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 233106000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001857", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837024001857/0001558370-24-001857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12870000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001857", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837024001857/0001558370-24-001857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42766262, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001857", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837024001857/0001558370-24-001857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 91784000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001857", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837024001857/0001558370-24-001857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001781", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837023001781/0001558370-23-001781-index.html", "eps": { "value": 3.7, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001781", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837023001781/0001558370-23-001781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 307147000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001781", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837023001781/0001558370-23-001781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 158576000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001781", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837023001781/0001558370-23-001781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42915496, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001781", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837023001781/0001558370-23-001781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 189323000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001781", "source_url": "https://www.sec.gov/Archives/edgar/data/1326200/000155837023001781/0001558370-23-001781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CDRE", "source_ticker": "CDRE", "name": "CADRE HOLDINGS", "group": "Industrials", "weight_percent": 0.03, "holding_price": 25.92, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 610308000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 67351000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44139000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 63705000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6856000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 770031000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 452227000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 317804000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 122898000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 290987000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 16266000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 18633000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12239000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 365866000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 104495000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43432872, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 16266000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 16266000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 16125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 260438000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11035575479921614, "free_cash_flow": 56849000.0, "free_cash_flow_margin": 0.09314804983713142, "capex_intensity": 0.01123367217863767, "cfo_to_positive_net_income": 1.4432814517773398, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.020053808896491606, "current_ratio": 3.5012775730896215, "cash_runway_years": null, "near_term_maturity_to_cash": 0.1323536591319631 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1860543, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 16266000.0, 16266000.0, 16125000.0, 260438000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001860543.json", "sha256": "a7b194eecfcb31771a948e4b003c81972967374cabaee0d4bbbf4a85d642c09b", "retrieved_at": "2026-10-17T22:49:15.190431+00:00", "raw_path": "data/raw/a7b194eecfcb31771a948e4b003c81972967374cabaee0d4bbbf4a85d642c09b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "eps": { "value": 1.02, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 610308000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44139000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43432872, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63705000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025862", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000110465926025862/0001104659-26-025862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002711", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837025002711/0001558370-25-002711-index.html", "eps": { "value": 0.9, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002711", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837025002711/0001558370-25-002711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 567561000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002711", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837025002711/0001558370-25-002711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36133000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002711", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837025002711/0001558370-25-002711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40332042, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002711", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837025002711/0001558370-25-002711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31777000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002711", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837025002711/0001558370-25-002711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001558370-24-002995", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837024002995/0001558370-24-002995-index.html", "eps": { "value": 1.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001558370-24-002995", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837024002995/0001558370-24-002995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 482532000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001558370-24-002995", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837024002995/0001558370-24-002995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38641000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001558370-24-002995", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837024002995/0001558370-24-002995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37920488, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001558370-24-002995", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837024002995/0001558370-24-002995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73209000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001558370-24-002995", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837024002995/0001558370-24-002995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003915", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837023003915/0001558370-23-003915-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003915", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837023003915/0001558370-23-003915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 457837000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003915", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837023003915/0001558370-23-003915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5820000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003915", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837023003915/0001558370-23-003915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36122374, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003915", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837023003915/0001558370-23-003915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46409000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003915", "source_url": "https://www.sec.gov/Archives/edgar/data/1860543/000155837023003915/0001558370-23-003915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SMBK", "source_ticker": "SMBK", "name": "SMARTFINANCIAL INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 50.41, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "total_assets": { "value": 5860810000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028542", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000110465926028542/0001104659-26-028542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5308318000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028542", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000110465926028542/0001104659-26-028542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 552379000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028542", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000110465926028542/0001104659-26-028542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 464417000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028542", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000110465926028542/0001104659-26-028542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1038773, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001038773.json", "sha256": "51ee9a182d61e9ca79f45bb8f2e8438602540456a2192ebcea59a1f820637f12", "retrieved_at": "2026-10-17T22:49:15.694201+00:00", "raw_path": "data/raw/51ee9a182d61e9ca79f45bb8f2e8438602540456a2192ebcea59a1f820637f12.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1038773/000110465926028542/0001104659-26-028542-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028542", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000110465926028542/0001104659-26-028542-index.html", "eps": { "value": 2.98, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028542", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000110465926028542/0001104659-26-028542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003135", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000155837025003135/0001558370-25-003135-index.html", "eps": { "value": 2.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003135", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000155837025003135/0001558370-25-003135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 36141000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003135", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000155837025003135/0001558370-25-003135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16875456, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003135", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000155837025003135/0001558370-25-003135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003135", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000155837025003135/0001558370-25-003135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003429", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000155837024003429/0001558370-24-003429-index.html", "eps": { "value": 1.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003429", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000155837024003429/0001558370-24-003429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 28593000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003429", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000155837024003429/0001558370-24-003429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16911185, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003429", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000155837024003429/0001558370-24-003429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39716000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003429", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000155837024003429/0001558370-24-003429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004042", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000155837023004042/0001558370-23-004042-index.html", "eps": { "value": 2.55, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004042", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000155837023004042/0001558370-23-004042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 43022000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004042", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000155837023004042/0001558370-23-004042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16871369, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004042", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000155837023004042/0001558370-23-004042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56793000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004042", "source_url": "https://www.sec.gov/Archives/edgar/data/1038773/000155837023004042/0001558370-23-004042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PAHC", "source_ticker": "PAHC", "name": "PHIBRO ANIMAL HEALTH CORP CLASS A", "group": "Health Care", "weight_percent": 0.03, "holding_price": 37.98, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1518093000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 194396000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99720000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 68954000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1501241000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1115764000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 385477000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 61419000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 51514000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1597000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 935506000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 316468000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40964000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.1280527609309838, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.691476133172884, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0010519777115104278, "current_ratio": 2.9560840274530125, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1069899, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001069899.json", "sha256": "29b33e8c64c0d60753645e1222dab7f1b054b27a9eb10577191aa684e716508a", "retrieved_at": "2026-10-17T22:49:15.976644+00:00", "raw_path": "data/raw/29b33e8c64c0d60753645e1222dab7f1b054b27a9eb10577191aa684e716508a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "eps": { "value": 2.43, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1518093000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99720000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40964000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 68954000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-26", "accession": "0001104659-26-101493", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000110465926101493/0001104659-26-101493-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-27", "accession": "0001558370-25-011776", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837025011776/0001558370-25-011776-index.html", "eps": { "value": 1.19, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-27", "accession": "0001558370-25-011776", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837025011776/0001558370-25-011776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1296215000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-27", "accession": "0001558370-25-011776", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837025011776/0001558370-25-011776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48264000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-27", "accession": "0001558370-25-011776", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837025011776/0001558370-25-011776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40678000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-27", "accession": "0001558370-25-011776", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837025011776/0001558370-25-011776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80124000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-27", "accession": "0001558370-25-011776", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837025011776/0001558370-25-011776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-28", "accession": "0001558370-24-012517", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837024012517/0001558370-24-012517-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-28", "accession": "0001558370-24-012517", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837024012517/0001558370-24-012517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1017679000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-28", "accession": "0001558370-24-012517", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837024012517/0001558370-24-012517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2416000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-28", "accession": "0001558370-24-012517", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837024012517/0001558370-24-012517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40523000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-28", "accession": "0001558370-24-012517", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837024012517/0001558370-24-012517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 87594000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-28", "accession": "0001558370-24-012517", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837024012517/0001558370-24-012517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-30", "accession": "0001558370-23-015357", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837023015357/0001558370-23-015357-index.html", "eps": { "value": 0.81, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-30", "accession": "0001558370-23-015357", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837023015357/0001558370-23-015357-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 977889000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-30", "accession": "0001558370-23-015357", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837023015357/0001558370-23-015357-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32606000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-30", "accession": "0001558370-23-015357", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837023015357/0001558370-23-015357-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40504000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-30", "accession": "0001558370-23-015357", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837023015357/0001558370-23-015357-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-30", "accession": "0001558370-23-015357", "source_url": "https://www.sec.gov/Archives/edgar/data/1069899/000155837023015357/0001558370-23-015357-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RUSHB", "source_ticker": "RUSHB", "name": "RUSH ENTERPRISES CLASS B", "group": "Industrials", "weight_percent": 0.03, "holding_price": 57.92, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 7064640000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 393756000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 263778000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 861839000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 399831000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4430536000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2203229000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 212645000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 274798000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 127000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 48151000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 252843000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 31729000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2091138000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1492090000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80726000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 194915000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 29519000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 127000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 22405000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 220127000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2620000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05573617339312407, "free_cash_flow": 462008000.0, "free_cash_flow_margin": 0.06539724600262717, "capex_intensity": 0.05659608982198668, "cfo_to_positive_net_income": 3.2672891598237914, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 8.177524869680795, "share_based_compensation_to_revenue": 0.004491240884178104, "current_ratio": 1.401482484300545, "cash_runway_years": null, "near_term_maturity_to_cash": 0.13881821815702228 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1012019, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 29519000.0, 127000.0, 22405000.0, 220127000.0, 2620000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001012019.json", "sha256": "1cdf986227aece50958f70e4ba956eaca80fc011c961bdb1416b614c26a3bc56", "retrieved_at": "2026-10-17T22:45:09.217175+00:00", "raw_path": "data/raw/1cdf986227aece50958f70e4ba956eaca80fc011c961bdb1416b614c26a3bc56.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "eps": { "value": 3.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7064640000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 263778000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80726000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 861839000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001437749-26-005424", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774926005424/0001437749-26-005424-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001437749-25-004794", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774925004794/0001437749-25-004794-index.html", "eps": { "value": 3.72, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001437749-25-004794", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774925004794/0001437749-25-004794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7449807000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001437749-25-004794", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774925004794/0001437749-25-004794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 304153000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001437749-25-004794", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774925004794/0001437749-25-004794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81818000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001437749-25-004794", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774925004794/0001437749-25-004794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 619550000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001437749-25-004794", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774925004794/0001437749-25-004794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005362", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774924005362/0001437749-24-005362-index.html", "eps": { "value": 4.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005362", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774924005362/0001437749-24-005362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7571244000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005362", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774924005362/0001437749-24-005362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 347055000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005362", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774924005362/0001437749-24-005362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83720000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005362", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774924005362/0001437749-24-005362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 295713000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005362", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774924005362/0001437749-24-005362-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004391", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774923004391/0001437749-23-004391-index.html", "eps": { "value": 6.85, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004391", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774923004391/0001437749-23-004391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6779413000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004391", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774923004391/0001437749-23-004391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 391382000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004391", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774923004391/0001437749-23-004391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57151000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004391", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774923004391/0001437749-23-004391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 294400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001437749-23-004391", "source_url": "https://www.sec.gov/Archives/edgar/data/1012019/000143774923004391/0001437749-23-004391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ODC", "source_ticker": "ODC", "name": "OIL DRI CORPORATION OF AMERICA", "group": "Consumer Staples", "weight_percent": 0.03, "holding_price": 81.0, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 493844000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 67982000, "tag": "OperatingIncomeLoss", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56969000, "tag": "NetIncomeLoss", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 80106000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 34209000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 428786000, "tag": "Assets", "start": null, "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 131056000, "tag": "Liabilities", "start": null, "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 73700000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5286000, "tag": "ShareBasedCompensation", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 208647000, "tag": "AssetsCurrent", "start": null, "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 68044000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 12574000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 6000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 6000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 5000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1376588558330161, "free_cash_flow": 45897000.0, "free_cash_flow_margin": 0.09293825580547703, "capex_intensity": 0.06927086286357635, "cfo_to_positive_net_income": 1.4061331601397251, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010703785000931469, "current_ratio": 3.066354123802246, "cash_runway_years": null, "near_term_maturity_to_cash": 0.013568521031207599 }, "observation_status": "sec-xbrl-unreviewed", "cik": 74046, "fiscal_year": "2026", "fiscal_end": "2026-07-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1000000.0, 6000000.0, 6000000.0, 6000000.0, 5000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000074046.json", "sha256": "77b5614a39eb390e1cdbbd263182ddcb1aac7d8077adcae8c9ce64a55dc6a30c", "retrieved_at": "2026-10-17T22:49:16.141689+00:00", "raw_path": "data/raw/77b5614a39eb390e1cdbbd263182ddcb1aac7d8077adcae8c9ce64a55dc6a30c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "earnings": { "annual_history": [ { "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "eps": null, "revenue": { "value": 493844000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56969000, "tag": "NetIncomeLoss", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 80106000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-08-01", "end": "2026-07-31", "filed": "2026-10-08", "accession": "0001628280-26-065453", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828026065453/0001628280-26-065453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-07-31", "filed": "2025-10-09", "accession": "0001628280-25-044686", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828025044686/0001628280-25-044686-index.html", "eps": null, "revenue": { "value": 485572000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-08-01", "end": "2025-07-31", "filed": "2025-10-09", "accession": "0001628280-25-044686", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828025044686/0001628280-25-044686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53996000, "tag": "NetIncomeLoss", "start": "2024-08-01", "end": "2025-07-31", "filed": "2025-10-09", "accession": "0001628280-25-044686", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828025044686/0001628280-25-044686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 80183000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-08-01", "end": "2025-07-31", "filed": "2025-10-09", "accession": "0001628280-25-044686", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000162828025044686/0001628280-25-044686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-07-31", "filed": "2024-10-10", "accession": "0000074046-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000007404624000061/0000074046-24-000061-index.html", "eps": null, "revenue": { "value": 437587000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-08-01", "end": "2024-07-31", "filed": "2024-10-10", "accession": "0000074046-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000007404624000061/0000074046-24-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39426000, "tag": "NetIncomeLoss", "start": "2023-08-01", "end": "2024-07-31", "filed": "2024-10-10", "accession": "0000074046-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000007404624000061/0000074046-24-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 60313000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-08-01", "end": "2024-07-31", "filed": "2024-10-10", "accession": "0000074046-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000007404624000061/0000074046-24-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-07-31", "filed": "2023-10-12", "accession": "0000074046-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000007404623000058/0000074046-23-000058-index.html", "eps": null, "revenue": { "value": 413021000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-08-01", "end": "2023-07-31", "filed": "2023-10-12", "accession": "0000074046-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000007404623000058/0000074046-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29551000, "tag": "NetIncomeLoss", "start": "2022-08-01", "end": "2023-07-31", "filed": "2023-10-12", "accession": "0000074046-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000007404623000058/0000074046-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 49764000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-08-01", "end": "2023-07-31", "filed": "2023-10-12", "accession": "0000074046-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/74046/000007404623000058/0000074046-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CPF", "source_ticker": "CPF", "name": "CENTRAL PACIFIC FINANCIAL CORP", "group": "Financials", "weight_percent": 0.03, "holding_price": 36.1, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 51817000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 77480000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 97465000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5162000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7409241000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6816660000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 592581000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2254000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27045170, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 25000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 51547000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 701347, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 0.0, 25000000.0, 0.0, 0.0 ], "thereafter": 51547000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000701347.json", "sha256": "380748c179504169d8c38c65604776d00dbad68dfad69993dbaf1b3e18509b1a", "retrieved_at": "2026-10-17T22:49:16.723477+00:00", "raw_path": "data/raw/380748c179504169d8c38c65604776d00dbad68dfad69993dbaf1b3e18509b1a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "eps": { "value": 2.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 51817000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 77480000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27045170, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 97465000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000701347-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134726000021/0000701347-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000701347-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134725000007/0000701347-25-000007-index.html", "eps": { "value": 1.97, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000701347-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134725000007/0000701347-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 38723000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000701347-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134725000007/0000701347-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53412000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000701347-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134725000007/0000701347-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27157120, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000701347-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134725000007/0000701347-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90519000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000701347-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134725000007/0000701347-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000701347-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134724000006/0000701347-24-000006-index.html", "eps": { "value": 2.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000701347-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134724000006/0000701347-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 46663000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000701347-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134724000006/0000701347-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58669000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000701347-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134724000006/0000701347-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27080518, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000701347-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134724000006/0000701347-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 105112000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000701347-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134724000006/0000701347-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000701347-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134723000008/0000701347-23-000008-index.html", "eps": { "value": 2.68, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000701347-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134723000008/0000701347-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 30403000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000701347-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134723000008/0000701347-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73928000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000701347-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134723000008/0000701347-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27567780, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000701347-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134723000008/0000701347-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 114121000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000701347-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/701347/000070134723000008/0000701347-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HSTM", "source_ticker": "HSTM", "name": "HEALTHSTREAM", "group": "Health Care", "weight_percent": 0.03, "holding_price": 33.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 304064000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 20236000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18342000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 63319000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3685000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 520374000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 354023000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 36161000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 43478000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8145000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 119656000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 124146000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30144000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 30022000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06655177857293201, "free_cash_flow": 59634000.0, "free_cash_flow_margin": 0.19612318459271733, "capex_intensity": 0.012119159124394865, "cfo_to_positive_net_income": 3.4521317195507577, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.026787123763418227, "current_ratio": 0.9638329064166384, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1095565, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001095565.json", "sha256": "90c7c0e3728a25ce509197ae5c399be90a2fc7628ea54f860530f2459f43c911", "retrieved_at": "2026-10-17T22:49:17.118301+00:00", "raw_path": "data/raw/90c7c0e3728a25ce509197ae5c399be90a2fc7628ea54f860530f2459f43c911.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "eps": { "value": 0.61, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 304064000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18342000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30144000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63319000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005916", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774926005916/0001437749-26-005916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005705", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774925005705/0001437749-25-005705-index.html", "eps": { "value": 0.66, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005705", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774925005705/0001437749-25-005705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 291646000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005705", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774925005705/0001437749-25-005705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20007000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005705", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774925005705/0001437749-25-005705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30544000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005705", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774925005705/0001437749-25-005705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57660000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005705", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774925005705/0001437749-25-005705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001437749-24-005530", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774924005530/0001437749-24-005530-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001437749-24-005530", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774924005530/0001437749-24-005530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 279063000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001437749-24-005530", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774924005530/0001437749-24-005530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15213000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001437749-24-005530", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774924005530/0001437749-24-005530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30673000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001437749-24-005530", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774924005530/0001437749-24-005530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63970000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001437749-24-005530", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774924005530/0001437749-24-005530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004908", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774923004908/0001437749-23-004908-index.html", "eps": { "value": 0.39, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004908", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774923004908/0001437749-23-004908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 266826000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004908", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774923004908/0001437749-23-004908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12091000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004908", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774923004908/0001437749-23-004908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30717000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004908", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774923004908/0001437749-23-004908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51188000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004908", "source_url": "https://www.sec.gov/Archives/edgar/data/1095565/000143774923004908/0001437749-23-004908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MPB", "source_ticker": "MPB", "name": "MID PENN BANCORP INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 35.97, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 56248000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 80035000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8234000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6133896000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5319838000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 814058000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 20833000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1999000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22022475, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 2250000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 879635, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000879635.json", "sha256": "505b9d70039e3e8c29526b040c9477862340a824e6a2104117d53f4cac6e8fce", "retrieved_at": "2026-10-17T22:49:17.163091+00:00", "raw_path": "data/raw/505b9d70039e3e8c29526b040c9477862340a824e6a2104117d53f4cac6e8fce.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "eps": { "value": 2.55, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 56248000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22022475, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80035000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000879635-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963526000026/0000879635-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000879635-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963525000030/0000879635-25-000030-index.html", "eps": { "value": 2.9, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000879635-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963525000030/0000879635-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 49437000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000879635-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963525000030/0000879635-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17070862, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000879635-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963525000030/0000879635-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51388000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000879635-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963525000030/0000879635-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000879635-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963524000049/0000879635-24-000049-index.html", "eps": { "value": 2.29, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000879635-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963524000049/0000879635-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 37397000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000879635-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963524000049/0000879635-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16350963, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000879635-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963524000049/0000879635-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51937000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000879635-24-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963524000049/0000879635-24-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000879635-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963523000016/0000879635-23-000016-index.html", "eps": { "value": 3.44, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000879635-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963523000016/0000879635-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 54806000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000879635-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963523000016/0000879635-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15934635, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000879635-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963523000016/0000879635-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59991000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000879635-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/879635/000087963523000016/0000879635-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GCMG", "source_ticker": "GCMG", "name": "GCM GROSVENOR CLASS A", "group": "Financials", "weight_percent": 0.03, "holding_price": 12.86, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 557565000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 133454000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45371000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 183539000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8497000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 813762000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 686330000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 26992000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 242116000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4422000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 197288510, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 49832000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 30657000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4380000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4380000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 4380000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 4380000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 413910000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1819796, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 4380000.0, 4380000.0, 4380000.0, 4380000.0, 413910000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819796.json", "sha256": "8e04dd42420960bcfb7eae83fb0b3f3530739d20c8627e3150fbdd54b17994e0", "retrieved_at": "2026-10-17T22:49:17.247148+00:00", "raw_path": "data/raw/8e04dd42420960bcfb7eae83fb0b3f3530739d20c8627e3150fbdd54b17994e0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "eps": { "value": 0.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 557565000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45371000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 197288510, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183539000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001819796-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979626000010/0001819796-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001819796-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979625000006/0001819796-25-000006-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001819796-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979625000006/0001819796-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 514012000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001819796-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979625000006/0001819796-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18695000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001819796-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979625000006/0001819796-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 190590041, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001819796-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979625000006/0001819796-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 148774000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001819796-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979625000006/0001819796-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001819796-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979624000005/0001819796-24-000005-index.html", "eps": { "value": -0.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001819796-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979624000005/0001819796-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 444999000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001819796-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979624000005/0001819796-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12774000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001819796-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979624000005/0001819796-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 187433763, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001819796-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979624000005/0001819796-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 92065000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001819796-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979624000005/0001819796-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001819796-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979623000009/0001819796-23-000009-index.html", "eps": { "value": 0.28, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001819796-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979623000009/0001819796-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 446530000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001819796-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979623000009/0001819796-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19820000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001819796-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979623000009/0001819796-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 188567992, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001819796-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979623000009/0001819796-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 216513000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001819796-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1819796/000181979623000009/0001819796-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NPK", "source_ticker": "NPK", "name": "NATIONAL PRESTO INDUSTRIES INC", "group": "Industrials", "weight_percent": 0.03, "holding_price": 147.35, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 503524000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008214", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 40241000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008214", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33084000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008214", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -9137000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008214", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 27034000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008214", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 500729000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008214", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 105594000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008214", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 395135000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008214", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 3252000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008214", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 403063000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008214", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 94951000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008214", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07991873277142698, "free_cash_flow": -36171000.0, "free_cash_flow_margin": -0.07183570197249783, "capex_intensity": 0.05368959572929989, "cfo_to_positive_net_income": -0.27617579494619754, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 4.244957925666923, "cash_runway_years": 0.35591550837255115, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 80172, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000080172.json", "sha256": "0f512e8670882f4d201d24252e31ab457f512be1aa6ac9b7243d3b8ec820e19f", "retrieved_at": "2026-10-17T22:49:18.021978+00:00", "raw_path": "data/raw/0f512e8670882f4d201d24252e31ab457f512be1aa6ac9b7243d3b8ec820e19f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008214", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "eps": null, "revenue": { "value": 503524000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008214", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33084000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008214", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -9137000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008214", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774926008214/0001437749-26-008214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007735", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774925007735/0001437749-25-007735-index.html", "eps": null, "revenue": { "value": 388228000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007735", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774925007735/0001437749-25-007735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41460000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007735", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774925007735/0001437749-25-007735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -53426000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007735", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774925007735/0001437749-25-007735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008099", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774924008099/0001437749-24-008099-index.html", "eps": null, "revenue": { "value": 340912000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008099", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774924008099/0001437749-24-008099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34559000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008099", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774924008099/0001437749-24-008099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 45389000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008099", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774924008099/0001437749-24-008099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001437749-23-006380", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774923006380/0001437749-23-006380-index.html", "eps": null, "revenue": { "value": 321623000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001437749-23-006380", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774923006380/0001437749-23-006380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20699000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001437749-23-006380", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774923006380/0001437749-23-006380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 8768000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001437749-23-006380", "source_url": "https://www.sec.gov/Archives/edgar/data/80172/000143774923006380/0001437749-23-006380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TK", "source_ticker": "TK", "name": "TEEKAY CORPORATION CORP LTD", "group": "Energy", "weight_percent": 0.03, "holding_price": 13.99, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "SVC", "source_ticker": "SVC", "name": "SERVICE PROPERTIES TRUST", "group": "Real Estate", "weight_percent": 0.03, "holding_price": 6.19, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1413403000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -202321000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 117808000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6491580000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5845456000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 646124000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 346813000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 314963000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 165951000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 660000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1958000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1477114000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1000737000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1125000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.005645693788871813 }, "observation_status": "sec-xbrl-unreviewed", "cik": 945394, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1958000.0, 1477114000.0, 1000737000.0, 1125000000.0, 400000000.0 ], "thereafter": 1500000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000945394.json", "sha256": "e14942f30fd4668117a130fdc15917ddac79a184132c73f3c1730f216c1b5a81", "retrieved_at": "2026-10-17T22:49:18.578092+00:00", "raw_path": "data/raw/e14942f30fd4668117a130fdc15917ddac79a184132c73f3c1730f216c1b5a81.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "eps": { "value": -1.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1413403000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -202321000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 165951000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117808000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000945394-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539426000012/0000945394-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000945394-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539425000014/0000945394-25-000014-index.html", "eps": { "value": -1.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000945394-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539425000014/0000945394-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1496705000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000945394-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539425000014/0000945394-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -275526000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000945394-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539425000014/0000945394-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 165338000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000945394-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539425000014/0000945394-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 139391000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000945394-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539425000014/0000945394-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000945394-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539424000015/0000945394-24-000015-index.html", "eps": { "value": -0.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000945394-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539424000015/0000945394-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1478034000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000945394-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539424000015/0000945394-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32779000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000945394-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539424000015/0000945394-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 164988000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000945394-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539424000015/0000945394-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 485549000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000945394-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539424000015/0000945394-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000945394-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539423000015/0000945394-23-000015-index.html", "eps": { "value": -0.8, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000945394-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539423000015/0000945394-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1467344000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000945394-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539423000015/0000945394-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -132381000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000945394-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539423000015/0000945394-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 164738000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000945394-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539423000015/0000945394-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 243127000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000945394-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/945394/000094539423000015/0000945394-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MRVI", "source_ticker": "MRVI", "name": "MARAVAI LIFESCIENCES HOLDINGS INC", "group": "Health Care", "weight_percent": 0.03, "holding_price": 7.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 185743000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -215266000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130773000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -57573000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13149000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 770577000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 397866000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 212379000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 216890000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 286331000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5440000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30174000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 296251000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 44917000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 144360000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 5440000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 288800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.1589454245920439, "free_cash_flow": -70722000.0, "free_cash_flow_margin": -0.3807518991294423, "capex_intensity": 0.07079136225860463, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1624502673048244, "current_ratio": 6.595520626934123, "cash_runway_years": 3.767217271985132, "near_term_maturity_to_cash": 0.025081838720088526 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1823239, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5440000.0, 288800000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001823239.json", "sha256": "4a1bb0d55c90035b98fc998ff3aae34955ab43a3a850892587f0c60c08ffd515", "retrieved_at": "2026-10-17T22:49:18.701541+00:00", "raw_path": "data/raw/4a1bb0d55c90035b98fc998ff3aae34955ab43a3a850892587f0c60c08ffd515.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "eps": { "value": -0.9, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 185743000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130773000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 144360000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -57573000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001823239-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323926000011/0001823239-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001823239-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323925000034/0001823239-25-000034-index.html", "eps": { "value": -1.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001823239-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323925000034/0001823239-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 259185000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001823239-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323925000034/0001823239-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -144846000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001823239-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323925000034/0001823239-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 137906000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001823239-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323925000034/0001823239-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7465000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001823239-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323925000034/0001823239-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2025-03-18", "accession": "0001823239-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323925000034/0001823239-25-000034-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-06-30", "filed": "2025-03-18", "accession": "0001823239-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1823239/000182323925000034/0001823239-25-000034-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EQBK", "source_ticker": "EQBK", "name": "EQUITY BANCSHARES INC CLASS A", "group": "Financials", "weight_percent": 0.03, "holding_price": 46.68, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 22726000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 51365000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13253000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6373172000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5641118000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 732054000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 104754000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5635000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18456676, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -73000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 13986000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 339864000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 103352000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1227500, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 339864000.0, null, null, null, null ], "thereafter": 103352000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001227500.json", "sha256": "02725dba0bc88e2059db94f66fc7f1fd640ccff33d0cab42b1e4f5b673b91395", "retrieved_at": "2026-10-17T22:49:19.316268+00:00", "raw_path": "data/raw/02725dba0bc88e2059db94f66fc7f1fd640ccff33d0cab42b1e4f5b673b91395.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "eps": { "value": 1.23, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 22726000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18456676, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51365000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096665", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000119312526096665/0001193125-26-096665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035585", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000095017025035585/0000950170-25-035585-index.html", "eps": { "value": 4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035585", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000095017025035585/0000950170-25-035585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 62621000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035585", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000095017025035585/0000950170-25-035585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15671674, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035585", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000095017025035585/0000950170-25-035585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73845000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035585", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000095017025035585/0000950170-25-035585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028081", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000095017024028081/0000950170-24-028081-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028081", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000095017024028081/0000950170-24-028081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 7821000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028081", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000095017024028081/0000950170-24-028081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15648842, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028081", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000095017024028081/0000950170-24-028081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 76527000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028081", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000095017024028081/0000950170-24-028081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007069", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000095017023007069/0000950170-23-007069-index.html", "eps": { "value": 3.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007069", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000095017023007069/0000950170-23-007069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 57688000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007069", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000095017023007069/0000950170-23-007069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16437906, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007069", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000095017023007069/0000950170-23-007069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74073000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007069", "source_url": "https://www.sec.gov/Archives/edgar/data/1227500/000095017023007069/0000950170-23-007069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SENEA", "source_ticker": "SENEA", "name": "SENECA FOODS CLASS A", "group": "Consumer Staples", "weight_percent": 0.03, "holding_price": 176.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1578887000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 77770000, "tag": "OperatingIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41224000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 335475000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 37225000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1181429000, "tag": "Assets", "start": null, "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 548406000, "tag": "Liabilities", "start": null, "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 633023000, "tag": "StockholdersEquity", "start": null, "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 42685000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 96000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 44776000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 175000, "tag": "ShareBasedCompensation", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 755654000, "tag": "AssetsCurrent", "start": null, "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 214558000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6979000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 11591000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 5524000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.049256216562679915, "free_cash_flow": 298250000.0, "free_cash_flow_margin": 0.1888988889008523, "capex_intensity": 0.02357673475049196, "cfo_to_positive_net_income": 8.13785658839511, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00011083757102313212, "current_ratio": 3.5219101594906737, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 88948, "fiscal_year": "2025", "fiscal_end": "2025-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": 5524000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000088948.json", "sha256": "eabed3d9079c87bbe2b466b9e49cd61520aadb5794189a6e48c72b0e86ba627d", "retrieved_at": "2026-10-17T22:49:19.375050+00:00", "raw_path": "data/raw/eabed3d9079c87bbe2b466b9e49cd61520aadb5794189a6e48c72b0e86ba627d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "earnings": { "annual_history": [ { "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "eps": { "value": 5.9, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1578887000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41224000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6979000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 335475000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020197", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774925020197/0001437749-25-020197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001437749-24-020198", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774924020198/0001437749-24-020198-index.html", "eps": { "value": 8.56, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001437749-24-020198", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774924020198/0001437749-24-020198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1458603000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001437749-24-020198", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774924020198/0001437749-24-020198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63318000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001437749-24-020198", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774924020198/0001437749-24-020198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7385, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001437749-24-020198", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774924020198/0001437749-24-020198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -82963000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001437749-24-020198", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774924020198/0001437749-24-020198-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-06-13", "accession": "0001437749-23-017258", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774923017258/0001437749-23-017258-index.html", "eps": { "value": 4.2, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-13", "accession": "0001437749-23-017258", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774923017258/0001437749-23-017258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1509352000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-13", "accession": "0001437749-23-017258", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774923017258/0001437749-23-017258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33138000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-13", "accession": "0001437749-23-017258", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774923017258/0001437749-23-017258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7870, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-13", "accession": "0001437749-23-017258", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774923017258/0001437749-23-017258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -212796000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-13", "accession": "0001437749-23-017258", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774923017258/0001437749-23-017258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-03-31", "filed": "2022-06-10", "accession": "0001437749-22-014782", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774922014782/0001437749-22-014782-index.html", "eps": { "value": 5.79, "tag": "EarningsPerShareDiluted", "start": "2021-04-01", "end": "2022-03-31", "filed": "2022-06-10", "accession": "0001437749-22-014782", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774922014782/0001437749-22-014782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1385280000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-04-01", "end": "2022-03-31", "filed": "2022-06-10", "accession": "0001437749-22-014782", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774922014782/0001437749-22-014782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51007000, "tag": "NetIncomeLoss", "start": "2021-04-01", "end": "2022-03-31", "filed": "2022-06-10", "accession": "0001437749-22-014782", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774922014782/0001437749-22-014782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8778000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-04-01", "end": "2022-03-31", "filed": "2022-06-10", "accession": "0001437749-22-014782", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774922014782/0001437749-22-014782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30152000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-04-01", "end": "2022-03-31", "filed": "2022-06-10", "accession": "0001437749-22-014782", "source_url": "https://www.sec.gov/Archives/edgar/data/88948/000143774922014782/0001437749-22-014782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LIF", "source_ticker": "LIF", "name": "LIFE360", "group": "Information Technology", "weight_percent": 0.03, "holding_price": 42.14, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 489481000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 18826000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 150832000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 88630000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1792000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 959688000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 411506000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 548182000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 494261000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 13329000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 55460000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 606104000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 96790000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85172415, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.03846114558072734, "free_cash_flow": 86838000.0, "free_cash_flow_margin": 0.17740831615527466, "capex_intensity": 0.003661020550338011, "cfo_to_positive_net_income": 0.5876074042643471, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.11330368288043867, "current_ratio": 6.262051864862072, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1581760, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001581760.json", "sha256": "4b38aed6dc84b5b15e576a930c334a78c26e9b6f40a01ade4f74af76edeaf6a4", "retrieved_at": "2026-10-17T22:49:19.497522+00:00", "raw_path": "data/raw/4b38aed6dc84b5b15e576a930c334a78c26e9b6f40a01ade4f74af76edeaf6a4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "eps": { "value": 1.77, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 489481000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 150832000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85172415, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88630000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001581760-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176026000016/0001581760-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001581760-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176025000008/0001581760-25-000008-index.html", "eps": { "value": -0.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001581760-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176025000008/0001581760-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 371484000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001581760-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176025000008/0001581760-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4555000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001581760-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176025000008/0001581760-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72125571, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001581760-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176025000008/0001581760-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001581760-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176025000008/0001581760-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001581760-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176024000006/0001581760-24-000006-index.html", "eps": { "value": -0.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001581760-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176024000006/0001581760-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 304518000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001581760-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176024000006/0001581760-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28171000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001581760-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176024000006/0001581760-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66748542, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001581760-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176024000006/0001581760-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7524000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001581760-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176024000006/0001581760-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001581760-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176023000031/0001581760-23-000031-index.html", "eps": { "value": -1.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001581760-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176023000031/0001581760-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 228305000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001581760-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176023000031/0001581760-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -91629000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001581760-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176023000031/0001581760-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62839593, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001581760-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176023000031/0001581760-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -57055000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001581760-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1581760/000158176023000031/0001581760-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MTW", "source_ticker": "MTW", "name": "MANITOWOC INC", "group": "Industrials", "weight_percent": 0.03, "holding_price": 22.43, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2240900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 53800000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 22200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 37500000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1818200000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 695200000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 77300000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 59900000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9500000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1096600000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 491600000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36093160, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 13700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 146000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 300000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.024008210986657147, "free_cash_flow": -15300000.0, "free_cash_flow_margin": -0.006827613905127404, "capex_intensity": 0.016734347806684813, "cfo_to_positive_net_income": 3.0833333333333335, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00423936811102682, "current_ratio": 2.230675345809601, "cash_runway_years": null, "near_term_maturity_to_cash": 0.17723156532988357 }, "observation_status": "sec-xbrl-unreviewed", "cik": 61986, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 13700000.0, 1500000.0, 1600000.0, 146000000.0, 2400000.0 ], "thereafter": 300000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000061986.json", "sha256": "a9e1dcd951eec7ae05423b54f45b211eae880dab81cfc9e4429ce550429f778f", "retrieved_at": "2026-10-17T22:49:20.077243+00:00", "raw_path": "data/raw/a9e1dcd951eec7ae05423b54f45b211eae880dab81cfc9e4429ce550429f778f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2240900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36093160, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057356", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000119312526057356/0001193125-26-057356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024838", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017025024838/0000950170-25-024838-index.html", "eps": { "value": 1.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024838", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017025024838/0000950170-25-024838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2178000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024838", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017025024838/0000950170-25-024838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55800000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024838", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017025024838/0000950170-25-024838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35708782, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024838", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017025024838/0000950170-25-024838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024838", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017025024838/0000950170-25-024838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019452", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017024019452/0000950170-24-019452-index.html", "eps": { "value": 1.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019452", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017024019452/0000950170-24-019452-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2227800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019452", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017024019452/0000950170-24-019452-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39200000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019452", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017024019452/0000950170-24-019452-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35962778, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019452", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017024019452/0000950170-24-019452-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019452", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017024019452/0000950170-24-019452-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004241", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017023004241/0000950170-23-004241-index.html", "eps": { "value": -3.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004241", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017023004241/0000950170-23-004241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2032500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004241", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017023004241/0000950170-23-004241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -123600000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004241", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017023004241/0000950170-23-004241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35184336, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004241", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017023004241/0000950170-23-004241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 76900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004241", "source_url": "https://www.sec.gov/Archives/edgar/data/61986/000095017023004241/0000950170-23-004241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GHM", "source_ticker": "GHM", "name": "GRAHAM CORP", "group": "Industrials", "weight_percent": 0.03, "holding_price": 71.15, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 245293000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 15017000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12500000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 15933000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 16054000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 323616000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 183301000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 140315000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 6580000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 13000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": -257000, "tag": "InterestExpense", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2131000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 156454000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 156270000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11138000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 832000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06122066263611273, "free_cash_flow": -121000.0, "free_cash_flow_margin": -0.0004932876192961071, "capex_intensity": 0.0654482598361959, "cfo_to_positive_net_income": 1.27464, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008687569559669456, "current_ratio": 1.0011774492864913, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 716314, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000716314.json", "sha256": "f00f46d3e22c4bff785f138255eb304386077f7e1a104da7ce8f652b039fc314", "retrieved_at": "2026-10-17T22:49:20.581717+00:00", "raw_path": "data/raw/f00f46d3e22c4bff785f138255eb304386077f7e1a104da7ce8f652b039fc314.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "eps": { "value": 1.12, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 245293000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12500000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11138000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15933000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001193125-26-260688", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000119312526260688/0001193125-26-260688-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-06-09", "accession": "0000950170-25-083450", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017025083450/0000950170-25-083450-index.html", "eps": { "value": 1.11, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-09", "accession": "0000950170-25-083450", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017025083450/0000950170-25-083450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 209896000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-09", "accession": "0000950170-25-083450", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017025083450/0000950170-25-083450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12230000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-09", "accession": "0000950170-25-083450", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017025083450/0000950170-25-083450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11066000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-09", "accession": "0000950170-25-083450", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017025083450/0000950170-25-083450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24316000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-09", "accession": "0000950170-25-083450", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017025083450/0000950170-25-083450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-06-07", "accession": "0000950170-24-070222", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017024070222/0000950170-24-070222-index.html", "eps": { "value": 0.42, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-07", "accession": "0000950170-24-070222", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017024070222/0000950170-24-070222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 185533000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-07", "accession": "0000950170-24-070222", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017024070222/0000950170-24-070222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4556000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-07", "accession": "0000950170-24-070222", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017024070222/0000950170-24-070222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10844000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-07", "accession": "0000950170-24-070222", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017024070222/0000950170-24-070222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28120000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-07", "accession": "0000950170-24-070222", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017024070222/0000950170-24-070222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-06-08", "accession": "0000950170-23-026915", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017023026915/0000950170-23-026915-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-08", "accession": "0000950170-23-026915", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017023026915/0000950170-23-026915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 157118000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-08", "accession": "0000950170-23-026915", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017023026915/0000950170-23-026915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 367000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-08", "accession": "0000950170-23-026915", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017023026915/0000950170-23-026915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10654000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-08", "accession": "0000950170-23-026915", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017023026915/0000950170-23-026915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13914000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-08", "accession": "0000950170-23-026915", "source_url": "https://www.sec.gov/Archives/edgar/data/716314/000095017023026915/0000950170-23-026915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ARDX", "source_ticker": "ARDX", "name": "ARDELYX", "group": "Health Care", "weight_percent": 0.03, "holding_price": 3.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 407320000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -40977000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61599000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -42483000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1492000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 501604000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 334655000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 166949000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 67999000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3059000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 48962000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 382317000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 88605000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 241033750, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.10060149268388491, "free_cash_flow": -43975000.0, "free_cash_flow_margin": -0.10796179907689286, "capex_intensity": 0.0036629676912501227, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.12020524403417461, "current_ratio": 4.314846791941764, "cash_runway_years": 1.6006167172751453, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1437402, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001437402.json", "sha256": "9812c3c67c5dfe37889222650598d838e2d0f59e0b0eed1eafa8faa938ade4ec", "retrieved_at": "2026-10-17T22:49:20.681737+00:00", "raw_path": "data/raw/9812c3c67c5dfe37889222650598d838e2d0f59e0b0eed1eafa8faa938ade4ec.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 407320000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61599000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 241033750, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -42483000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001437402-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000143740226000013/0001437402-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828025006653/0001628280-25-006653-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828025006653/0001628280-25-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 333615000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828025006653/0001628280-25-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39136000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828025006653/0001628280-25-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 235232927, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828025006653/0001628280-25-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -44809000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828025006653/0001628280-25-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006393", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828024006393/0001628280-24-006393-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006393", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828024006393/0001628280-24-006393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 124456000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006393", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828024006393/0001628280-24-006393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66067000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006393", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828024006393/0001628280-24-006393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 219331253, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006393", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828024006393/0001628280-24-006393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -89717000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006393", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828024006393/0001628280-24-006393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001628280-23-006041", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828023006041/0001628280-23-006041-index.html", "eps": { "value": -0.42, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001628280-23-006041", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828023006041/0001628280-23-006041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 52158000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001628280-23-006041", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828023006041/0001628280-23-006041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -67207000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001628280-23-006041", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828023006041/0001628280-23-006041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 158690083, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001628280-23-006041", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828023006041/0001628280-23-006041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -70044000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001628280-23-006041", "source_url": "https://www.sec.gov/Archives/edgar/data/1437402/000162828023006041/0001628280-23-006041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EE", "source_ticker": "EE", "name": "EXCELERATE ENERGY CLASS A", "group": "Energy", "weight_percent": 0.03, "holding_price": 32.51, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1228263000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 266689000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 461210000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4131461000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1902383000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 538234000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 912788000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 23521000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 111322000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 753365000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 310060000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30623297, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 201832000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 24240000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 25081000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 25999000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 26816000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 812375000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 37125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2171269508240499, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.4297394052763983, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0450361738574672 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1888447, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 24240000.0, 25081000.0, 25999000.0, 26816000.0, 812375000.0 ], "thereafter": 37125000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001888447.json", "sha256": "0eb2ff0fde857ecca481841239d6ff586d2f1771b8524b66f0d940a96d32f209", "retrieved_at": "2026-10-17T22:49:20.863126+00:00", "raw_path": "data/raw/0eb2ff0fde857ecca481841239d6ff586d2f1771b8524b66f0d940a96d32f209.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "eps": { "value": 1.28, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1228263000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 30623297, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 461210000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-078407", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000119312526078407/0001193125-26-078407-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029147", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000095017025029147/0000950170-25-029147-index.html", "eps": { "value": 1.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029147", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000095017025029147/0000950170-25-029147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 851437000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029147", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000095017025029147/0000950170-25-029147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 25844735, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029147", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000095017025029147/0000950170-25-029147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 244437000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029147", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000095017025029147/0000950170-25-029147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023104", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000095017024023104/0000950170-24-023104-index.html", "eps": { "value": 1.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023104", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000095017024023104/0000950170-24-023104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1158963000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023104", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000095017024023104/0000950170-24-023104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 108299587, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023104", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000095017024023104/0000950170-24-023104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 231885000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023104", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000095017024023104/0000950170-24-023104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010373", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000095017023010373/0000950170-23-010373-index.html", "eps": { "value": 0.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010373", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000095017023010373/0000950170-23-010373-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2472973000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010373", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000095017023010373/0000950170-23-010373-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 26262107, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010373", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000095017023010373/0000950170-23-010373-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 225090000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010373", "source_url": "https://www.sec.gov/Archives/edgar/data/1888447/000095017023010373/0000950170-23-010373-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VPG", "source_ticker": "VPG", "name": "VISHAY PRECISION GROUP", "group": "Information Technology", "weight_percent": 0.03, "holding_price": 64.06, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 307202000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 13847000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5293000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 14382000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 455889000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 119662000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 336371000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 87366000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 20583000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 15921000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1792000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 246962000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 55279000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13314000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 21000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04507457633739364, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.7171736255431704, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005833295356150025, "current_ratio": 4.46755549123537, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1487952, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 21000000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001487952.json", "sha256": "84c513c5353fe7b85630be75c2e10c8f089ed412987948882b55330bb3db07a9", "retrieved_at": "2026-10-17T22:49:21.617043+00:00", "raw_path": "data/raw/84c513c5353fe7b85630be75c2e10c8f089ed412987948882b55330bb3db07a9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "eps": { "value": 0.4, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 307202000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5293000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13314000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14382000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005982", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000143774926005982/0001437749-26-005982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001487952-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795225000014/0001487952-25-000014-index.html", "eps": { "value": 0.74, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001487952-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795225000014/0001487952-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 306522000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001487952-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795225000014/0001487952-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9911000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001487952-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795225000014/0001487952-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13386000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001487952-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795225000014/0001487952-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19815000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001487952-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795225000014/0001487952-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001487952-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795224000006/0001487952-24-000006-index.html", "eps": { "value": 1.88, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001487952-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795224000006/0001487952-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 355048000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001487952-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795224000006/0001487952-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25707000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001487952-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795224000006/0001487952-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13653000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001487952-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795224000006/0001487952-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45893000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001487952-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795224000006/0001487952-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001487952-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795223000004/0001487952-23-000004-index.html", "eps": { "value": 2.63, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001487952-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795223000004/0001487952-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 362580000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001487952-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795223000004/0001487952-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36063000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001487952-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795223000004/0001487952-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13688000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001487952-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795223000004/0001487952-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33029000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001487952-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1487952/000148795223000004/0001487952-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KOP", "source_ticker": "KOP", "name": "KOPPERS HOLDINGS INC", "group": "Materials", "weight_percent": 0.03, "holding_price": 43.44, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1879300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 167800000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 122500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 55000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1886800000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1312500000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 574000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 914300000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4900000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13800000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 668700000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 227100000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20405000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1400000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 38200000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 4900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 4900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 916700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08928856489118289, "free_cash_flow": 67500000.0, "free_cash_flow_margin": 0.03591762890437929, "capex_intensity": 0.029266216144309052, "cfo_to_positive_net_income": 2.1875, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0073431596871175436, "current_ratio": 2.9445178335535007, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1315257, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4900000.0, 4900000.0, 4900000.0, 4900000.0, 916700000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001315257.json", "sha256": "c69f5a6b066278e32134595df9f3fb6cf4621791205dc5bf454e8dcd8eaf511f", "retrieved_at": "2026-10-17T22:49:22.029305+00:00", "raw_path": "data/raw/c69f5a6b066278e32134595df9f3fb6cf4621791205dc5bf454e8dcd8eaf511f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "eps": { "value": 2.74, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1879300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20405000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 122500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001315257-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000131525726000012/0001315257-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028542", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017025028542/0000950170-25-028542-index.html", "eps": { "value": 2.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028542", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017025028542/0000950170-25-028542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2092100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028542", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017025028542/0000950170-25-028542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52400000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028542", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017025028542/0000950170-25-028542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21291000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028542", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017025028542/0000950170-25-028542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 119400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028542", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017025028542/0000950170-25-028542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021787", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017024021787/0000950170-24-021787-index.html", "eps": { "value": 4.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021787", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017024021787/0000950170-24-021787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2154200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021787", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017024021787/0000950170-24-021787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 89200000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021787", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017024021787/0000950170-24-021787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21539000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021787", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017024021787/0000950170-24-021787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 146100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-021787", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017024021787/0000950170-24-021787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004546", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017023004546/0000950170-23-004546-index.html", "eps": { "value": 2.98, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004546", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017023004546/0000950170-23-004546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1980500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004546", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017023004546/0000950170-23-004546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63400000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004546", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017023004546/0000950170-23-004546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21313000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004546", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017023004546/0000950170-23-004546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004546", "source_url": "https://www.sec.gov/Archives/edgar/data/1315257/000095017023004546/0000950170-23-004546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MRTN", "source_ticker": "MRTN", "name": "MARTEN TRANSPORT", "group": "Industrials", "weight_percent": 0.03, "holding_price": 12.89, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 883652000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 22913000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17444000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 93488000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 949767000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 182142000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 767625000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 43278000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1859000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 171701000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 92232000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81519000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.02592989095254693, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 5.359321256592525, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.002103769357167754, "current_ratio": 1.861620695637089, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 799167, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000799167.json", "sha256": "1b68f65b29bc4d230b85582a3727a8bd0464d30cd632f82a7f6bfe619778bcad", "retrieved_at": "2026-10-17T22:49:22.073133+00:00", "raw_path": "data/raw/1b68f65b29bc4d230b85582a3727a8bd0464d30cd632f82a7f6bfe619778bcad.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "eps": { "value": 0.21, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 883652000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17444000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81519000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 93488000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-005971", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774926005971/0001437749-26-005971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005570", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774925005570/0001437749-25-005570-index.html", "eps": { "value": 0.33, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005570", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774925005570/0001437749-25-005570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 963708000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005570", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774925005570/0001437749-25-005570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26922000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005570", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774925005570/0001437749-25-005570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81472000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005570", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774925005570/0001437749-25-005570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 134814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005570", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774925005570/0001437749-25-005570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001437749-24-005794", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774924005794/0001437749-24-005794-index.html", "eps": { "value": 0.86, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001437749-24-005794", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774924005794/0001437749-24-005794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1131455000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001437749-24-005794", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774924005794/0001437749-24-005794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70373000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001437749-24-005794", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774924005794/0001437749-24-005794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81413000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001437749-24-005794", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774924005794/0001437749-24-005794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 164378000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001437749-24-005794", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774924005794/0001437749-24-005794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004832", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774923004832/0001437749-23-004832-index.html", "eps": { "value": 1.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004832", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774923004832/0001437749-23-004832-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1263878000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004832", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774923004832/0001437749-23-004832-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 110354000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004832", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774923004832/0001437749-23-004832-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81959000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004832", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774923004832/0001437749-23-004832-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 219489000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004832", "source_url": "https://www.sec.gov/Archives/edgar/data/799167/000143774923004832/0001437749-23-004832-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TH", "source_ticker": "TH", "name": "TARGET HOSPITALITY", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 16.02, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 274828000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -34747000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37121000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 74092000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 530205000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 141145000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 389257000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8348000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7552000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 73338000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 84043000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99520649, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.12643180461961664, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02747900505043154, "current_ratio": 0.8726247278179028, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1712189, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001712189.json", "sha256": "43c0f8486753788cc69b85c8c554056faaba8490ac013bfc05da9043bb380c90", "retrieved_at": "2026-10-17T22:49:22.305469+00:00", "raw_path": "data/raw/43c0f8486753788cc69b85c8c554056faaba8490ac013bfc05da9043bb380c90.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 274828000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37121000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99520649, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74092000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026351", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000110465926026351/0001104659-26-026351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003703", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837025003703/0001558370-25-003703-index.html", "eps": { "value": 0.7, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003703", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837025003703/0001558370-25-003703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 265912000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003703", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837025003703/0001558370-25-003703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71265000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003703", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837025003703/0001558370-25-003703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101434754, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003703", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837025003703/0001558370-25-003703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 151675000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003703", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837025003703/0001558370-25-003703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003101", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837024003101/0001558370-24-003101-index.html", "eps": { "value": 1.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003101", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837024003101/0001558370-24-003101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 365627000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003101", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837024003101/0001558370-24-003101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 173700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003101", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837024003101/0001558370-24-003101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105319405, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003101", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837024003101/0001558370-24-003101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 156801000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003101", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837024003101/0001558370-24-003101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003440", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837023003440/0001558370-23-003440-index.html", "eps": { "value": 0.74, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003440", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837023003440/0001558370-23-003440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 333700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003440", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837023003440/0001558370-23-003440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73939000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003440", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837023003440/0001558370-23-003440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100057748, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003440", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837023003440/0001558370-23-003440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 305612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003440", "source_url": "https://www.sec.gov/Archives/edgar/data/1712189/000155837023003440/0001558370-23-003440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VREX", "source_ticker": "VREX", "name": "VAREX IMAGING", "group": "Health Care", "weight_percent": 0.03, "holding_price": 18.47, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 844600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -27800000, "tag": "OperatingIncomeLoss", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -70300000, "tag": "NetIncomeLoss", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 41700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 22900000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1107400000, "tag": "Assets", "start": null, "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 620800000, "tag": "Liabilities", "start": null, "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 472600000, "tag": "StockholdersEquity", "start": null, "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 145000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 366000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15000000, "tag": "ShareBasedCompensation", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 641800000, "tag": "AssetsCurrent", "start": null, "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 187200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 1500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 368400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.032914989344068196, "free_cash_flow": 18800000.0, "free_cash_flow_margin": 0.02225905754203173, "capex_intensity": 0.027113426474070567, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.017759886336727444, "current_ratio": 3.4284188034188032, "cash_runway_years": null, "near_term_maturity_to_cash": 0.010344827586206896 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1681622, "fiscal_year": "2025", "fiscal_end": "2025-10-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1500000.0, 368400000.0, 0.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001681622.json", "sha256": "3ffc04475ba3f53569e26fcc2ba617e71de9bd0aff81b454cd80b84eb7c95ad3", "retrieved_at": "2026-10-17T22:49:22.976565+00:00", "raw_path": "data/raw/3ffc04475ba3f53569e26fcc2ba617e71de9bd0aff81b454cd80b84eb7c95ad3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "earnings": { "annual_history": [ { "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "eps": { "value": -1.7, "tag": "EarningsPerShareDiluted", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 844600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -70300000, "tag": "NetIncomeLoss", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-11-18", "accession": "0001681622-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162225000108/0001681622-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-27", "filed": "2024-11-19", "accession": "0001681622-24-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162224000089/0001681622-24-000089-index.html", "eps": { "value": -1.17, "tag": "EarningsPerShareDiluted", "start": "2023-09-30", "end": "2024-09-27", "filed": "2024-11-19", "accession": "0001681622-24-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162224000089/0001681622-24-000089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 811000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-09-30", "end": "2024-09-27", "filed": "2024-11-19", "accession": "0001681622-24-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162224000089/0001681622-24-000089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -47700000, "tag": "NetIncomeLoss", "start": "2023-09-30", "end": "2024-09-27", "filed": "2024-11-19", "accession": "0001681622-24-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162224000089/0001681622-24-000089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-09-30", "end": "2024-09-27", "filed": "2024-11-19", "accession": "0001681622-24-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162224000089/0001681622-24-000089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-09-30", "end": "2024-09-27", "filed": "2024-11-19", "accession": "0001681622-24-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162224000089/0001681622-24-000089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-29", "filed": "2023-11-16", "accession": "0001681622-23-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162223000074/0001681622-23-000074-index.html", "eps": { "value": 1.08, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-29", "filed": "2023-11-16", "accession": "0001681622-23-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162223000074/0001681622-23-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 893400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-29", "filed": "2023-11-16", "accession": "0001681622-23-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162223000074/0001681622-23-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48200000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-29", "filed": "2023-11-16", "accession": "0001681622-23-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162223000074/0001681622-23-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-29", "filed": "2023-11-16", "accession": "0001681622-23-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162223000074/0001681622-23-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 108400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-29", "filed": "2023-11-16", "accession": "0001681622-23-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162223000074/0001681622-23-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001681622-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162222000091/0001681622-22-000091-index.html", "eps": { "value": 0.73, "tag": "EarningsPerShareDiluted", "start": "2021-10-02", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001681622-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162222000091/0001681622-22-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 859400000, "tag": "Revenues", "start": "2021-10-02", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001681622-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162222000091/0001681622-22-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30300000, "tag": "NetIncomeLoss", "start": "2021-10-02", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001681622-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162222000091/0001681622-22-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-02", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001681622-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162222000091/0001681622-22-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-02", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001681622-22-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1681622/000168162222000091/0001681622-22-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DAKT", "source_ticker": "DAKT", "name": "DAKTRONICS INC", "group": "Information Technology", "weight_percent": 0.03, "holding_price": 18.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 838706000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-27", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 60848000, "tag": "OperatingIncomeLoss", "start": "2025-04-27", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45376000, "tag": "NetIncomeLoss", "start": "2025-04-27", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 49217000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-27", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14917000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-27", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 554412000, "tag": "Assets", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 300747000, "tag": "StockholdersEquity", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 131639000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 9629000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1150000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 1463000, "tag": "InterestExpense", "start": "2025-04-27", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 19339000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-27", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4905000, "tag": "ShareBasedCompensation", "start": "2025-04-27", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 447982000, "tag": "AssetsCurrent", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 193708000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49382000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-27", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 25565000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-27", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1150000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1150000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 8625000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07254985656475571, "free_cash_flow": 34300000.0, "free_cash_flow_margin": 0.0408963331608454, "capex_intensity": 0.017785731829747253, "cfo_to_positive_net_income": 1.0846482722143864, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 41.59125085440875, "share_based_compensation_to_revenue": 0.005848294873292906, "current_ratio": 2.3126664877031406, "cash_runway_years": null, "near_term_maturity_to_cash": 0.00873601288371987 }, "observation_status": "sec-xbrl-unreviewed", "cik": 915779, "fiscal_year": "2026", "fiscal_end": "2026-05-02", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1150000.0, 1150000.0, 8625000.0, 0.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000915779.json", "sha256": "ec287fed11867ec76a4f1d4f711a6f5cff4a2d011a5ff0f22ecd7c6c91c28973", "retrieved_at": "2026-10-17T22:49:23.300815+00:00", "raw_path": "data/raw/ec287fed11867ec76a4f1d4f711a6f5cff4a2d011a5ff0f22ecd7c6c91c28973.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "earnings": { "annual_history": [ { "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "eps": { "value": 0.92, "tag": "EarningsPerShareDiluted", "start": "2025-04-27", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 838706000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-27", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45376000, "tag": "NetIncomeLoss", "start": "2025-04-27", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49382000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-27", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49217000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-27", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0001628280-26-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000162828026045262/0001628280-26-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-04-26", "filed": "2025-06-25", "accession": "0000915779-25-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577925000102/0000915779-25-000102-index.html", "eps": { "value": -0.21, "tag": "EarningsPerShareDiluted", "start": "2024-04-28", "end": "2025-04-26", "filed": "2025-06-25", "accession": "0000915779-25-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577925000102/0000915779-25-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 756477000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-28", "end": "2025-04-26", "filed": "2025-06-25", "accession": "0000915779-25-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577925000102/0000915779-25-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10121000, "tag": "NetIncomeLoss", "start": "2024-04-28", "end": "2025-04-26", "filed": "2025-06-25", "accession": "0000915779-25-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577925000102/0000915779-25-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47587000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-28", "end": "2025-04-26", "filed": "2025-06-25", "accession": "0000915779-25-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577925000102/0000915779-25-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 97713000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-28", "end": "2025-04-26", "filed": "2025-06-25", "accession": "0000915779-25-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577925000102/0000915779-25-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-04-27", "filed": "2024-06-26", "accession": "0000915779-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577924000025/0000915779-24-000025-index.html", "eps": { "value": 0.74, "tag": "EarningsPerShareDiluted", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-06-26", "accession": "0000915779-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577924000025/0000915779-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 818083000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-06-26", "accession": "0000915779-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577924000025/0000915779-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34621000, "tag": "NetIncomeLoss", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-06-26", "accession": "0000915779-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577924000025/0000915779-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46543000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-06-26", "accession": "0000915779-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577924000025/0000915779-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63241000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-06-26", "accession": "0000915779-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577924000025/0000915779-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-29", "filed": "2023-07-12", "accession": "0000915779-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577923000046/0000915779-23-000046-index.html", "eps": { "value": 0.15, "tag": "EarningsPerShareDiluted", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-07-12", "accession": "0000915779-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577923000046/0000915779-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 754196000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-07-12", "accession": "0000915779-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577923000046/0000915779-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6802000, "tag": "NetIncomeLoss", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-07-12", "accession": "0000915779-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577923000046/0000915779-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45521000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-07-12", "accession": "0000915779-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577923000046/0000915779-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15024000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-07-12", "accession": "0000915779-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/915779/000091577923000046/0000915779-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BCAX", "source_ticker": "BCAX", "name": "BICARA THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.03, "holding_price": 17.62, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -155604000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -137950000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -106834000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 280000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 430994000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 29542000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 401452000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 96685000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15006000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 422053000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 28949000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54676896000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 29498000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -107114000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 14.579190991053231, "cash_runway_years": 0.9050021528726809, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2023658, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002023658.json", "sha256": "0a46d92da01c0b7bd24aec58271c8625c42b6a7e6dab7ebfc08418edd96d4d39", "retrieved_at": "2026-10-17T22:49:23.265612+00:00", "raw_path": "data/raw/0a46d92da01c0b7bd24aec58271c8625c42b6a7e6dab7ebfc08418edd96d4d39.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "eps": { "value": -2.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -137950000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54676896000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -106834000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-022010", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000162828026022010/0001628280-26-022010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0002023658-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000202365825000012/0002023658-25-000012-index.html", "eps": { "value": -4.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0002023658-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000202365825000012/0002023658-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -67995000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0002023658-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000202365825000012/0002023658-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16805524000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0002023658-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000202365825000012/0002023658-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -74751000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0002023658-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000202365825000012/0002023658-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-27", "accession": "0002023658-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000202365825000012/0002023658-25-000012-index.html", "eps": { "value": -89.61, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0002023658-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000202365825000012/0002023658-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -51985000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0002023658-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000202365825000012/0002023658-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 580109000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0002023658-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000202365825000012/0002023658-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45628000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0002023658-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/2023658/000202365825000012/0002023658-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TRNS", "source_ticker": "TRNS", "name": "TRANSCAT", "group": "Industrials", "weight_percent": 0.03, "holding_price": 82.61, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 331877000, "tag": "Revenues", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 13263000, "tag": "OperatingIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5376000, "tag": "NetIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 34850000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 15298000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 480487000, "tag": "Assets", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 179868000, "tag": "Liabilities", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 300619000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 4942000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 99885000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 26172000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7549000, "tag": "ShareBasedCompensation", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 92462000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 39628000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9380000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 469000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.039963600972649505, "free_cash_flow": 19552000.0, "free_cash_flow_margin": 0.05891339261232324, "capex_intensity": 0.04609539076224023, "cfo_to_positive_net_income": 6.482514880952381, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.022746378929543173, "current_ratio": 2.333249217724841, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 99302, "fiscal_year": "2026", "fiscal_end": "2026-03-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000099302.json", "sha256": "898117c7986c9dc7028bb7a4d7a919c58e6db062de96b15211a690a36b90e5dc", "retrieved_at": "2026-10-17T22:49:23.843872+00:00", "raw_path": "data/raw/898117c7986c9dc7028bb7a4d7a919c58e6db062de96b15211a690a36b90e5dc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "earnings": { "annual_history": [ { "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "eps": { "value": 0.57, "tag": "EarningsPerShareDiluted", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 331877000, "tag": "Revenues", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5376000, "tag": "NetIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9380000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34850000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0001437749-26-018588", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774926018588/0001437749-26-018588-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-29", "filed": "2025-05-27", "accession": "0001437749-25-018483", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774925018483/0001437749-25-018483-index.html", "eps": { "value": 1.57, "tag": "EarningsPerShareDiluted", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-27", "accession": "0001437749-25-018483", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774925018483/0001437749-25-018483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 278421000, "tag": "Revenues", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-27", "accession": "0001437749-25-018483", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774925018483/0001437749-25-018483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14515000, "tag": "NetIncomeLoss", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-27", "accession": "0001437749-25-018483", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774925018483/0001437749-25-018483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9254000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-27", "accession": "0001437749-25-018483", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774925018483/0001437749-25-018483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-27", "accession": "0001437749-25-018483", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774925018483/0001437749-25-018483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-30", "filed": "2024-05-28", "accession": "0001437749-24-018456", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774924018456/0001437749-24-018456-index.html", "eps": { "value": 1.63, "tag": "EarningsPerShareDiluted", "start": "2023-03-26", "end": "2024-03-30", "filed": "2024-05-28", "accession": "0001437749-24-018456", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774924018456/0001437749-24-018456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 259481000, "tag": "Revenues", "start": "2023-03-26", "end": "2024-03-30", "filed": "2024-05-28", "accession": "0001437749-24-018456", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774924018456/0001437749-24-018456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13647000, "tag": "NetIncomeLoss", "start": "2023-03-26", "end": "2024-03-30", "filed": "2024-05-28", "accession": "0001437749-24-018456", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774924018456/0001437749-24-018456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8352000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-03-26", "end": "2024-03-30", "filed": "2024-05-28", "accession": "0001437749-24-018456", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774924018456/0001437749-24-018456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32616000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-03-26", "end": "2024-03-30", "filed": "2024-05-28", "accession": "0001437749-24-018456", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774924018456/0001437749-24-018456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-25", "filed": "2023-06-06", "accession": "0001437749-23-016752", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774923016752/0001437749-23-016752-index.html", "eps": { "value": 1.4, "tag": "EarningsPerShareDiluted", "start": "2022-03-27", "end": "2023-03-25", "filed": "2023-06-06", "accession": "0001437749-23-016752", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774923016752/0001437749-23-016752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 230569000, "tag": "Revenues", "start": "2022-03-27", "end": "2023-03-25", "filed": "2023-06-06", "accession": "0001437749-23-016752", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774923016752/0001437749-23-016752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10688000, "tag": "NetIncomeLoss", "start": "2022-03-27", "end": "2023-03-25", "filed": "2023-06-06", "accession": "0001437749-23-016752", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774923016752/0001437749-23-016752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7645000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-03-27", "end": "2023-03-25", "filed": "2023-06-06", "accession": "0001437749-23-016752", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774923016752/0001437749-23-016752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16951000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-03-27", "end": "2023-03-25", "filed": "2023-06-06", "accession": "0001437749-23-016752", "source_url": "https://www.sec.gov/Archives/edgar/data/99302/000143774923016752/0001437749-23-016752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SAH", "source_ticker": "SAH", "name": "SONIC AUTOMOTIVE INC CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 63.51, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 15153600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 367500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 567400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": -149900000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5970700000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1068100000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 6300000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1563000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 52400000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2832500000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2597900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": -82400000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.024251662971175165, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 4.780117944397641, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.001524390243902439, "current_ratio": 1.0903037068401402, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1043509, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001043509.json", "sha256": "8274005e2ecfe54b7d31184ef2fbcdf63a58bb4b7caaf68c1309cfe6ee665205", "retrieved_at": "2026-10-17T22:49:24.050001+00:00", "raw_path": "data/raw/8274005e2ecfe54b7d31184ef2fbcdf63a58bb4b7caaf68c1309cfe6ee665205.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "eps": { "value": 3.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15153600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 567400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001628280-26-010570", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000162828026010570/0001628280-26-010570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001043509-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350925000003/0001043509-25-000003-index.html", "eps": { "value": 6.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001043509-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350925000003/0001043509-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14224300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001043509-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350925000003/0001043509-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 216000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001043509-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350925000003/0001043509-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001043509-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350925000003/0001043509-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001043509-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350925000003/0001043509-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001043509-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350924000022/0001043509-24-000022-index.html", "eps": { "value": 4.97, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001043509-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350924000022/0001043509-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14372400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001043509-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350924000022/0001043509-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 178200000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001043509-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350924000022/0001043509-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001043509-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350924000022/0001043509-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001043509-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350924000022/0001043509-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001043509-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350923000003/0001043509-23-000003-index.html", "eps": { "value": 2.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001043509-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350923000003/0001043509-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14001100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001043509-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350923000003/0001043509-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 88500000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001043509-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350923000003/0001043509-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001043509-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350923000003/0001043509-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 406100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001043509-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1043509/000104350923000003/0001043509-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BBSI", "source_ticker": "BBSI", "name": "BARRETT BUSINESS SERVICES INC", "group": "Industrials", "weight_percent": 0.03, "holding_price": 32.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1240298000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 62163000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54448000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 65955000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 779067000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 538067000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 241000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 95033000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10360000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 524640000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 405872000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26141000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 41958000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05011940678772359, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.211339259476932, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008352831335695131, "current_ratio": 1.2926242756336974, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 902791, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000902791.json", "sha256": "50ac1e35435da66590b87c4329ea501796314bf53d20b0a48dc0eda273caac59", "retrieved_at": "2026-10-17T22:49:24.633506+00:00", "raw_path": "data/raw/50ac1e35435da66590b87c4329ea501796314bf53d20b0a48dc0eda273caac59.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "eps": { "value": 2.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1240298000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54448000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26141000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65955000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-072255", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000119312526072255/0001193125-26-072255-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029516", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017025029516/0000950170-25-029516-index.html", "eps": { "value": 1.98, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029516", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017025029516/0000950170-25-029516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1144531000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029516", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017025029516/0000950170-25-029516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52993000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029516", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017025029516/0000950170-25-029516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26708000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029516", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017025029516/0000950170-25-029516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10087000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029516", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017025029516/0000950170-25-029516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-024024", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017024024024/0000950170-24-024024-index.html", "eps": { "value": 7.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-024024", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017024024024/0000950170-24-024024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1069307000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-024024", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017024024024/0000950170-24-024024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50612000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-024024", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017024024024/0000950170-24-024024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6849000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-024024", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017024024024/0000950170-24-024024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67222000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-024024", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017024024024/0000950170-24-024024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006131", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017023006131/0000950170-23-006131-index.html", "eps": { "value": 6.54, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006131", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017023006131/0000950170-23-006131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1054326000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006131", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017023006131/0000950170-23-006131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47268000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006131", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017023006131/0000950170-23-006131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7226000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006131", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017023006131/0000950170-23-006131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27778000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006131", "source_url": "https://www.sec.gov/Archives/edgar/data/902791/000095017023006131/0000950170-23-006131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CASS", "source_ticker": "CASS", "name": "CASS INFORMATION SYSTEMS INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 54.29, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 107997000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35116000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 37437000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5663000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2606024000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2363026000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 242998000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4186000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13463299, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 25988000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 708781, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000708781.json", "sha256": "cb0dc01e5f8349623bcb7366b3562af3282317910c52ea71d45fac9eb1f24b86", "retrieved_at": "2026-10-17T22:49:24.661366+00:00", "raw_path": "data/raw/cb0dc01e5f8349623bcb7366b3562af3282317910c52ea71d45fac9eb1f24b86.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "eps": { "value": 2.61, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 107997000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35116000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13463299, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37437000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000708781-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878126000010/0000708781-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000708781-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878125000018/0000708781-25-000018-index.html", "eps": { "value": 1.39, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000708781-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878125000018/0000708781-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 127251000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000708781-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878125000018/0000708781-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19168000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000708781-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878125000018/0000708781-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13777571, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000708781-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878125000018/0000708781-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38949000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000708781-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878125000018/0000708781-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000708781-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878124000023/0000708781-24-000023-index.html", "eps": { "value": 2.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000708781-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878124000023/0000708781-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 126614000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000708781-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878124000023/0000708781-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30059000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000708781-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878124000023/0000708781-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13816016, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000708781-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878124000023/0000708781-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36936000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000708781-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878124000023/0000708781-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000708781-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878123000012/0000708781-23-000012-index.html", "eps": { "value": 2.53, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000708781-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878123000012/0000708781-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 121657000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000708781-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878123000012/0000708781-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34904000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000708781-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878123000012/0000708781-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13808029, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000708781-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878123000012/0000708781-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51608000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000708781-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/708781/000070878123000012/0000708781-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EOSE", "source_ticker": "EOSE", "name": "EOS ENERGY ENTERPRISES CLASS A", "group": "Industrials", "weight_percent": 0.03, "holding_price": 2.16, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 114203000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -259270000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -969647000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -211190000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 53778000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 885197000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1762517000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -2238862000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 567992000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 812894000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 372000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 14183000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24876000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 708480000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 143540000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 260834731, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 539310000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -2.270255597488682, "free_cash_flow": -264968000.0, "free_cash_flow_margin": -2.320149207989282, "capex_intensity": 0.4708983126537832, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.21782264914231675, "current_ratio": 4.93576703357949, "cash_runway_years": 2.689483403570245, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1805077, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001805077.json", "sha256": "c76109bcabe6a9a4bccf5c424985ae81638c8283f6f7b3604223bf5123d62f90", "retrieved_at": "2026-10-17T22:49:24.957982+00:00", "raw_path": "data/raw/c76109bcabe6a9a4bccf5c424985ae81638c8283f6f7b3604223bf5123d62f90.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "eps": { "value": -6.69, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 114203000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -969647000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 260834731, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -211190000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011961", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828026011961/0001628280-26-011961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001805077-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000180507725000015/0001805077-25-000015-index.html", "eps": { "value": -4.55, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001805077-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000180507725000015/0001805077-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15606000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001805077-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000180507725000015/0001805077-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -685870000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001805077-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000180507725000015/0001805077-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 212039775, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001805077-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000180507725000015/0001805077-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -153936000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001805077-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000180507725000015/0001805077-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001805077-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000180507724000013/0001805077-24-000013-index.html", "eps": { "value": -1.81, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001805077-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000180507724000013/0001805077-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 16378000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001805077-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000180507724000013/0001805077-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -229506000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001805077-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000180507724000013/0001805077-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126967756, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001805077-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000180507724000013/0001805077-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -145018000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001805077-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000180507724000013/0001805077-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005647", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828023005647/0001628280-23-005647-index.html", "eps": { "value": -3.68, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005647", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828023005647/0001628280-23-005647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17924000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005647", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828023005647/0001628280-23-005647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -229813000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005647", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828023005647/0001628280-23-005647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62439857, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005647", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828023005647/0001628280-23-005647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -196857000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005647", "source_url": "https://www.sec.gov/Archives/edgar/data/1805077/000162828023005647/0001628280-23-005647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KMTS", "source_ticker": "KMTS", "name": "KESTRA MEDICAL TECHNOLOGIES", "group": "Health Care", "weight_percent": 0.03, "holding_price": 28.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 95126000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -134741000, "tag": "OperatingIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -131612000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -81703000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 34892000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 358465000, "tag": "Assets", "start": null, "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 98807000, "tag": "Liabilities", "start": null, "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 99710000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 42649000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8709000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 33644000, "tag": "ShareBasedCompensation", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 222359000, "tag": "AssetsCurrent", "start": null, "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 50372000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54184698, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 149291000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.416447658894519, "free_cash_flow": -116595000.0, "free_cash_flow_margin": -1.2256901372915923, "capex_intensity": 0.36679772091751994, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.353678279334777, "current_ratio": 4.414337330262844, "cash_runway_years": 1.2203958238987553, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1877184, "fiscal_year": "2026", "fiscal_end": "2026-04-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001877184.json", "sha256": "349255c9a0b63038a49963b03c273268a4ab92a4aa83703220500dec893270fb", "retrieved_at": "2026-10-17T22:49:24.906141+00:00", "raw_path": "data/raw/349255c9a0b63038a49963b03c273268a4ab92a4aa83703220500dec893270fb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "earnings": { "annual_history": [ { "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "eps": { "value": -2.43, "tag": "EarningsPerShareDiluted", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 95126000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -131612000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54184698, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -81703000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-14", "accession": "0001193125-26-303397", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000119312526303397/0001193125-26-303397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-04-30", "filed": "2025-07-17", "accession": "0000950170-25-096609", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000095017025096609/0000950170-25-096609-index.html", "eps": { "value": -5.13, "tag": "EarningsPerShareDiluted", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-17", "accession": "0000950170-25-096609", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000095017025096609/0000950170-25-096609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 59815000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-17", "accession": "0000950170-25-096609", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000095017025096609/0000950170-25-096609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -113814000, "tag": "NetIncomeLoss", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-17", "accession": "0000950170-25-096609", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000095017025096609/0000950170-25-096609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24583745, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-17", "accession": "0000950170-25-096609", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000095017025096609/0000950170-25-096609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -77608000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-17", "accession": "0000950170-25-096609", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000095017025096609/0000950170-25-096609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-04-30", "filed": "2025-07-17", "accession": "0000950170-25-096609", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000095017025096609/0000950170-25-096609-index.html", "eps": { "value": -5.07, "tag": "EarningsPerShareDiluted", "start": "2023-05-01", "end": "2024-04-30", "filed": "2025-07-17", "accession": "0000950170-25-096609", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000095017025096609/0000950170-25-096609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 27814000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-05-01", "end": "2024-04-30", "filed": "2025-07-17", "accession": "0000950170-25-096609", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000095017025096609/0000950170-25-096609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -94120000, "tag": "NetIncomeLoss", "start": "2023-05-01", "end": "2024-04-30", "filed": "2025-07-17", "accession": "0000950170-25-096609", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000095017025096609/0000950170-25-096609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19885382, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-05-01", "end": "2024-04-30", "filed": "2025-07-17", "accession": "0000950170-25-096609", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000095017025096609/0000950170-25-096609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -72235000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-05-01", "end": "2024-04-30", "filed": "2025-07-17", "accession": "0000950170-25-096609", "source_url": "https://www.sec.gov/Archives/edgar/data/1877184/000095017025096609/0000950170-25-096609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MITK", "source_ticker": "MITK", "name": "MITEK SYSTEMS INC", "group": "Information Technology", "weight_percent": 0.03, "holding_price": 16.88, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 179691000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 16790000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8796000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 55340000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1155000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 459109000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 218851000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 240258000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 154153000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1300000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16810000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 248494000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 209034000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46926000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4738000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 280000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 404000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 423000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 416000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 341000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2471000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09343817998675504, "free_cash_flow": 54185000.0, "free_cash_flow_margin": 0.3015454307672616, "capex_intensity": 0.006427700886521863, "cfo_to_positive_net_income": 6.291496134606639, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09354948216660823, "current_ratio": 1.188773118248706, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0018163772356035886 }, "observation_status": "sec-xbrl-unreviewed", "cik": 807863, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 280000.0, 404000.0, 423000.0, 416000.0, 341000.0 ], "thereafter": 2471000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000807863.json", "sha256": "1d11871f201b052699c96d04dfa7055d775c5aa4cedd9014dd923802023005f8", "retrieved_at": "2026-10-17T22:49:25.929841+00:00", "raw_path": "data/raw/1d11871f201b052699c96d04dfa7055d775c5aa4cedd9014dd923802023005f8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 179691000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8796000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46926000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55340000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001628280-25-056520", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000162828025056520/0001628280-25-056520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-16", "accession": "0000807863-24-000142", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000080786324000142/0000807863-24-000142-index.html", "eps": { "value": 0.07, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-16", "accession": "0000807863-24-000142", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000080786324000142/0000807863-24-000142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 172083000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-16", "accession": "0000807863-24-000142", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000080786324000142/0000807863-24-000142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3278000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-16", "accession": "0000807863-24-000142", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000080786324000142/0000807863-24-000142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47468000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-16", "accession": "0000807863-24-000142", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000080786324000142/0000807863-24-000142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31688000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-16", "accession": "0000807863-24-000142", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000080786324000142/0000807863-24-000142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2024-03-19", "accession": "0000950123-24-002926", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000095012324002926/0000950123-24-002926-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-03-19", "accession": "0000950123-24-002926", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000095012324002926/0000950123-24-002926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 172552000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-03-19", "accession": "0000950123-24-002926", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000095012324002926/0000950123-24-002926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8027000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-03-19", "accession": "0000950123-24-002926", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000095012324002926/0000950123-24-002926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46461000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-03-19", "accession": "0000950123-24-002926", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000095012324002926/0000950123-24-002926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31586000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-03-19", "accession": "0000950123-24-002926", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000095012324002926/0000950123-24-002926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2023-07-31", "accession": "0000807863-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000080786323000049/0000807863-23-000049-index.html", "eps": { "value": 0.07, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2023-07-31", "accession": "0000807863-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000080786323000049/0000807863-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 143943000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2023-07-31", "accession": "0000807863-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000080786323000049/0000807863-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3032000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2023-07-31", "accession": "0000807863-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000080786323000049/0000807863-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45780000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2023-07-31", "accession": "0000807863-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000080786323000049/0000807863-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26351000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2023-07-31", "accession": "0000807863-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/807863/000080786323000049/0000807863-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NVGS", "source_ticker": "NVGS", "name": "NAVIGATOR HOLDINGS", "group": "Energy", "weight_percent": 0.03, "holding_price": 21.92, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "FWRG", "source_ticker": "FWRG", "name": "FIRST WATCH RESTAURANT GROUP", "group": "Consumer Discretionary", "weight_percent": 0.03, "holding_price": 12.36, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1222501000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 27511000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19432000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 125912000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 156906000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1742029000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1115750000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 626279000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 21246000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10760000, "tag": "ShareBasedCompensation", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 49080000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 167499000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62842519, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 11250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 15469000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 21094000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 219812000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.022503867072501373, "free_cash_flow": -30994000.0, "free_cash_flow_margin": -0.02535294449656892, "capex_intensity": 0.12834836126923413, "cfo_to_positive_net_income": 6.479621243310004, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008801628792123687, "current_ratio": 0.2930166747264163, "cash_runway_years": null, "near_term_maturity_to_cash": 0.5295114374470489 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1789940, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 11250000.0, 15469000.0, 21094000.0, 219812000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001789940.json", "sha256": "8044cc24abbe37e9422740874328ed4b045a8f1a028b1605cf2a940daf9e30b0", "retrieved_at": "2026-10-17T22:49:26.181037+00:00", "raw_path": "data/raw/8044cc24abbe37e9422740874328ed4b045a8f1a028b1605cf2a940daf9e30b0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1222501000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19432000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62842519, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125912000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001789940-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994026000014/0001789940-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-03-11", "accession": "0001789940-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994025000010/0001789940-25-000010-index.html", "eps": { "value": 0.3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-03-11", "accession": "0001789940-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994025000010/0001789940-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1015910000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-03-11", "accession": "0001789940-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994025000010/0001789940-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18925000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-03-11", "accession": "0001789940-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994025000010/0001789940-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62351222, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-03-11", "accession": "0001789940-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994025000010/0001789940-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 115673000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-03-11", "accession": "0001789940-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994025000010/0001789940-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001789940-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994024000012/0001789940-24-000012-index.html", "eps": { "value": 0.41, "tag": "EarningsPerShareDiluted", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001789940-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994024000012/0001789940-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 891551000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001789940-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994024000012/0001789940-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25385000, "tag": "NetIncomeLoss", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001789940-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994024000012/0001789940-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61191613, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001789940-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994024000012/0001789940-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 95338000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001789940-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994024000012/0001789940-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-25", "filed": "2023-03-07", "accession": "0001789940-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994023000011/0001789940-23-000011-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-03-07", "accession": "0001789940-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994023000011/0001789940-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 730162000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-03-07", "accession": "0001789940-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994023000011/0001789940-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6907000, "tag": "NetIncomeLoss", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-03-07", "accession": "0001789940-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994023000011/0001789940-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60140045, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-03-07", "accession": "0001789940-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994023000011/0001789940-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62937000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-03-07", "accession": "0001789940-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1789940/000178994023000011/0001789940-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CBLL", "source_ticker": "CBLL", "name": "CERIBELL", "group": "Health Care", "weight_percent": 0.03, "holding_price": 27.64, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 89063000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -58402000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53412000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -40808000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 767000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 195803000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 40467000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 155336000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 40476000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1341000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12223000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 186718000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 19190000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36542048, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.6557380730494144, "free_cash_flow": -41575000.0, "free_cash_flow_margin": -0.4668043968875964, "capex_intensity": 0.00861188147715662, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1372399312845963, "current_ratio": 9.729963522668056, "cash_runway_years": 0.9918643403254264, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1861107, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001861107.json", "sha256": "76b59ccc2fb5422966b1d4fb010ef5ab584b840e43a766981a94a92bd95a6d2a", "retrieved_at": "2026-10-17T22:49:26.406661+00:00", "raw_path": "data/raw/76b59ccc2fb5422966b1d4fb010ef5ab584b840e43a766981a94a92bd95a6d2a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "eps": { "value": -1.46, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 89063000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53412000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36542048, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -40808000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067238", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000119312526067238/0001193125-26-067238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026773", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000095017025026773/0000950170-25-026773-index.html", "eps": { "value": -3.39, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026773", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000095017025026773/0000950170-25-026773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 65444000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026773", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000095017025026773/0000950170-25-026773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -40455000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026773", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000095017025026773/0000950170-25-026773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11949973, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026773", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000095017025026773/0000950170-25-026773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35043000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026773", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000095017025026773/0000950170-25-026773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026773", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000095017025026773/0000950170-25-026773-index.html", "eps": { "value": -5.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026773", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000095017025026773/0000950170-25-026773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 45225000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026773", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000095017025026773/0000950170-25-026773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29464000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026773", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000095017025026773/0000950170-25-026773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5303715, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026773", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000095017025026773/0000950170-25-026773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -29159000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026773", "source_url": "https://www.sec.gov/Archives/edgar/data/1861107/000095017025026773/0000950170-25-026773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRAA", "source_ticker": "PRAA", "name": "PRA GROUP INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 19.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1201837000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -30273000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -305142000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -85541000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4821000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5103322000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4063357000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 979851000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 104409000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15911000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39173000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 20000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 587335000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 410611000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1800695000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 550000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 352350000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1185348, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 10000000.0, 587335000.0, 410611000.0, 1800695000.0, 550000000.0 ], "thereafter": 352350000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001185348.json", "sha256": "1804b282168dc8bbd9139d5b5ac99e3bd05c4d380368187daf361c83098fcb14", "retrieved_at": "2026-10-17T22:49:27.241139+00:00", "raw_path": "data/raw/1804b282168dc8bbd9139d5b5ac99e3bd05c4d380368187daf361c83098fcb14.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "eps": { "value": -7.79, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1201837000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -305142000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39173000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -85541000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185348-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534826000006/0001185348-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001185348-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534825000006/0001185348-25-000006-index.html", "eps": { "value": 1.79, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001185348-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534825000006/0001185348-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1114524000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001185348-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534825000006/0001185348-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70601000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001185348-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534825000006/0001185348-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39542000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001185348-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534825000006/0001185348-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -94594000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001185348-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534825000006/0001185348-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001185348-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534824000012/0001185348-24-000012-index.html", "eps": { "value": -2.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001185348-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534824000012/0001185348-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 802554000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001185348-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534824000012/0001185348-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83477000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001185348-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534824000012/0001185348-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39177000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001185348-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534824000012/0001185348-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -97535000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001185348-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534824000012/0001185348-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001185348-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534823000007/0001185348-23-000007-index.html", "eps": { "value": 2.94, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001185348-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534823000007/0001185348-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 966524000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001185348-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534823000007/0001185348-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 117147000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001185348-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534823000007/0001185348-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39888000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001185348-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534823000007/0001185348-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21592000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001185348-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1185348/000118534823000007/0001185348-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HIPO", "source_ticker": "HIPO", "name": "HIPPO HOLDINGS", "group": "Financials", "weight_percent": 0.03, "holding_price": 35.26, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 468600000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 57700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 9200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 100000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1905500000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1469400000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 436100000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 218300000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 20400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29300000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26011391, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3800000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 14500000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1828105, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828105.json", "sha256": "c8fe378eed1a9ade8ace5133916aef4de7187576a6e64f419ae1a4c9a47dee56", "retrieved_at": "2026-10-17T22:49:27.471562+00:00", "raw_path": "data/raw/c8fe378eed1a9ade8ace5133916aef4de7187576a6e64f419ae1a4c9a47dee56.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "eps": { "value": 2.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 468600000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 57700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26011391, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001828105-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810526000008/0001828105-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001828105-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810525000013/0001828105-25-000013-index.html", "eps": { "value": -1.64, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001828105-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810525000013/0001828105-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 372100000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001828105-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810525000013/0001828105-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -40500000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001828105-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810525000013/0001828105-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24699913, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001828105-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810525000013/0001828105-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001828105-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810525000013/0001828105-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001828105-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810524000008/0001828105-24-000008-index.html", "eps": { "value": -11.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001828105-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810524000008/0001828105-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 209700000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001828105-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810524000008/0001828105-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -273100000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001828105-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810524000008/0001828105-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23578922, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001828105-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810524000008/0001828105-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -92400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001828105-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810524000008/0001828105-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001828105-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810523000011/0001828105-23-000011-index.html", "eps": { "value": -14.66, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001828105-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810523000011/0001828105-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 119700000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001828105-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810523000011/0001828105-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -333400000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001828105-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810523000011/0001828105-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22747101, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001828105-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810523000011/0001828105-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -161500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001828105-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828105/000182810523000011/0001828105-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FCEL", "source_ticker": "FCEL", "name": "FUELCELL ENERGY INC", "group": "Industrials", "weight_percent": 0.03, "holding_price": 14.09, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 158162000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -192348000, "tag": "OperatingIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -187899000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -125291000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 932146000, "tag": "Assets", "start": null, "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 201005000, "tag": "Liabilities", "start": null, "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 662179000, "tag": "StockholdersEquity", "start": null, "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 278099000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 10378000, "tag": "InterestExpense", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 40400000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11088000, "tag": "ShareBasedCompensation", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 449810000, "tag": "AssetsCurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 67839000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25743252, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -1.2161454710992528, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -18.534206976296012, "share_based_compensation_to_revenue": 0.07010533503622868, "current_ratio": 6.630551747519863, "cash_runway_years": 2.219624713666584, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 886128, "fiscal_year": "2025", "fiscal_end": "2025-10-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000886128.json", "sha256": "fd3997da1474791e9787ed8a6e99cc33d09f4089fbd0e55abe3d46e75f679896", "retrieved_at": "2026-10-17T22:49:27.646492+00:00", "raw_path": "data/raw/fd3997da1474791e9787ed8a6e99cc33d09f4089fbd0e55abe3d46e75f679896.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "earnings": { "annual_history": [ { "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "eps": { "value": -7.42, "tag": "EarningsPerShareDiluted", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 158162000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -187899000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25743252, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -125291000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001104659-25-122302", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000110465925122302/0001104659-25-122302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-10-31", "filed": "2024-12-27", "accession": "0001558370-24-016497", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837024016497/0001558370-24-016497-index.html", "eps": { "value": -7.83, "tag": "EarningsPerShareDiluted", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-27", "accession": "0001558370-24-016497", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837024016497/0001558370-24-016497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 112132000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-27", "accession": "0001558370-24-016497", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837024016497/0001558370-24-016497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -126009000, "tag": "NetIncomeLoss", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-27", "accession": "0001558370-24-016497", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837024016497/0001558370-24-016497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16505257, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-27", "accession": "0001558370-24-016497", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837024016497/0001558370-24-016497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -152906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-27", "accession": "0001558370-24-016497", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837024016497/0001558370-24-016497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-10-31", "filed": "2023-12-19", "accession": "0001558370-23-019892", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837023019892/0001558370-23-019892-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-19", "accession": "0001558370-23-019892", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837023019892/0001558370-23-019892-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 123394000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-19", "accession": "0001558370-23-019892", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837023019892/0001558370-23-019892-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -107568000, "tag": "NetIncomeLoss", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-19", "accession": "0001558370-23-019892", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837023019892/0001558370-23-019892-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 419747796, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-19", "accession": "0001558370-23-019892", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837023019892/0001558370-23-019892-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -140250000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-19", "accession": "0001558370-23-019892", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837023019892/0001558370-23-019892-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-31", "filed": "2022-12-20", "accession": "0001558370-22-018810", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837022018810/0001558370-22-018810-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-20", "accession": "0001558370-22-018810", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837022018810/0001558370-22-018810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 130484000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-20", "accession": "0001558370-22-018810", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837022018810/0001558370-22-018810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -142722000, "tag": "NetIncomeLoss", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-20", "accession": "0001558370-22-018810", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837022018810/0001558370-22-018810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 383139140, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-20", "accession": "0001558370-22-018810", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837022018810/0001558370-22-018810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -112167000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-20", "accession": "0001558370-22-018810", "source_url": "https://www.sec.gov/Archives/edgar/data/886128/000155837022018810/0001558370-22-018810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VSTM", "source_ticker": "VSTM", "name": "VERASTEM INC", "group": "Health Care", "weight_percent": 0.03, "holding_price": 9.23, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 30914000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -170129000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -209471000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -137509000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 246442000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 189245000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 57197000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 204990000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 1138000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9404000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 223413000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 72268000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69309000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 196976000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -5.503299475965582, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -149.4982425307557, "share_based_compensation_to_revenue": 0.3041987449052209, "current_ratio": 3.091451264736813, "cash_runway_years": 1.4907387880066032, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1526119, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001526119.json", "sha256": "1fdf17c010290b7e1d75ca50116ebf5147370cc5fd831f4c333aa5b8c763e7e8", "retrieved_at": "2026-10-17T22:49:27.806885+00:00", "raw_path": "data/raw/1fdf17c010290b7e1d75ca50116ebf5147370cc5fd831f4c333aa5b8c763e7e8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "eps": { "value": -3.02, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 30914000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -209471000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69309000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -137509000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023444", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000110465926023444/0001104659-26-023444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001558370-25-003372", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837025003372/0001558370-25-003372-index.html", "eps": { "value": -3.66, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001558370-25-003372", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837025003372/0001558370-25-003372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001558370-25-003372", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837025003372/0001558370-25-003372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130637000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001558370-25-003372", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837025003372/0001558370-25-003372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35713000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001558370-25-003372", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837025003372/0001558370-25-003372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -104771000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001558370-25-003372", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837025003372/0001558370-25-003372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003250", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837024003250/0001558370-24-003250-index.html", "eps": { "value": -3.93, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003250", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837024003250/0001558370-24-003250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -87367000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003250", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837024003250/0001558370-24-003250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22054000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003250", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837024003250/0001558370-24-003250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -86460000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003250", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837024003250/0001558370-24-003250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003738", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837023003738/0001558370-23-003738-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003738", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837023003738/0001558370-23-003738-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2596000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003738", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837023003738/0001558370-23-003738-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -73812000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003738", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837023003738/0001558370-23-003738-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 193654, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003738", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837023003738/0001558370-23-003738-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -63673000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003738", "source_url": "https://www.sec.gov/Archives/edgar/data/1526119/000155837023003738/0001558370-23-003738-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "COLL", "source_ticker": "COLL", "name": "COLLEGIUM PHARMACEUTICAL", "group": "Health Care", "weight_percent": 0.03, "holding_price": 23.18, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 780567000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 179636000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62870000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 329323000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1740000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1656834000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1355159000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 301675000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 231252000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 41906000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 691411000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 440028000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39701693, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 25104000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.23013527346147095, "free_cash_flow": 327583000.0, "free_cash_flow_margin": 0.41967313504157877, "capex_intensity": 0.002229148811056578, "cfo_to_positive_net_income": 5.238158104024177, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05368661498628561, "current_ratio": 1.5712886452680284, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1267565, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001267565.json", "sha256": "55033ea34621442ccc325ee63acadd60be136d2ddc30ac1599d3241f95c4d123", "retrieved_at": "2026-10-17T22:49:28.562652+00:00", "raw_path": "data/raw/55033ea34621442ccc325ee63acadd60be136d2ddc30ac1599d3241f95c4d123.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "eps": { "value": 1.73, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 780567000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62870000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39701693, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 329323000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011992", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000162828026011992/0001628280-26-011992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001801", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837025001801/0001558370-25-001801-index.html", "eps": { "value": 1.86, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001801", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837025001801/0001558370-25-001801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 631449000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001801", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837025001801/0001558370-25-001801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 69190000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001801", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837025001801/0001558370-25-001801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40424180, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001801", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837025001801/0001558370-25-001801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 204980000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001801", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837025001801/0001558370-25-001801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001526", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837024001526/0001558370-24-001526-index.html", "eps": { "value": 1.29, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001526", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837024001526/0001558370-24-001526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 566767000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001526", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837024001526/0001558370-24-001526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48155000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001526", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837024001526/0001558370-24-001526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41788125, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001526", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837024001526/0001558370-24-001526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 274749000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001526", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837024001526/0001558370-24-001526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001900", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837023001900/0001558370-23-001900-index.html", "eps": { "value": -0.74, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001900", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837023001900/0001558370-23-001900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 463933000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001900", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837023001900/0001558370-23-001900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25002000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001900", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837023001900/0001558370-23-001900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33829495, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001900", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837023001900/0001558370-23-001900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124230000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001900", "source_url": "https://www.sec.gov/Archives/edgar/data/1267565/000155837023001900/0001558370-23-001900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HTB", "source_ticker": "HTB", "name": "HOMETRUST BANCSHARES INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 46.49, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 64364000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001538263-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 49490000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001538263-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4166000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001538263-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4545635000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001538263-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3944945000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001538263-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 600690000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001538263-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 324692000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001538263-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 11112000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001538263-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17106783, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001538263-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 13612000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001538263-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1538263, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001538263.json", "sha256": "c0bade0e3a5b7856277bf1b7658a3994be3a8706f35c0c12f0f1512defb6d7fe", "retrieved_at": "2026-10-17T22:49:28.901422+00:00", "raw_path": "data/raw/c0bade0e3a5b7856277bf1b7658a3994be3a8706f35c0c12f0f1512defb6d7fe.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001538263-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "eps": { "value": 3.72, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001538263-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 64364000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001538263-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17106783, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001538263-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49490000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001538263-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826326000030/0001538263-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001538263-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826325000040/0001538263-25-000040-index.html", "eps": { "value": 3.2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001538263-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826325000040/0001538263-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 54805000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001538263-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826325000040/0001538263-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16977330, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001538263-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826325000040/0001538263-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44969000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001538263-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826325000040/0001538263-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-13", "accession": "0001538263-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826325000040/0001538263-25-000040-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-06-30", "filed": "2023-09-11", "accession": "0001538263-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826323000047/0001538263-23-000047-index.html", "eps": { "value": 2.8, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-11", "accession": "0001538263-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826323000047/0001538263-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 44604000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-11", "accession": "0001538263-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826323000047/0001538263-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15781506, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-11", "accession": "0001538263-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826323000047/0001538263-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -42396000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-11", "accession": "0001538263-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1538263/000153826323000047/0001538263-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WASH", "source_ticker": "WASH", "name": "WASHINGTON TRUST BANCORP INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 37.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 57744000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52244000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 80310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2005000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6621694000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6078110000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 543584000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3455000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3026000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19281000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 7361000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 737468, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000737468.json", "sha256": "19f9971fd349091d723784dc21d0520ec58fdc1b14275d5c4cd224158197e626", "retrieved_at": "2026-10-17T22:49:29.334019+00:00", "raw_path": "data/raw/19f9971fd349091d723784dc21d0520ec58fdc1b14275d5c4cd224158197e626.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "eps": { "value": 2.71, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 57744000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52244000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19281000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000737468-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746826000034/0000737468-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000737468-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746825000007/0000737468-25-000007-index.html", "eps": { "value": -1.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000737468-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746825000007/0000737468-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 48224000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000737468-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746825000007/0000737468-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28059000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000737468-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746825000007/0000737468-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17149000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000737468-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746825000007/0000737468-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57668000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000737468-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746825000007/0000737468-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000737468-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746824000012/0000737468-24-000012-index.html", "eps": { "value": 2.82, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000737468-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746824000012/0000737468-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 44493000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000737468-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746824000012/0000737468-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48176000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000737468-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746824000012/0000737468-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17062000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000737468-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746824000012/0000737468-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31603000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000737468-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746824000012/0000737468-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000737468-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746823000008/0000737468-23-000008-index.html", "eps": { "value": 4.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000737468-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746823000008/0000737468-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 48153000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000737468-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746823000008/0000737468-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71681000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000737468-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746823000008/0000737468-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17381000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000737468-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746823000008/0000737468-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 113006000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000737468-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/737468/000073746823000008/0000737468-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SHBI", "source_ticker": "SHBI", "name": "SHORE BANCSHARES INC", "group": "Financials", "weight_percent": 0.03, "holding_price": 22.54, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 20853000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 59506000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 62391000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3168000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6258818000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5668945000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 589873000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 355566000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1890000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33407155, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 82000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1035092, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001035092.json", "sha256": "5e23ad461b800c599bbd3cac01eb2918d4468d009673507608954f33ac916d79", "retrieved_at": "2026-10-17T22:49:29.603004+00:00", "raw_path": "data/raw/5e23ad461b800c599bbd3cac01eb2918d4468d009673507608954f33ac916d79.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "eps": { "value": 1.78, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20853000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 59506000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33407155, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62391000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001035092-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000103509226000014/0001035092-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001628280-25-011575", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000162828025011575/0001628280-25-011575-index.html", "eps": { "value": 1.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001628280-25-011575", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000162828025011575/0001628280-25-011575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20910000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001628280-25-011575", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000162828025011575/0001628280-25-011575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43889000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001628280-25-011575", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000162828025011575/0001628280-25-011575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33285000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001628280-25-011575", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000162828025011575/0001628280-25-011575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46887000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001628280-25-011575", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000162828025011575/0001628280-25-011575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011336", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000162828024011336/0001628280-24-011336-index.html", "eps": { "value": 0.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011336", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000162828024011336/0001628280-24-011336-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18335000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011336", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000162828024011336/0001628280-24-011336-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11228000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011336", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000162828024011336/0001628280-24-011336-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26574000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011336", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000162828024011336/0001628280-24-011336-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22713000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011336", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000162828024011336/0001628280-24-011336-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005139", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000155837023005139/0001558370-23-005139-index.html", "eps": { "value": 1.57, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005139", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000155837023005139/0001558370-23-005139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15340000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005139", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000155837023005139/0001558370-23-005139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31177000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005139", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000155837023005139/0001558370-23-005139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 52647000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005139", "source_url": "https://www.sec.gov/Archives/edgar/data/1035092/000155837023005139/0001558370-23-005139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GLUE", "source_ticker": "GLUE", "name": "MONTE ROSA THERAPEUTICS", "group": "Health Care", "weight_percent": 0.03, "holding_price": 10.12, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 123672000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -54208000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38626000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -22798000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4700000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 448659000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 215603000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 233056000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 129883000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18865000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 393185000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 64212000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83071185, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.4383207193220778, "free_cash_flow": -27498000.0, "free_cash_flow_margin": -0.22234620609353775, "capex_intensity": 0.03800375185975807, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.15254059124134808, "current_ratio": 6.123232417616645, "cash_runway_years": 5.697122554610053, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1826457, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001826457.json", "sha256": "0a4a92fc3008d9e64736e7d0fd4da85bd1c7eaeca46286ae26b1364a7e47bbd8", "retrieved_at": "2026-10-17T22:49:30.113844+00:00", "raw_path": "data/raw/0a4a92fc3008d9e64736e7d0fd4da85bd1c7eaeca46286ae26b1364a7e47bbd8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "eps": null, "revenue": { "value": 123672000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38626000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83071185, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22798000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-109360", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000119312526109360/0001193125-26-109360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042344", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000095017025042344/0000950170-25-042344-index.html", "eps": null, "revenue": { "value": 75622000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042344", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000095017025042344/0000950170-25-042344-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -72700000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042344", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000095017025042344/0000950170-25-042344-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73910026, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042344", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000095017025042344/0000950170-25-042344-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41996000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042344", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000095017025042344/0000950170-25-042344-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031150", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000095017024031150/0000950170-24-031150-index.html", "eps": null, "revenue": null, "net_income": { "value": -135352000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031150", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000095017024031150/0000950170-24-031150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51396961, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031150", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000095017024031150/0000950170-24-031150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -43802000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031150", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000095017024031150/0000950170-24-031150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008440", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000095017023008440/0000950170-23-008440-index.html", "eps": null, "revenue": null, "net_income": { "value": -108501000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008440", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000095017023008440/0000950170-23-008440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47227370, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008440", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000095017023008440/0000950170-23-008440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -92466000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008440", "source_url": "https://www.sec.gov/Archives/edgar/data/1826457/000095017023008440/0000950170-23-008440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TTI", "source_ticker": "TTI", "name": "TETRA TECHNOLOGIES", "group": "Energy", "weight_percent": 0.03, "holding_price": 5.31, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 630932000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 55390000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3005000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 100360000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 80821000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 675761000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 283755000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 72628000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 181357000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 37099000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7094000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 316678000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 156463000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135150000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 190000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08779076033550366, "free_cash_flow": 19539000.0, "free_cash_flow_margin": 0.03096847203819112, "capex_intensity": 0.1280977981779336, "cfo_to_positive_net_income": 33.39767054908486, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011243683946922964, "current_ratio": 2.0239801103136204, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 844965, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 190000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000844965.json", "sha256": "2d5a1f7ccb4bfe3ce4f9075abc781de6627721ea426bf976966b2c00d46d1168", "retrieved_at": "2026-10-17T22:49:30.258197+00:00", "raw_path": "data/raw/2d5a1f7ccb4bfe3ce4f9075abc781de6627721ea426bf976966b2c00d46d1168.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 630932000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3005000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135150000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 100360000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000844965-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496526000015/0000844965-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000844965-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496525000013/0000844965-25-000013-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000844965-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496525000013/0000844965-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 599111000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000844965-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496525000013/0000844965-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 108284000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000844965-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496525000013/0000844965-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132231000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000844965-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496525000013/0000844965-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36520000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000844965-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496525000013/0000844965-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000844965-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496524000020/0000844965-24-000020-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000844965-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496524000020/0000844965-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 626262000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000844965-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496524000020/0000844965-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25784000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000844965-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496524000020/0000844965-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 131243000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000844965-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496524000020/0000844965-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70206000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000844965-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496524000020/0000844965-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000844965-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496523000009/0000844965-23-000009-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000844965-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496523000009/0000844965-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 553213000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000844965-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496523000009/0000844965-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7839000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000844965-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496523000009/0000844965-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129778000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000844965-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496523000009/0000844965-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18957000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000844965-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/844965/000084496523000009/0000844965-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LZ", "source_ticker": "LZ", "name": "LEGALZOOM COM", "group": "Industrials", "weight_percent": 0.03, "holding_price": 6.2, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 756043000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 24976000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15427000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 178197000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 30277000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 511522000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 339640000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 171882000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 203100000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 36300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 113708000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 241923000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 318519000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 184690000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 80532000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03303515805317952, "free_cash_flow": 147920000.0, "free_cash_flow_margin": 0.19565024740656287, "capex_intensity": 0.040046664012496645, "cfo_to_positive_net_income": 11.550982044467492, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.15039885297529373, "current_ratio": 0.7595245495559134, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1286139, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001286139.json", "sha256": "4fcf60971fe9f345f57491a085f197fd05097d399990b3a27b571827efd09620", "retrieved_at": "2026-10-17T22:49:30.496596+00:00", "raw_path": "data/raw/4fcf60971fe9f345f57491a085f197fd05097d399990b3a27b571827efd09620.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "eps": { "value": 0.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 756043000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15427000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 184690000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 178197000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001286139-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613926000012/0001286139-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001286139-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613925000044/0001286139-25-000044-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001286139-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613925000044/0001286139-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 681881000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001286139-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613925000044/0001286139-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29963000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001286139-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613925000044/0001286139-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 182865000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001286139-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613925000044/0001286139-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135639000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001286139-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613925000044/0001286139-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001286139-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613924000031/0001286139-24-000031-index.html", "eps": { "value": 0.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001286139-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613924000031/0001286139-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 660727000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001286139-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613924000031/0001286139-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13953000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001286139-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613924000031/0001286139-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 194415000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001286139-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613924000031/0001286139-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124308000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001286139-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613924000031/0001286139-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001286139-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613923000036/0001286139-23-000036-index.html", "eps": { "value": -0.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001286139-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613923000036/0001286139-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 619979000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001286139-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613923000036/0001286139-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48733000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001286139-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613923000036/0001286139-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 195829000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001286139-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613923000036/0001286139-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73837000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001286139-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1286139/000128613923000036/0001286139-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VOR", "source_ticker": "VOR", "name": "VOR BIOPHARMA", "group": "Health Care", "weight_percent": 0.03, "holding_price": 19.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -371642000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -695981000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -142713000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 941000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 464126000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 628438000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -164312000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 396486000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18912000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 458105000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 25171000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9871866, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 70106000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -143654000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 18.199713956537284, "cash_runway_years": 2.7782052090559373, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1817229, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001817229.json", "sha256": "64a15e78a1a1ab533cd96d7008b0e1d8d0297f6b0fa448a73150226926317623", "retrieved_at": "2026-10-17T22:49:30.715305+00:00", "raw_path": "data/raw/64a15e78a1a1ab533cd96d7008b0e1d8d0297f6b0fa448a73150226926317623.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "eps": { "value": -70.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -695981000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9871866, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -142713000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130451", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000119312526130451/0001193125-26-130451-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042623", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000095017025042623/0000950170-25-042623-index.html", "eps": { "value": -1.7, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042623", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000095017025042623/0000950170-25-042623-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -116914000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042623", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000095017025042623/0000950170-25-042623-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68705639, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042623", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000095017025042623/0000950170-25-042623-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -99660000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042623", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000095017025042623/0000950170-25-042623-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-20", "accession": "0000950170-24-034146", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000095017024034146/0000950170-24-034146-index.html", "eps": { "value": -1.75, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0000950170-24-034146", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000095017024034146/0000950170-24-034146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -117863000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0000950170-24-034146", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000095017024034146/0000950170-24-034146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67191973, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0000950170-24-034146", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000095017024034146/0000950170-24-034146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -100292000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0000950170-24-034146", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000095017024034146/0000950170-24-034146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009472", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000095017023009472/0000950170-23-009472-index.html", "eps": { "value": -2.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009472", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000095017023009472/0000950170-23-009472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -92094000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009472", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000095017023009472/0000950170-23-009472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39551420, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009472", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000095017023009472/0000950170-23-009472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -85144000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009472", "source_url": "https://www.sec.gov/Archives/edgar/data/1817229/000095017023009472/0000950170-23-009472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALRS", "source_ticker": "ALRS", "name": "ALERUS FINANCIAL CORP", "group": "Financials", "weight_percent": 0.03, "holding_price": 30.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 17439000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 67530000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8699000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5230084000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4665150000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 564934000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 67192000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 308800000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 15320000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2699000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25697000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 737000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 903419, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000903419.json", "sha256": "1c7a78903086593dc855d06f4e605bf5d917d838e70bedc72c35a3fb0d38cd12", "retrieved_at": "2026-10-17T22:49:31.074280+00:00", "raw_path": "data/raw/1c7a78903086593dc855d06f4e605bf5d917d838e70bedc72c35a3fb0d38cd12.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "eps": { "value": 0.68, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 17439000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25697000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67530000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001437749-26-006820", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774926006820/0001437749-26-006820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007629", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774925007629/0001437749-25-007629-index.html", "eps": { "value": 0.83, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007629", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774925007629/0001437749-25-007629-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 17780000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007629", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774925007629/0001437749-25-007629-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21321000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007629", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774925007629/0001437749-25-007629-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28960000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007629", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000143774925007629/0001437749-25-007629-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002829", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000155837024002829/0001558370-24-002829-index.html", "eps": { "value": 0.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002829", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000155837024002829/0001558370-24-002829-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 11696000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002829", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000155837024002829/0001558370-24-002829-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20143000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002829", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000155837024002829/0001558370-24-002829-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28982000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002829", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000155837024002829/0001558370-24-002829-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001558370-23-003515", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000155837023003515/0001558370-23-003515-index.html", "eps": { "value": 2.1, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001558370-23-003515", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000155837023003515/0001558370-23-003515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 40005000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001558370-23-003515", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000155837023003515/0001558370-23-003515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18884000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001558370-23-003515", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000155837023003515/0001558370-23-003515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102966000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001558370-23-003515", "source_url": "https://www.sec.gov/Archives/edgar/data/903419/000155837023003515/0001558370-23-003515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PMT", "source_ticker": "PMT", "name": "PENNYMAC MORTGAGE INVESTMENT TRUST", "group": "Financials", "weight_percent": 0.03, "holding_price": 7.06, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 127872000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057041", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000119312526057041/0001193125-26-057041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -7213231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057041", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000119312526057041/0001193125-26-057041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 21346882000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057041", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000119312526057041/0001193125-26-057041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 19459551000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057041", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000119312526057041/0001193125-26-057041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1887331000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057041", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000119312526057041/0001193125-26-057041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3865000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057041", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000119312526057041/0001193125-26-057041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86988000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057041", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000119312526057041/0001193125-26-057041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057041", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000119312526057041/0001193125-26-057041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1464423, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001464423.json", "sha256": "f95c23e42501745f773b441b69769d76cbe2bf6475afa5955b44691cdde166f4", "retrieved_at": "2026-10-17T22:49:31.490539+00:00", "raw_path": "data/raw/f95c23e42501745f773b441b69769d76cbe2bf6475afa5955b44691cdde166f4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1464423/000119312526057041/0001193125-26-057041-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057041", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000119312526057041/0001193125-26-057041-index.html", "eps": { "value": 0.99, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057041", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000119312526057041/0001193125-26-057041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 127872000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057041", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000119312526057041/0001193125-26-057041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86988000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057041", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000119312526057041/0001193125-26-057041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7213231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057041", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000119312526057041/0001193125-26-057041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024124", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000095017025024124/0000950170-25-024124-index.html", "eps": { "value": 1.37, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024124", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000095017025024124/0000950170-25-024124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 160984000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024124", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000095017025024124/0000950170-25-024124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86815000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024124", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000095017025024124/0000950170-25-024124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2702883000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024124", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000095017025024124/0000950170-25-024124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018760", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000095017024018760/0000950170-24-018760-index.html", "eps": { "value": 1.63, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018760", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000095017024018760/0000950170-24-018760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 199654000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018760", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000095017024018760/0000950170-24-018760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018760", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000095017024018760/0000950170-24-018760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1340173000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018760", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000095017024018760/0000950170-24-018760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002430", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000156459023002430/0001564590-23-002430-index.html", "eps": { "value": -1.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002430", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000156459023002430/0001564590-23-002430-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -73287000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002430", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000156459023002430/0001564590-23-002430-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91434000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002430", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000156459023002430/0001564590-23-002430-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1784471000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002430", "source_url": "https://www.sec.gov/Archives/edgar/data/1464423/000156459023002430/0001564590-23-002430-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CTO", "source_ticker": "CTO", "name": "CTO REALTY GROWTH INC", "group": "Real Estate", "weight_percent": 0.03, "holding_price": 20.6, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 149545000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 34015000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10092000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 64600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1263902000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 696556000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 567346000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 6467000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 60015000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4158000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32292812, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 648000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 9355000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 17800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 251000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 125000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 125000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2274566184091745, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 6.40110978993262, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.027804339830820153, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 2.752435441472089 }, "observation_status": "sec-xbrl-unreviewed", "cik": 23795, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 17800000.0, 251000000.0, 100000000.0, 125000000.0, 125000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000023795.json", "sha256": "980342e21cecbd8045a7f0bedb0db28d671142fe64a40a359b8014867dada399", "retrieved_at": "2026-10-17T22:49:31.915045+00:00", "raw_path": "data/raw/980342e21cecbd8045a7f0bedb0db28d671142fe64a40a359b8014867dada399.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "eps": { "value": 0.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 149545000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10092000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32292812, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017560", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000110465926017560/0001104659-26-017560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001229", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837025001229/0001558370-25-001229-index.html", "eps": { "value": -0.35, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001229", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837025001229/0001558370-25-001229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 124519000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001229", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837025001229/0001558370-25-001229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1965000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001229", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837025001229/0001558370-25-001229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25401176, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001229", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837025001229/0001558370-25-001229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 69350000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001229", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837025001229/0001558370-25-001229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001534", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837024001534/0001558370-24-001534-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001534", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837024001534/0001558370-24-001534-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 109119000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001534", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837024001534/0001558370-24-001534-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5530000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001534", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837024001534/0001558370-24-001534-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22529703, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001534", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837024001534/0001558370-24-001534-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46421000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001534", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837024001534/0001558370-24-001534-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001933", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837023001933/0001558370-23-001933-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001933", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837023001933/0001558370-23-001933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 82320000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001933", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837023001933/0001558370-23-001933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3158000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001933", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837023001933/0001558370-23-001933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18508201, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001933", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837023001933/0001558370-23-001933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56097000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001933", "source_url": "https://www.sec.gov/Archives/edgar/data/23795/000155837023001933/0001558370-23-001933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AIP", "source_ticker": "AIP", "name": "ARTERIS INC", "group": "Information Technology", "weight_percent": 0.03, "holding_price": 19.92, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 70579000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -33137000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34746000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 6733000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1388000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 115031000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 129663000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -14632000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 33901000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3376000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18376000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 82390000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 73200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42290619, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.46950225987900085, "free_cash_flow": 5345000.0, "free_cash_flow_margin": 0.07573074143867156, "capex_intensity": 0.019665906289406197, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.26036073052891084, "current_ratio": 1.1255464480874318, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1667011, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001667011.json", "sha256": "584e3932bfb5f0465b456407472a65f6419637332e6223c3a36b2c5a82ef6726", "retrieved_at": "2026-10-17T22:49:32.113582+00:00", "raw_path": "data/raw/584e3932bfb5f0465b456407472a65f6419637332e6223c3a36b2c5a82ef6726.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "eps": { "value": -0.82, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 70579000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34746000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42290619, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6733000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007726", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000162828026007726/0001628280-26-007726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001667011-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701125000010/0001667011-25-000010-index.html", "eps": { "value": -0.86, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001667011-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701125000010/0001667011-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 57724000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001667011-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701125000010/0001667011-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33638000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001667011-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701125000010/0001667011-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38914197, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001667011-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701125000010/0001667011-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -720000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001667011-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701125000010/0001667011-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001667011-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701124000010/0001667011-24-000010-index.html", "eps": { "value": -1.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001667011-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701124000010/0001667011-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 53666000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001667011-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701124000010/0001667011-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36869000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001667011-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701124000010/0001667011-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35675689, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001667011-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701124000010/0001667011-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15729000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001667011-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701124000010/0001667011-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001667011-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701123000009/0001667011-23-000009-index.html", "eps": { "value": -0.84, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001667011-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701123000009/0001667011-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50378000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001667011-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701123000009/0001667011-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27387000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001667011-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701123000009/0001667011-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32578776, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001667011-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701123000009/0001667011-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -6767000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001667011-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1667011/000166701123000009/0001667011-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MTUS", "source_ticker": "MTUS", "name": "METALLUS INC", "group": "Materials", "weight_percent": 0.03, "holding_price": 20.42, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1158300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 16000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1140200000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 454200000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 686000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 156700000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 56600000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14700000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 553200000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 314900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 13100000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012691012691012691, "current_ratio": 1.7567481740234996, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1598428, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001598428.json", "sha256": "e2c62972009c5e0f2ceb543f9b2c0bd7fb34eab591658faa76d9416e62f22df7", "retrieved_at": "2026-10-17T22:49:32.252219+00:00", "raw_path": "data/raw/e2c62972009c5e0f2ceb543f9b2c0bd7fb34eab591658faa76d9416e62f22df7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "eps": { "value": -0.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1158300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061042", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000119312526061042/0001193125-26-061042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029085", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017025029085/0000950170-25-029085-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029085", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017025029085/0000950170-25-029085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1084000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029085", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017025029085/0000950170-25-029085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1300000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029085", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017025029085/0000950170-25-029085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029085", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017025029085/0000950170-25-029085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029085", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017025029085/0000950170-25-029085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022078", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017024022078/0000950170-24-022078-index.html", "eps": { "value": 1.47, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022078", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017024022078/0000950170-24-022078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1362400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022078", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017024022078/0000950170-24-022078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 69400000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022078", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017024022078/0000950170-24-022078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022078", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017024022078/0000950170-24-022078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022078", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017024022078/0000950170-24-022078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004348", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017023004348/0000950170-23-004348-index.html", "eps": { "value": 1.3, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004348", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017023004348/0000950170-23-004348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1329900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004348", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017023004348/0000950170-23-004348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004348", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017023004348/0000950170-23-004348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004348", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017023004348/0000950170-23-004348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 134500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004348", "source_url": "https://www.sec.gov/Archives/edgar/data/1598428/000095017023004348/0000950170-23-004348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CIM", "source_ticker": "CIM", "name": "CHIMERA INVESTMENT", "group": "Financials", "weight_percent": 0.03, "holding_price": 8.55, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 230499000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001409493-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -248879000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001409493-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 15808542000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001409493-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 13235848000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001409493-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2572694000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001409493-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 278582000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001409493-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9694000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001409493-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83942704, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001409493-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001409493-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001409493-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1409493, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001409493.json", "sha256": "6e421d56f3e7674d80c1065d9c9d8a0369ac1472cf44645413292b6888622dff", "retrieved_at": "2026-10-17T22:49:32.737479+00:00", "raw_path": "data/raw/6e421d56f3e7674d80c1065d9c9d8a0369ac1472cf44645413292b6888622dff.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001409493-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "eps": { "value": 1.72, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001409493-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 230499000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001409493-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83942704, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001409493-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -248879000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001409493-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000140949326000017/0001409493-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006426", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000162828025006426/0001628280-25-006426-index.html", "eps": { "value": 1.1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006426", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000162828025006426/0001628280-25-006426-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 176065000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006426", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000162828025006426/0001628280-25-006426-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82157622, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006426", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000162828025006426/0001628280-25-006426-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 205673000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001628280-25-006426", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000162828025006426/0001628280-25-006426-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007962", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000162828024007962/0001628280-24-007962-index.html", "eps": { "value": 0.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007962", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000162828024007962/0001628280-24-007962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 126104000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007962", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000162828024007962/0001628280-24-007962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 232617866, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007962", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000162828024007962/0001628280-24-007962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 213269000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007962", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000162828024007962/0001628280-24-007962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001628280-23-003963", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000162828023003963/0001628280-23-003963-index.html", "eps": { "value": -2.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001628280-23-003963", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000162828023003963/0001628280-23-003963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -513066000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001628280-23-003963", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000162828023003963/0001628280-23-003963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 233938745, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001628280-23-003963", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000162828023003963/0001628280-23-003963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 325722000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001628280-23-003963", "source_url": "https://www.sec.gov/Archives/edgar/data/1409493/000162828023003963/0001628280-23-003963-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BV", "source_ticker": "BV", "name": "BRIGHTVIEW HOLDINGS", "group": "Industrials", "weight_percent": 0.02, "holding_price": 10.53, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2672800000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 134600000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56000000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 291800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 254200000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3392000000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1591900000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1293000000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 74500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 790200000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 53700000, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18200000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 666300000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 514500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96503000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3100000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 24200000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05035917390002993, "free_cash_flow": 37600000.0, "free_cash_flow_margin": 0.01406764441783897, "capex_intensity": 0.09510625561209218, "cfo_to_positive_net_income": 5.210714285714285, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 2.5065176908752327, "share_based_compensation_to_revenue": 0.006809338521400778, "current_ratio": 1.2950437317784256, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1734713, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001734713.json", "sha256": "1fef314ed463ab435a05d3583854bff6d57f23ccef64d48cffaf649b6514d458", "retrieved_at": "2026-10-17T22:49:32.983474+00:00", "raw_path": "data/raw/1fef314ed463ab435a05d3583854bff6d57f23ccef64d48cffaf649b6514d458.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "eps": { "value": 0.13, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2672800000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56000000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96503000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 291800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288109", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000119312525288109/0001193125-25-288109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000950170-24-126338", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017024126338/0000950170-24-126338-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000950170-24-126338", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017024126338/0000950170-24-126338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2767100000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000950170-24-126338", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017024126338/0000950170-24-126338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66400000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000950170-24-126338", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017024126338/0000950170-24-126338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96076000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000950170-24-126338", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017024126338/0000950170-24-126338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 205600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-13", "accession": "0000950170-24-126338", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017024126338/0000950170-24-126338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000950170-23-064336", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017023064336/0000950170-23-064336-index.html", "eps": { "value": -0.12, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000950170-23-064336", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017023064336/0000950170-23-064336-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2816000000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000950170-23-064336", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017023064336/0000950170-23-064336-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7700000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000950170-23-064336", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017023064336/0000950170-23-064336-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93412000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000950170-23-064336", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017023064336/0000950170-23-064336-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 129900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-16", "accession": "0000950170-23-064336", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017023064336/0000950170-23-064336-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000950170-22-025340", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017022025340/0000950170-22-025340-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000950170-22-025340", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017022025340/0000950170-22-025340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2774600000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000950170-22-025340", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017022025340/0000950170-22-025340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14000000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000950170-22-025340", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017022025340/0000950170-22-025340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98161000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000950170-22-025340", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017022025340/0000950170-22-025340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 106900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0000950170-22-025340", "source_url": "https://www.sec.gov/Archives/edgar/data/1734713/000095017022025340/0000950170-22-025340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "REPX", "source_ticker": "REPX", "name": "RILEY EXPLORATION PERMIAN INC", "group": "Energy", "weight_percent": 0.02, "holding_price": 47.0, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 391980000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 133279000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 160840000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 212539000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1169578000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 535336000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 634242000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 227855000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 20000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 31364000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 93183000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9130000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 93767000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 156505000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21194000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 130000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 105000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.34001479667329965, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.3214312360109426, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 4.249426093610509, "share_based_compensation_to_revenue": 0.023292004694117047, "current_ratio": 0.5991310181783329, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1001614, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 20000000.0, 130000000.0, 105000000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001001614.json", "sha256": "ed8845caadcfebdaa6d0cf5518fe96feac1e7696978dd5076bdca8da789ef64c", "retrieved_at": "2026-10-17T22:49:33.520261+00:00", "raw_path": "data/raw/ed8845caadcfebdaa6d0cf5518fe96feac1e7696978dd5076bdca8da789ef64c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "eps": { "value": 7.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 391980000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 160840000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21194000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 212539000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001001614-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161426000011/0001001614-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001001614-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161425000012/0001001614-25-000012-index.html", "eps": { "value": 4.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001001614-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161425000012/0001001614-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 410181000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001001614-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161425000012/0001001614-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 88897000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001001614-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161425000012/0001001614-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20875000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001001614-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161425000012/0001001614-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 246274000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001001614-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161425000012/0001001614-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001001614-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161424000010/0001001614-24-000010-index.html", "eps": { "value": 5.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001001614-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161424000010/0001001614-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 375047000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001001614-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161424000010/0001001614-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111591000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001001614-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161424000010/0001001614-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001001614-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161424000010/0001001614-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 207195000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001001614-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161424000010/0001001614-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001001614-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161423000011/0001001614-23-000011-index.html", "eps": { "value": 5.99, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001001614-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161423000011/0001001614-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 321743000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001001614-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161423000011/0001001614-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118011000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001001614-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161423000011/0001001614-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19686000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001001614-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1001614/000100161423000011/0001001614-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PAR", "source_ticker": "PAR", "name": "PAR TECHNOLOGY", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 17.35, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 455547000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -68771000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -84461000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -27158000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3323000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1369144000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 543994000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 825150000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 79565000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 374070000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 19954000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 49018000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30645000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 232931000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 140738000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40473000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 265000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 115000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.15096356687674378, "free_cash_flow": -30481000.0, "free_cash_flow_margin": -0.06691076881199964, "capex_intensity": 0.007294527238682288, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06727077557310222, "current_ratio": 1.6550682829086671, "cash_runway_years": 2.9297076367921053, "near_term_maturity_to_cash": 0.2513668070131339 }, "observation_status": "sec-xbrl-unreviewed", "cik": 708821, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 20000000.0, 265000000.0, 0.0, 0.0, 115000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000708821.json", "sha256": "4ca7b0ebcbda686379d99cbcc40bc6665f5412e82aa705afcb5a5163b61fa30b", "retrieved_at": "2026-10-17T22:49:33.890769+00:00", "raw_path": "data/raw/4ca7b0ebcbda686379d99cbcc40bc6665f5412e82aa705afcb5a5163b61fa30b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "eps": { "value": -2.09, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 455547000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -84461000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40473000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27158000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000708821-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882126000027/0000708821-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000708821-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882125000015/0000708821-25-000015-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000708821-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882125000015/0000708821-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 349982000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000708821-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882125000015/0000708821-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4987000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000708821-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882125000015/0000708821-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34155000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000708821-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882125000015/0000708821-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25246000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000708821-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882125000015/0000708821-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000708821-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882124000014/0000708821-24-000014-index.html", "eps": { "value": -2.53, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000708821-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882124000014/0000708821-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 415823000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000708821-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882124000014/0000708821-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69752000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000708821-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882124000014/0000708821-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27552000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000708821-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882124000014/0000708821-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17075000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000708821-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882124000014/0000708821-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000708821-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882123000013/0000708821-23-000013-index.html", "eps": { "value": -2.55, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000708821-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882123000013/0000708821-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 355795000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000708821-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882123000013/0000708821-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69319000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000708821-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882123000013/0000708821-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27152000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000708821-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882123000013/0000708821-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -43070000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000708821-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/708821/000070882123000013/0000708821-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ANRO", "source_ticker": "ANRO", "name": "ALTO NEUROSCIENCE INC", "group": "Health Care", "weight_percent": 0.02, "holding_price": 22.62, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "operating_income": { "value": -66364000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -63238000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -51769000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 24000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 184689000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 33547000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 151142000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 176484000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 16172000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 585000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8108000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 177718000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 11325000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28852000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -51793000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 15.692538631346578, "cash_runway_years": 3.4090672023798025, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1999480, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001999480.json", "sha256": "13ed8559d37fc496342cfe3c17d532f383f4d056c7ae86d3398968ac0fdb4744", "retrieved_at": "2026-10-17T22:49:33.731473+00:00", "raw_path": "data/raw/13ed8559d37fc496342cfe3c17d532f383f4d056c7ae86d3398968ac0fdb4744.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "eps": { "value": -2.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -63238000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28852000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -51769000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001999480-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948026000002/0001999480-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001999480-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948025000025/0001999480-25-000025-index.html", "eps": { "value": -2.5, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001999480-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948025000025/0001999480-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -61431000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001999480-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948025000025/0001999480-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24602000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001999480-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948025000025/0001999480-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -47424000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001999480-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948025000025/0001999480-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-20", "accession": "0001999480-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948025000025/0001999480-25-000025-index.html", "eps": { "value": -9.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-20", "accession": "0001999480-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948025000025/0001999480-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -36305000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-20", "accession": "0001999480-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948025000025/0001999480-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3731000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-20", "accession": "0001999480-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948025000025/0001999480-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33448000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-20", "accession": "0001999480-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1999480/000199948025000025/0001999480-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CODI", "source_ticker": "CODI", "name": "COMPASS DIVERSIFIED", "group": "Financials", "weight_percent": 0.02, "holding_price": 10.62, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1873584000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 11110000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -226415000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -6830000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 44315000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3039184000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2465521000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 442024000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 68015000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1839817000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 37500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 175270000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 142520000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 845159000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 349619000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75236000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -59000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 37500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 515000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1029371000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 308811000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1345126, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 37500000.0, 515000000.0, 0.0, 1029371000.0, 0.0 ], "thereafter": 308811000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001345126.json", "sha256": "d871c9c4c8f71e68dced432d2919f5cbfb0e78f7e7f6345342c9de6186ae83aa", "retrieved_at": "2026-10-17T22:49:34.607934+00:00", "raw_path": "data/raw/d871c9c4c8f71e68dced432d2919f5cbfb0e78f7e7f6345342c9de6186ae83aa.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "eps": { "value": -3.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1873584000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -226415000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75236000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -6830000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001345126-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512626000026/0001345126-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001345126-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512625000015/0001345126-25-000015-index.html", "eps": { "value": -1.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001345126-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512625000015/0001345126-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2198233000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001345126-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512625000015/0001345126-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12808000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001345126-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512625000015/0001345126-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75454000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001345126-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512625000015/0001345126-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -67636000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001345126-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512625000015/0001345126-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001345126-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512624000016/0001345126-24-000016-index.html", "eps": { "value": 2.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001345126-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512624000016/0001345126-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2058876000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001345126-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512624000016/0001345126-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 246286000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001345126-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512624000016/0001345126-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72105000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001345126-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512624000016/0001345126-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78080000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001345126-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512624000016/0001345126-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001345126-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512623000020/0001345126-23-000020-index.html", "eps": { "value": -0.1, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001345126-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512623000020/0001345126-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2264044000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001345126-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512623000020/0001345126-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36387000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001345126-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512623000020/0001345126-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70715000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001345126-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512623000020/0001345126-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28291000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001345126-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1345126/000134512623000020/0001345126-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SMBC", "source_ticker": "SMBC", "name": "SOUTHERN MISSOURI BANCORP INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 69.89, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 71839000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001104659-26-107119", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000110465926107119/0001104659-26-107119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 80523000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001104659-26-107119", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000110465926107119/0001104659-26-107119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3959000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001104659-26-107119", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000110465926107119/0001104659-26-107119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5236381000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001104659-26-107119", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000110465926107119/0001104659-26-107119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4645703000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001104659-26-107119", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000110465926107119/0001104659-26-107119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 590678000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001104659-26-107119", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000110465926107119/0001104659-26-107119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 90966000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001104659-26-107119", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000110465926107119/0001104659-26-107119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11131040, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001104659-26-107119", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000110465926107119/0001104659-26-107119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 916907, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000916907.json", "sha256": "82073c70d598f17793ae5137e2e54f4bdb035079aeeba59601f7042b0123d79e", "retrieved_at": "2026-10-17T22:49:34.814268+00:00", "raw_path": "data/raw/82073c70d598f17793ae5137e2e54f4bdb035079aeeba59601f7042b0123d79e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/916907/000110465926107119/0001104659-26-107119-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001104659-26-107119", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000110465926107119/0001104659-26-107119-index.html", "eps": { "value": 6.43, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001104659-26-107119", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000110465926107119/0001104659-26-107119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 71839000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001104659-26-107119", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000110465926107119/0001104659-26-107119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11131040, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001104659-26-107119", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000110465926107119/0001104659-26-107119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80523000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001104659-26-107119", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000110465926107119/0001104659-26-107119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001558370-25-012001", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000155837025012001/0001558370-25-012001-index.html", "eps": { "value": 5.18, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001558370-25-012001", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000155837025012001/0001558370-25-012001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 58578000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001558370-25-012001", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000155837025012001/0001558370-25-012001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 81557000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001558370-25-012001", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000155837025012001/0001558370-25-012001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-13", "accession": "0001558370-24-012781", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000155837024012781/0001558370-24-012781-index.html", "eps": { "value": 4.42, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-13", "accession": "0001558370-24-012781", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000155837024012781/0001558370-24-012781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 50182000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-13", "accession": "0001558370-24-012781", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000155837024012781/0001558370-24-012781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 70268000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-13", "accession": "0001558370-24-012781", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000155837024012781/0001558370-24-012781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001558370-23-015713", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000155837023015713/0001558370-23-015713-index.html", "eps": { "value": 3.85, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001558370-23-015713", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000155837023015713/0001558370-23-015713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 39237000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001558370-23-015713", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000155837023015713/0001558370-23-015713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 62023000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001558370-23-015713", "source_url": "https://www.sec.gov/Archives/edgar/data/916907/000155837023015713/0001558370-23-015713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IRMD", "source_ticker": "IRMD", "name": "IRADIMED", "group": "Health Care", "weight_percent": 0.02, "holding_price": 89.37, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 83814000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 26147000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22480000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 24947000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7765000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 108776000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14158000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 94618000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 51159000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1166000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2919000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 81203000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 10180000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12854000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.3119645882549455, "free_cash_flow": 17182000.0, "free_cash_flow_margin": 0.20500155105352327, "capex_intensity": 0.09264562006347388, "cfo_to_positive_net_income": 1.1097419928825623, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.034827117188059274, "current_ratio": 7.97671905697446, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1325618, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001325618.json", "sha256": "1217db54631fdc625eb836a9c89fbf1ed157044af9ce59b6e200421c6d8ca994", "retrieved_at": "2026-10-17T22:49:35.194138+00:00", "raw_path": "data/raw/1217db54631fdc625eb836a9c89fbf1ed157044af9ce59b6e200421c6d8ca994.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "eps": { "value": 1.75, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 83814000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22480000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12854000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24947000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024691", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465926024691/0001104659-26-024691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002389", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000155837025002389/0001558370-25-002389-index.html", "eps": { "value": 1.5, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002389", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000155837025002389/0001558370-25-002389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 73242121, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002389", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000155837025002389/0001558370-25-002389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19234026, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002389", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000155837025002389/0001558370-25-002389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12783558, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002389", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000155837025002389/0001558370-25-002389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25624463, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002389", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000155837025002389/0001558370-25-002389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001558370-24-002235", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000155837024002235/0001558370-24-002235-index.html", "eps": { "value": 1.35, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001558370-24-002235", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000155837024002235/0001558370-24-002235-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 65562296, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001558370-24-002235", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000155837024002235/0001558370-24-002235-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17192776, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001558370-24-002235", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000155837024002235/0001558370-24-002235-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12722530, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001558370-24-002235", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000155837024002235/0001558370-24-002235-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13465012, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001558370-24-002235", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000155837024002235/0001558370-24-002235-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001104659-23-028003", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465923028003/0001104659-23-028003-index.html", "eps": { "value": 1.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001104659-23-028003", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465923028003/0001104659-23-028003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 53303145, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001104659-23-028003", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465923028003/0001104659-23-028003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12828487, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001104659-23-028003", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465923028003/0001104659-23-028003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12635971, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001104659-23-028003", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465923028003/0001104659-23-028003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10042711, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001104659-23-028003", "source_url": "https://www.sec.gov/Archives/edgar/data/1325618/000110465923028003/0001104659-23-028003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PGC", "source_ticker": "PGC", "name": "PEAPACK GLADSTONE FINANCIAL CORP", "group": "Financials", "weight_percent": 0.02, "holding_price": 43.43, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 282995000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37326000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 43132000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14317000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7526409000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6868203000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 658206000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 73267000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17749879, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 5444000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1050743, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001050743.json", "sha256": "8a15f580b2770411ab056e397fb9a9db116eb788eb374468bbf3d6bee53551db", "retrieved_at": "2026-10-17T22:49:35.424341+00:00", "raw_path": "data/raw/8a15f580b2770411ab056e397fb9a9db116eb788eb374468bbf3d6bee53551db.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "eps": { "value": 2.1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 282995000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37326000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17749879, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43132000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101763", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000119312526101763/0001193125-26-101763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037821", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017025037821/0000950170-25-037821-index.html", "eps": { "value": 1.85, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037821", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017025037821/0000950170-25-037821-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 228128000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037821", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017025037821/0000950170-25-037821-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32988000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037821", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017025037821/0000950170-25-037821-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17839761, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037821", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017025037821/0000950170-25-037821-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71103000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037821", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017025037821/0000950170-25-037821-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029761", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017024029761/0000950170-24-029761-index.html", "eps": { "value": 2.71, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029761", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017024029761/0000950170-24-029761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 229667000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029761", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017024029761/0000950170-24-029761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48854000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029761", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017024029761/0000950170-24-029761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18049052, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029761", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017024029761/0000950170-24-029761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70080000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029761", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017024029761/0000950170-24-029761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007575", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017023007575/0000950170-23-007575-index.html", "eps": { "value": 4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007575", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017023007575/0000950170-23-007575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 242497000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007575", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017023007575/0000950170-23-007575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74246000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007575", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017023007575/0000950170-23-007575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18568098, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007575", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017023007575/0000950170-23-007575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 118901000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007575", "source_url": "https://www.sec.gov/Archives/edgar/data/1050743/000095017023007575/0000950170-23-007575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BW", "source_ticker": "BW", "name": "BABCOCK AND WILCOX ENTERPRISES", "group": "Industrials", "weight_percent": 0.02, "holding_price": 4.96, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 587676000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 20737000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36159000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -68890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 16769000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 662938000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 794479000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -131541000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 89456000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10137000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 470676000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 386694000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105421000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 130130000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 386000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.035286450356999434, "free_cash_flow": -85659000.0, "free_cash_flow_margin": -0.1457588875502828, "capex_intensity": 0.028534430536554155, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.2171794752439913, "cash_runway_years": 1.298533894614603, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1630805, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001630805.json", "sha256": "0c4388dea5775d803a7ecc9252e8d94099cd59a53c75a19282262e5b868537ed", "retrieved_at": "2026-10-17T22:49:36.226498+00:00", "raw_path": "data/raw/0c4388dea5775d803a7ecc9252e8d94099cd59a53c75a19282262e5b868537ed.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "eps": { "value": -0.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 587676000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36159000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105421000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -68890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001630805-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080526000018/0001630805-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001630805-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080525000007/0001630805-25-000007-index.html", "eps": { "value": -0.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001630805-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080525000007/0001630805-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 717333000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001630805-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080525000007/0001630805-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59915000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001630805-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080525000007/0001630805-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91717000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001630805-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080525000007/0001630805-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -118735000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001630805-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080525000007/0001630805-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001630805-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080524000014/0001630805-24-000014-index.html", "eps": { "value": -2.38, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001630805-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080524000014/0001630805-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 999354000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001630805-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080524000014/0001630805-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -197208000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001630805-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080524000014/0001630805-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89011000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001630805-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080524000014/0001630805-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -42270000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001630805-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080524000014/0001630805-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001630805-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080523000006/0001630805-23-000006-index.html", "eps": { "value": -0.43, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001630805-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080523000006/0001630805-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 889815000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001630805-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080523000006/0001630805-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22861000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001630805-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080523000006/0001630805-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88256000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001630805-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080523000006/0001630805-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30637000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001630805-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1630805/000163080523000006/0001630805-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SVRA", "source_ticker": "SVRA", "name": "SAVARA", "group": "Health Care", "weight_percent": 0.02, "holding_price": 4.74, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -123547000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -118837000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -101037000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 22000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 253436000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 50303000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 203133000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 33180000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 29907000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14421000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 241616000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 20396000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 222387531, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 11297000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 14747000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 6041000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -101059000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 11.846244361639537, "cash_runway_years": 0.328394548531726, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1160308, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 11297000.0, 14747000.0, 6041000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001160308.json", "sha256": "e6b7a6f53c8eaba6c78a875225555cc6ffac5d6e1310e1e4319eb57204be3e4e", "retrieved_at": "2026-10-17T22:49:36.096968+00:00", "raw_path": "data/raw/e6b7a6f53c8eaba6c78a875225555cc6ffac5d6e1310e1e4319eb57204be3e4e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "eps": { "value": -0.53, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -118837000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 222387531, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -101037000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105076", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000119312526105076/0001193125-26-105076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045731", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000095017025045731/0000950170-25-045731-index.html", "eps": { "value": -0.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045731", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000095017025045731/0000950170-25-045731-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -95881000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045731", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000095017025045731/0000950170-25-045731-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 198191936, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045731", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000095017025045731/0000950170-25-045731-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -89088000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045731", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000095017025045731/0000950170-25-045731-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027920", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000095017024027920/0000950170-24-027920-index.html", "eps": { "value": -0.33, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027920", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000095017024027920/0000950170-24-027920-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -54698000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027920", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000095017024027920/0000950170-24-027920-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 165204652, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027920", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000095017024027920/0000950170-24-027920-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -51061000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027920", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000095017024027920/0000950170-24-027920-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010967", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000095017023010967/0000950170-23-010967-index.html", "eps": { "value": -0.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010967", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000095017023010967/0000950170-23-010967-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -38150000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010967", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000095017023010967/0000950170-23-010967-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 152771817, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010967", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000095017023010967/0000950170-23-010967-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -34554000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010967", "source_url": "https://www.sec.gov/Archives/edgar/data/1160308/000095017023010967/0000950170-23-010967-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PAYS", "source_ticker": "PAYS", "name": "PAYSIGN INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 15.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 82028176, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 7362839, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7551613, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 52450867, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1209048, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 276253203, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 227763032, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 48490171, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 6140651, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1863116, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8318797, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4262058, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 240056951, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 216348490, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59648531, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 375786, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1496443, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001496443.json", "sha256": "b3f28ed3cc603062499145af90e08fe917c8ccef839880fc59db5177972cacaf", "retrieved_at": "2026-10-17T22:49:36.406123+00:00", "raw_path": "data/raw/b3f28ed3cc603062499145af90e08fe917c8ccef839880fc59db5177972cacaf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "eps": { "value": 0.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 82028176, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7551613, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59648531, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52450867, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001683168-26-002180", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316826002180/0001683168-26-002180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001683168-25-001888", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316825001888/0001683168-25-001888-index.html", "eps": { "value": 0.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001683168-25-001888", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316825001888/0001683168-25-001888-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 58384552, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001683168-25-001888", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316825001888/0001683168-25-001888-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3815907, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001683168-25-001888", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316825001888/0001683168-25-001888-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55588459, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001683168-25-001888", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316825001888/0001683168-25-001888-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22947120, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001683168-25-001888", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316825001888/0001683168-25-001888-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001683168-24-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316824001729/0001683168-24-001729-index.html", "eps": { "value": 0.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001683168-24-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316824001729/0001683168-24-001729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 47274162, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001683168-24-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316824001729/0001683168-24-001729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6458727, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001683168-24-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316824001729/0001683168-24-001729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54162485, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001683168-24-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316824001729/0001683168-24-001729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27620624, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001683168-24-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316824001729/0001683168-24-001729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001683168-23-001661", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316823001661/0001683168-23-001661-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001683168-23-001661", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316823001661/0001683168-23-001661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 38033667, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001683168-23-001661", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316823001661/0001683168-23-001661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1027775, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001683168-23-001661", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316823001661/0001683168-23-001661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52933255, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001683168-23-001661", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316823001661/0001683168-23-001661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25317964, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001683168-23-001661", "source_url": "https://www.sec.gov/Archives/edgar/data/1496443/000168316823001661/0001683168-23-001661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DRVN", "source_ticker": "DRVN", "name": "DRIVEN BRANDS HOLDINGS", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 11.96, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1862438000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 231110000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 330543000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4159920000, "tag": "Assets", "start": null, "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3392718000, "tag": "Liabilities", "start": null, "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 767202000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 102938000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1882783000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 276691000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 81858000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 540854000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 725807000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 163852000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 276691000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 183050000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 830435000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 9675000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 622329000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 266255000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.12409003682270228, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 0.7451760592003108, "cash_runway_years": null, "near_term_maturity_to_cash": 2.6879383706697237 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1804745, "fiscal_year": "2025", "fiscal_end": "2025-12-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 276691000.0, 183050000.0, 830435000.0, 9675000.0, 622329000.0 ], "thereafter": 266255000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001804745.json", "sha256": "0552217011466177da968ba706ab01cee62fb683499e8532951bffd363e7bcdf", "retrieved_at": "2026-10-17T22:49:36.716969+00:00", "raw_path": "data/raw/0552217011466177da968ba706ab01cee62fb683499e8532951bffd363e7bcdf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "earnings": { "annual_history": [ { "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "eps": { "value": 0.85, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1862438000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 163852000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 330543000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-09-27", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-06-28", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-03-29", "filed": "2026-05-19", "accession": "0001804745-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1804745/000180474526000048/0001804745-26-000048-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CARE", "source_ticker": "CARE", "name": "CARTER BANKSHARES INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 30.31, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 20315000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31362000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 39862000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8055000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4851922000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4432225000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 419697000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7859000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2071000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22456705, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 20000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1829576, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001829576.json", "sha256": "814b13a5a3cdc7fe4ddab69e5cfbc6ab5fd871fcda75c6fbe856bc10d1bcfa69", "retrieved_at": "2026-10-17T22:49:37.007610+00:00", "raw_path": "data/raw/814b13a5a3cdc7fe4ddab69e5cfbc6ab5fd871fcda75c6fbe856bc10d1bcfa69.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "eps": { "value": 1.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20315000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31362000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22456705, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39862000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001829576-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957626000018/0001829576-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001829576-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957625000016/0001829576-25-000016-index.html", "eps": { "value": 1.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001829576-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957625000016/0001829576-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19413000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001829576-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957625000016/0001829576-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24523000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001829576-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957625000016/0001829576-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22817149, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001829576-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957625000016/0001829576-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36938000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001829576-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957625000016/0001829576-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001829576-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957624000016/0001829576-24-000016-index.html", "eps": { "value": 1, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001829576-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957624000016/0001829576-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17267000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001829576-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957624000016/0001829576-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23384000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001829576-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957624000016/0001829576-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23240543, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001829576-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957624000016/0001829576-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46730000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001829576-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957624000016/0001829576-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001829576-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957623000009/0001829576-23-000009-index.html", "eps": { "value": 2.03, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001829576-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957623000009/0001829576-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19106000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001829576-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957623000009/0001829576-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50118000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001829576-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957623000009/0001829576-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24595789, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001829576-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957623000009/0001829576-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70791000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001829576-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1829576/000182957623000009/0001829576-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CMP", "source_ticker": "CMP", "name": "COMPASS MINERALS INTERNATIONAL", "group": "Materials", "weight_percent": 0.02, "holding_price": 22.59, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1243900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 25300000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -79800000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 197700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1519400000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 234100000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 59700000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 832200000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 103200000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10200000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 572200000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 265600000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41828000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 45800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 150000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 650000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02033925556716778, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008200016078462899, "current_ratio": 2.154367469879518, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1227654, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 45800000.0, 150000000.0, 0.0, 650000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001227654.json", "sha256": "e35c63d958ef9b086a4a3940b05df1180411e5e375b2a0bd4518328b58fcc764", "retrieved_at": "2026-10-17T22:49:37.669652+00:00", "raw_path": "data/raw/e35c63d958ef9b086a4a3940b05df1180411e5e375b2a0bd4518328b58fcc764.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "eps": null, "revenue": { "value": 1243900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -79800000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41828000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 197700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-12", "accession": "0001227654-25-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765425000199/0001227654-25-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-16", "accession": "0001227654-24-000230", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765424000230/0001227654-24-000230-index.html", "eps": { "value": -4.99, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-16", "accession": "0001227654-24-000230", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765424000230/0001227654-24-000230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1117400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-16", "accession": "0001227654-24-000230", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765424000230/0001227654-24-000230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -206100000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-16", "accession": "0001227654-24-000230", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765424000230/0001227654-24-000230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41306000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-16", "accession": "0001227654-24-000230", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765424000230/0001227654-24-000230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-16", "accession": "0001227654-24-000230", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765424000230/0001227654-24-000230-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001227654-23-000226", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765423000226/0001227654-23-000226-index.html", "eps": { "value": 0.37, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001227654-23-000226", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765423000226/0001227654-23-000226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1204700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001227654-23-000226", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765423000226/0001227654-23-000226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15500000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001227654-23-000226", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765423000226/0001227654-23-000226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40786000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001227654-23-000226", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765423000226/0001227654-23-000226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001227654-23-000226", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765423000226/0001227654-23-000226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001227654-22-000340", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765422000340/0001227654-22-000340-index.html", "eps": { "value": -0.74, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001227654-22-000340", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765422000340/0001227654-22-000340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1244100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001227654-22-000340", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765422000340/0001227654-22-000340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25100000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001227654-22-000340", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765422000340/0001227654-22-000340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34120000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001227654-22-000340", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765422000340/0001227654-22-000340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 120500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001227654-22-000340", "source_url": "https://www.sec.gov/Archives/edgar/data/1227654/000122765422000340/0001227654-22-000340-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IBCP", "source_ticker": "IBCP", "name": "INDEPENDENT BANK CORP", "group": "Financials", "weight_percent": 0.02, "holding_price": 35.29, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 32075000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68541000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 76662000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6494000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5505720000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5002769000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 502951000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 138387000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2716000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 12433000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 39311, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000039311.json", "sha256": "2ece980080f7788ace06ed5a6c220e00e4827a13d4f81852aad4acf4309b8adb", "retrieved_at": "2026-10-17T22:49:37.805663+00:00", "raw_path": "data/raw/2ece980080f7788ace06ed5a6c220e00e4827a13d4f81852aad4acf4309b8adb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "eps": { "value": 3.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 32075000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68541000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 76662000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000039311-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931126000009/0000039311-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000039311-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931125000044/0000039311-25-000044-index.html", "eps": { "value": 3.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000039311-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931125000044/0000039311-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31979000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000039311-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931125000044/0000039311-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66790000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000039311-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931125000044/0000039311-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 63151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000039311-25-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931125000044/0000039311-25-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000039311-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931124000035/0000039311-24-000035-index.html", "eps": { "value": 2.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000039311-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931124000035/0000039311-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 32903000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000039311-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931124000035/0000039311-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 59067000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000039311-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931124000035/0000039311-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 75589000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000039311-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931124000035/0000039311-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000039311-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931123000035/0000039311-23-000035-index.html", "eps": { "value": 2.97, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000039311-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931123000035/0000039311-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31643000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000039311-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931123000035/0000039311-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63351000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000039311-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931123000035/0000039311-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 94632000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000039311-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/39311/000003931123000035/0000039311-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FMC", "source_ticker": "FMC", "name": "FMC CORP", "group": "Materials", "weight_percent": 0.02, "holding_price": 5.62, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3467400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -1628300000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2238900000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 96300000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9687200000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2071500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 584500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2769800000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 585600000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 719500000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 173600000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 4959000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3755300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125162000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 200000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 586000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2300000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.4696025840687547, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.027772971102266827, "cfo_to_positive_net_income": null, "total_debt": 4074900000.0, "debt_to_assets": 0.4206478652242134, "net_debt": 3490400000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006921612735767434, "current_ratio": 1.32053364578063, "cash_runway_years": null, "near_term_maturity_to_cash": 1.0025662959794697 }, "observation_status": "sec-xbrl-unreviewed", "cik": 37785, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 586000000.0, 0.0, 0.0, 500000000.0, 0.0 ], "thereafter": 2300000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000037785.json", "sha256": "2b3983270fe84c11f97bf051c37734cf7ef65c07624da1675ee2891519367b03", "retrieved_at": "2026-10-17T22:49:38.306608+00:00", "raw_path": "data/raw/2b3983270fe84c11f97bf051c37734cf7ef65c07624da1675ee2891519367b03.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "eps": { "value": -17.88, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3467400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2238900000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125162000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000037785-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778526000041/0000037785-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000037785-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778525000030/0000037785-25-000030-index.html", "eps": { "value": 2.72, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000037785-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778525000030/0000037785-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4246100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000037785-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778525000030/0000037785-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 341100000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000037785-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778525000030/0000037785-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125358000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000037785-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778525000030/0000037785-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000037785-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778524000033/0000037785-24-000033-index.html", "eps": { "value": 10.53, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000037785-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778524000033/0000037785-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4486800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000037785-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778524000033/0000037785-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1321500000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000037785-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778524000033/0000037785-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125533000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000037785-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778524000033/0000037785-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000037785-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778523000019/0000037785-23-000019-index.html", "eps": { "value": 5.81, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000037785-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778523000019/0000037785-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5802300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000037785-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778523000019/0000037785-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 736500000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000037785-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778523000019/0000037785-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126707000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000037785-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/37785/000003778523000019/0000037785-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PFBC", "source_ticker": "PFBC", "name": "PREFERRED BANK", "group": "Financials", "weight_percent": 0.02, "holding_price": 103.59, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "SEC HTTP 404 for https://data.sec.gov/api/xbrl/companyfacts/CIK0001492165.json" }, { "ticker": "CCBG", "source_ticker": "CCBG", "name": "CAPITAL CITY BANK INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 48.88, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 61557000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 87614000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7589000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4385765000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3832914000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 552851000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 50092000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2324000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17102000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1341000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 726601, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000726601.json", "sha256": "7d387e56fe8974f878b20eaa70d38fc9f2fda7ae6c5cb3db522c43cbf824f9c4", "retrieved_at": "2026-10-17T22:49:38.748213+00:00", "raw_path": "data/raw/7d387e56fe8974f878b20eaa70d38fc9f2fda7ae6c5cb3db522c43cbf824f9c4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "eps": { "value": 3.6, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 61557000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17102000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 87614000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000726601-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660126000007/0000726601-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000726601-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660125000013/0000726601-25-000013-index.html", "eps": { "value": 3.12, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000726601-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660125000013/0000726601-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 52915000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000726601-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660125000013/0000726601-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16969000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000726601-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660125000013/0000726601-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63573000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000726601-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660125000013/0000726601-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000726601-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660124000007/0000726601-24-000007-index.html", "eps": { "value": 3.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000726601-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660124000007/0000726601-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 52258000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000726601-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660124000007/0000726601-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17023000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000726601-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660124000007/0000726601-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66351000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000726601-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660124000007/0000726601-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000726601-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660123000009/0000726601-23-000009-index.html", "eps": { "value": 2.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000726601-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660123000009/0000726601-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 40147000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000726601-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660123000009/0000726601-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16985000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000726601-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660123000009/0000726601-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60565000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000726601-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/726601/000072660123000009/0000726601-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EVLV", "source_ticker": "EVLV", "name": "EVOLV TECHNOLOGIES HOLDINGS CLASS", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 4.18, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 145905000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -48463000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33138000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18669000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 304409000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 184987000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 119422000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 49150000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 28596000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 24340000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21096000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 151302000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 122976000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168419211, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 12500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.33215448408210824, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1445872314177033, "current_ratio": 1.2303376268540203, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1805385, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 12500000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001805385.json", "sha256": "df3360e1b56ddc69052ca0360ce58d3f190de86eb00eba5205d9c2b53c392085", "retrieved_at": "2026-10-17T22:49:38.966505+00:00", "raw_path": "data/raw/df3360e1b56ddc69052ca0360ce58d3f190de86eb00eba5205d9c2b53c392085.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "eps": { "value": -0.2, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 145905000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33138000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168419211, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18669000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001805385-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000180538526000012/0001805385-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-04-28", "accession": "0001628280-25-020355", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000162828025020355/0001628280-25-020355-index.html", "eps": { "value": -0.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-28", "accession": "0001628280-25-020355", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000162828025020355/0001628280-25-020355-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 103865000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-28", "accession": "0001628280-25-020355", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000162828025020355/0001628280-25-020355-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54017000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-28", "accession": "0001628280-25-020355", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000162828025020355/0001628280-25-020355-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156573886, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-28", "accession": "0001628280-25-020355", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000162828025020355/0001628280-25-020355-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30853000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-28", "accession": "0001628280-25-020355", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000162828025020355/0001628280-25-020355-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2025-04-28", "accession": "0001628280-25-020355", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000162828025020355/0001628280-25-020355-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-03-31", "filed": "2025-04-28", "accession": "0001628280-25-020355", "source_url": "https://www.sec.gov/Archives/edgar/data/1805385/000162828025020355/0001628280-25-020355-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SPFI", "source_ticker": "SPFI", "name": "SOUTH PLAINS FINANCIAL INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 42.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 58471000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 77490000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5661000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4480500000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3986663000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 493837000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 552439000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5814000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2624000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16983067, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 451000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 8526000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1163668, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001163668.json", "sha256": "e1cc62bbcc5e6247ed9bc6f28e231a69a306f015da10c5671eb44683281b5654", "retrieved_at": "2026-10-17T22:49:39.323444+00:00", "raw_path": "data/raw/e1cc62bbcc5e6247ed9bc6f28e231a69a306f015da10c5671eb44683281b5654.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "eps": { "value": 3.44, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 58471000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16983067, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77490000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001140361-26-008087", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036126008087/0001140361-26-008087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001140361-25-007609", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036125007609/0001140361-25-007609-index.html", "eps": { "value": 2.92, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001140361-25-007609", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036125007609/0001140361-25-007609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 49717000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001140361-25-007609", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036125007609/0001140361-25-007609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17031338, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001140361-25-007609", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036125007609/0001140361-25-007609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59381000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001140361-25-007609", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036125007609/0001140361-25-007609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001140361-24-013519", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036124013519/0001140361-24-013519-index.html", "eps": { "value": 3.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001140361-24-013519", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036124013519/0001140361-24-013519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 62745000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001140361-24-013519", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036124013519/0001140361-24-013519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17333212, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001140361-24-013519", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036124013519/0001140361-24-013519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58539000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001140361-24-013519", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036124013519/0001140361-24-013519-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001140361-23-011435", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036123011435/0001140361-23-011435-index.html", "eps": { "value": 3.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001140361-23-011435", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036123011435/0001140361-23-011435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 58240000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001140361-23-011435", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036123011435/0001140361-23-011435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18019828, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001140361-23-011435", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036123011435/0001140361-23-011435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 123590000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001140361-23-011435", "source_url": "https://www.sec.gov/Archives/edgar/data/1163668/000114036123011435/0001140361-23-011435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BBNX", "source_ticker": "BBNX", "name": "BETA BIONICS", "group": "Health Care", "weight_percent": 0.02, "holding_price": 17.31, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 100251000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -71681000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -73200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -50925000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5297000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 328743000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 41133000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 287610000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 31576000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16384000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 267905000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 30924000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40529051, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 194526000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.7150153115679644, "free_cash_flow": -56222000.0, "free_cash_flow_margin": -0.5608123609739554, "capex_intensity": 0.052837378180766274, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1634297912240277, "current_ratio": 8.663335920320787, "cash_runway_years": 0.6200490918016691, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1674632, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001674632.json", "sha256": "ea0ede80558560283ad0ab926b0355b96aa63ba2522803f570554a71efd0beb2", "retrieved_at": "2026-10-17T22:49:39.394596+00:00", "raw_path": "data/raw/ea0ede80558560283ad0ab926b0355b96aa63ba2522803f570554a71efd0beb2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "eps": { "value": -1.81, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 100251000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -73200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40529051, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50925000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067065", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000119312526067065/0001193125-26-067065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044516", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000095017025044516/0000950170-25-044516-index.html", "eps": { "value": -8.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044516", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000095017025044516/0000950170-25-044516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 65124000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044516", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000095017025044516/0000950170-25-044516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54756000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044516", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000095017025044516/0000950170-25-044516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6365064, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044516", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000095017025044516/0000950170-25-044516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -48273000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044516", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000095017025044516/0000950170-25-044516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044516", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000095017025044516/0000950170-25-044516-index.html", "eps": { "value": -8.31, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044516", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000095017025044516/0000950170-25-044516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11995000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044516", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000095017025044516/0000950170-25-044516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44099000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044516", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000095017025044516/0000950170-25-044516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5303684, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044516", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000095017025044516/0000950170-25-044516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32445000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044516", "source_url": "https://www.sec.gov/Archives/edgar/data/1674632/000095017025044516/0000950170-25-044516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PUBM", "source_ticker": "PUBM", "name": "PUBMATIC CLASS A", "group": "Communication", "weight_percent": 0.02, "holding_price": 17.83, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 282926000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -17259000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14462000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 81059000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14345000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 680195000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 417606000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 262589000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 145518000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 19000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 522647000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 375850000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47008000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 46498000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.06100181672946283, "free_cash_flow": 66714000.0, "free_cash_flow_margin": 0.23580017389706143, "capex_intensity": 0.05070230378261453, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.3905733670347213, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1422930, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001422930.json", "sha256": "ca1cc8c814c2637db86626d03b08c9cb3b51785f6d6899e62e97d0209ddf507b", "retrieved_at": "2026-10-17T22:49:39.858695+00:00", "raw_path": "data/raw/ca1cc8c814c2637db86626d03b08c9cb3b51785f6d6899e62e97d0209ddf507b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 282926000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14462000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47008000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81059000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001422930-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293026000010/0001422930-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001422930-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293025000012/0001422930-25-000012-index.html", "eps": { "value": 0.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001422930-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293025000012/0001422930-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 291256000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001422930-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293025000012/0001422930-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12504000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001422930-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293025000012/0001422930-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54294000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001422930-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293025000012/0001422930-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73425000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001422930-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293025000012/0001422930-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001422930-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293024000012/0001422930-24-000012-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001422930-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293024000012/0001422930-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 267014000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001422930-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293024000012/0001422930-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8881000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001422930-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293024000012/0001422930-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56027000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001422930-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293024000012/0001422930-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81121000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001422930-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293024000012/0001422930-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001422930-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293023000008/0001422930-23-000008-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001422930-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293023000008/0001422930-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 256380000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001422930-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293023000008/0001422930-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28705000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001422930-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293023000008/0001422930-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56908197, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001422930-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293023000008/0001422930-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 87212000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001422930-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1422930/000142293023000008/0001422930-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TYRA", "source_ticker": "TYRA", "name": "TYRA BIOSCIENCES", "group": "Health Care", "weight_percent": 0.02, "holding_price": 19.04, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -132762000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -119947000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -95142000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 141000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 282609000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 23432000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 259177000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 77387000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 546000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28006000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 265450000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 18094000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59602328, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -95283000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 14.670609041671272, "cash_runway_years": 0.8133842046625045, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1863127, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001863127.json", "sha256": "5e0cf474842e98a04459db8fd4915eaf5e7be7970e91ea2a5552864e1ab50f8c", "retrieved_at": "2026-10-17T22:49:40.204699+00:00", "raw_path": "data/raw/5e0cf474842e98a04459db8fd4915eaf5e7be7970e91ea2a5552864e1ab50f8c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "eps": { "value": -2.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -119947000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59602328, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -95142000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085490", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000119312526085490/0001193125-26-085490-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046124", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000095017025046124/0000950170-25-046124-index.html", "eps": { "value": -1.51, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046124", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000095017025046124/0000950170-25-046124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -86481000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046124", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000095017025046124/0000950170-25-046124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57217746, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046124", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000095017025046124/0000950170-25-046124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -69774000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046124", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000095017025046124/0000950170-25-046124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033461", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000095017024033461/0000950170-24-033461-index.html", "eps": { "value": -1.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033461", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000095017024033461/0000950170-24-033461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -69134000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033461", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000095017024033461/0000950170-24-033461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42704876, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033461", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000095017024033461/0000950170-24-033461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50139000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033461", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000095017024033461/0000950170-24-033461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009181", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000095017023009181/0000950170-23-009181-index.html", "eps": { "value": -1.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009181", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000095017023009181/0000950170-23-009181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -55325000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009181", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000095017023009181/0000950170-23-009181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41883904, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009181", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000095017023009181/0000950170-23-009181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50285000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009181", "source_url": "https://www.sec.gov/Archives/edgar/data/1863127/000095017023009181/0000950170-23-009181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GDOT", "source_ticker": "GDOT", "name": "GREEN DOT CLASS A", "group": "Financials", "weight_percent": 0.02, "holding_price": 12.26, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1990713000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 13659000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -98866000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 138557000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 72540000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5985236000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5094991000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 890245000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1421690000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 64722000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18703000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2640343000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 5029569000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55099000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1386278, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001386278.json", "sha256": "3e8b87992c0e78fe6127baec00812ef8c5b1c99c96d032abd1a5d644c68f1e05", "retrieved_at": "2026-10-17T22:49:40.400778+00:00", "raw_path": "data/raw/3e8b87992c0e78fe6127baec00812ef8c5b1c99c96d032abd1a5d644c68f1e05.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "eps": null, "revenue": { "value": 1990713000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -98866000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55099000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 138557000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001386278-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627826000015/0001386278-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001386278-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627825000009/0001386278-25-000009-index.html", "eps": null, "revenue": { "value": 1723876000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001386278-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627825000009/0001386278-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26702000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001386278-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627825000009/0001386278-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53527000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001386278-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627825000009/0001386278-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81383000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001386278-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627825000009/0001386278-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001386278-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627824000010/0001386278-24-000010-index.html", "eps": null, "revenue": { "value": 1463984000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001386278-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627824000010/0001386278-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6722000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001386278-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627824000010/0001386278-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52510000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001386278-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627824000010/0001386278-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 97519000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001386278-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627824000010/0001386278-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001386278-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627823000007/0001386278-23-000007-index.html", "eps": null, "revenue": { "value": 1407409000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001386278-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627823000007/0001386278-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64212000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001386278-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627823000007/0001386278-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53871000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001386278-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627823000007/0001386278-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 277686000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001386278-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1386278/000138627823000007/0001386278-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PFIS", "source_ticker": "PFIS", "name": "PEOPLES FINANCIAL SERVICES CORP", "group": "Financials", "weight_percent": 0.02, "holding_price": 68.05, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 59187000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 54275000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 10934000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5270578000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4750731000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 519847000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 32721000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 348000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10073996, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 51623000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 68685000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 14188000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1056943, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 51623000.0, 68685000.0, 14188000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001056943.json", "sha256": "32d46a19fd173169605a92d21f6b98903bd2de46b9a87aa9021bba58695d2d25", "retrieved_at": "2026-10-17T22:49:40.937687+00:00", "raw_path": "data/raw/32d46a19fd173169605a92d21f6b98903bd2de46b9a87aa9021bba58695d2d25.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "eps": { "value": 5.88, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 59187000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10073996, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 54275000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028106", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000110465926028106/0001104659-26-028106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001558370-25-003995", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000155837025003995/0001558370-25-003995-index.html", "eps": { "value": 0.99, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001558370-25-003995", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000155837025003995/0001558370-25-003995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 8498000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001558370-25-003995", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000155837025003995/0001558370-25-003995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8586035, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001558370-25-003995", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000155837025003995/0001558370-25-003995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33923000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001558370-25-003995", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000155837025003995/0001558370-25-003995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003373", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000155837024003373/0001558370-24-003373-index.html", "eps": { "value": 3.83, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003373", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000155837024003373/0001558370-24-003373-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 27380000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003373", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000155837024003373/0001558370-24-003373-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7151471, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003373", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000155837024003373/0001558370-24-003373-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33252000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003373", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000155837024003373/0001558370-24-003373-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003863", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000155837023003863/0001558370-23-003863-index.html", "eps": { "value": 5.28, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003863", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000155837023003863/0001558370-23-003863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 38090000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003863", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000155837023003863/0001558370-23-003863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7211643, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003863", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000155837023003863/0001558370-23-003863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42357000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003863", "source_url": "https://www.sec.gov/Archives/edgar/data/1056943/000155837023003863/0001558370-23-003863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MLAB", "source_ticker": "MLAB", "name": "MESA LABORATORIES", "group": "Health Care", "weight_percent": 0.02, "holding_price": 127.74, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 249130000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 18511000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6712000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 42831000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3250000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 427747000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 241502000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 186245000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 26928000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17868000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 106268000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 61898000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5565000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 5625000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5625000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 7500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 48750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0743025729538795, "free_cash_flow": 39581000.0, "free_cash_flow_margin": 0.15887689158270782, "capex_intensity": 0.013045397984987757, "cfo_to_positive_net_income": 6.381257449344457, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0717215911371573, "current_ratio": 1.716824453132573, "cash_runway_years": null, "near_term_maturity_to_cash": 0.2088903743315508 }, "observation_status": "sec-xbrl-unreviewed", "cik": 724004, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5625000.0, 5625000.0, 7500000.0, 48750000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000724004.json", "sha256": "45d683688d6e28e05ee54f4cf64fbc330b6ea273bd92abd776df20af894cd458", "retrieved_at": "2026-10-17T22:49:41.039684+00:00", "raw_path": "data/raw/45d683688d6e28e05ee54f4cf64fbc330b6ea273bd92abd776df20af894cd458.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "eps": { "value": 1.21, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 249130000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6712000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5565000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42831000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-03", "accession": "0000724004-26-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000072400426000047/0000724004-26-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001437749-25-018586", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774925018586/0001437749-25-018586-index.html", "eps": { "value": -0.36, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001437749-25-018586", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774925018586/0001437749-25-018586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 240978000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001437749-25-018586", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774925018586/0001437749-25-018586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1974000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001437749-25-018586", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774925018586/0001437749-25-018586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5421000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001437749-25-018586", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774925018586/0001437749-25-018586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46808000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001437749-25-018586", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774925018586/0001437749-25-018586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-06-28", "accession": "0001437749-24-021606", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774924021606/0001437749-24-021606-index.html", "eps": { "value": -47.2, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-28", "accession": "0001437749-24-021606", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774924021606/0001437749-24-021606-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 216187000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-28", "accession": "0001437749-24-021606", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774924021606/0001437749-24-021606-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -254246000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-28", "accession": "0001437749-24-021606", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774924021606/0001437749-24-021606-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5386000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-28", "accession": "0001437749-24-021606", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774924021606/0001437749-24-021606-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44133000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-28", "accession": "0001437749-24-021606", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774924021606/0001437749-24-021606-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-30", "accession": "0001437749-23-016028", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774923016028/0001437749-23-016028-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-30", "accession": "0001437749-23-016028", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774923016028/0001437749-23-016028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 219080000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-30", "accession": "0001437749-23-016028", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774923016028/0001437749-23-016028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 930000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-30", "accession": "0001437749-23-016028", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774923016028/0001437749-23-016028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5361000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-30", "accession": "0001437749-23-016028", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774923016028/0001437749-23-016028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27983000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-30", "accession": "0001437749-23-016028", "source_url": "https://www.sec.gov/Archives/edgar/data/724004/000143774923016028/0001437749-23-016028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MFA", "source_ticker": "MFA", "name": "MFA FINANCIAL", "group": "Financials", "weight_percent": 0.02, "holding_price": 6.7, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 176783000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001055160-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516026000004/0001055160-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 76245000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001055160-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516026000004/0001055160-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 13046449000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001055160-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516026000004/0001055160-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11218754000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001055160-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516026000004/0001055160-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1827695000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001055160-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516026000004/0001055160-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 213211000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001055160-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516026000004/0001055160-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103981000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001055160-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516026000004/0001055160-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -68000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001055160-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516026000004/0001055160-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 15313000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001055160-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516026000004/0001055160-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1055160, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001055160.json", "sha256": "f7ccc3365e7308b75a287978cb21af588677f8a54d61d910a5e364343f5e1b45", "retrieved_at": "2026-10-17T22:49:41.523263+00:00", "raw_path": "data/raw/f7ccc3365e7308b75a287978cb21af588677f8a54d61d910a5e364343f5e1b45.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516026000004/0001055160-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001055160-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516026000004/0001055160-26-000004-index.html", "eps": { "value": 1.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001055160-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516026000004/0001055160-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 176783000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001055160-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516026000004/0001055160-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103981000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001055160-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516026000004/0001055160-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 76245000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001055160-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516026000004/0001055160-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001055160-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516025000004/0001055160-25-000004-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001055160-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516025000004/0001055160-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 119251000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001055160-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516025000004/0001055160-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105102000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001055160-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516025000004/0001055160-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 200120000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001055160-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516025000004/0001055160-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001055160-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516024000005/0001055160-24-000005-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001055160-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516024000005/0001055160-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 80164000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001055160-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516024000005/0001055160-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103578000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001055160-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516024000005/0001055160-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 108739000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001055160-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516024000005/0001055160-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001055160-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516023000006/0001055160-23-000006-index.html", "eps": { "value": -2.57, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001055160-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516023000006/0001055160-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -231581000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001055160-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516023000006/0001055160-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103153000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001055160-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516023000006/0001055160-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 366077000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001055160-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1055160/000105516023000006/0001055160-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BUR", "source_ticker": "BUR", "name": "BURFORD CAPITAL LTD", "group": "Financials", "weight_percent": 0.02, "holding_price": 3.29, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 413360000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 232111000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62572000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -29014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 284000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6641172000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3513442000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2448022000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 566437000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13841000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 224578606, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15310000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 218641000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 360000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1175000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1714174, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 218641000.0, 0.0, 400000000.0, 0.0, 360000000.0 ], "thereafter": 1175000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001714174.json", "sha256": "1a7cc3e3532c0d63a7d3c42668984640d6e92131aac4213ba4d6346cba3db5df", "retrieved_at": "2026-10-17T22:49:41.447204+00:00", "raw_path": "data/raw/1a7cc3e3532c0d63a7d3c42668984640d6e92131aac4213ba4d6346cba3db5df.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "eps": { "value": 0.28, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 413360000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62572000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 224578606, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -29014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001714174-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417426000007/0001714174-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "eps": { "value": 0.66, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 546087000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 146484000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 223231672, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 216725000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "eps": { "value": 2.74, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1086902000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 610522000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 223014890, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -274682000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 319227000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30506000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 221802486, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -466104000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-03", "accession": "0001714174-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1714174/000171417425000055/0001714174-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WGO", "source_ticker": "WGO", "name": "WINNEBAGO INDUSTRIES", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 24.66, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2798200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 57200000, "tag": "OperatingIncomeLoss", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25700000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 128900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 39400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2154400000, "tag": "Assets", "start": null, "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 929700000, "tag": "Liabilities", "start": null, "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1224700000, "tag": "StockholdersEquity", "start": null, "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 174000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 540500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 60600000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15800000, "tag": "ShareBasedCompensation", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 792200000, "tag": "AssetsCurrent", "start": null, "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 327100000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 53700000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 200000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 350000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02044171252948324, "free_cash_flow": 89500000.0, "free_cash_flow_margin": 0.031984847401901224, "capex_intensity": 0.014080480308769924, "cfo_to_positive_net_income": 5.01556420233463, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005646487027374741, "current_ratio": 2.4218893304799756, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 107687, "fiscal_year": "2025", "fiscal_end": "2025-08-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 200000000.0, 0.0, 350000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000107687.json", "sha256": "ee29a5e0485d213e92d3b7e5ad4e70de62a20a9269a38f8c6c6271484811f054", "retrieved_at": "2026-10-17T22:49:42.284176+00:00", "raw_path": "data/raw/ee29a5e0485d213e92d3b7e5ad4e70de62a20a9269a38f8c6c6271484811f054.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "earnings": { "annual_history": [ { "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "eps": { "value": 0.91, "tag": "EarningsPerShareDiluted", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2798200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25700000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 128900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-30", "filed": "2025-10-22", "accession": "0000107687-25-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768725000034/0000107687-25-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-08-31", "filed": "2024-10-23", "accession": "0000107687-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768724000026/0000107687-24-000026-index.html", "eps": { "value": 0.44, "tag": "EarningsPerShareDiluted", "start": "2023-08-27", "end": "2024-08-31", "filed": "2024-10-23", "accession": "0000107687-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768724000026/0000107687-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2973500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-08-27", "end": "2024-08-31", "filed": "2024-10-23", "accession": "0000107687-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768724000026/0000107687-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13000000, "tag": "NetIncomeLoss", "start": "2023-08-27", "end": "2024-08-31", "filed": "2024-10-23", "accession": "0000107687-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768724000026/0000107687-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-08-27", "end": "2024-08-31", "filed": "2024-10-23", "accession": "0000107687-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768724000026/0000107687-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 143900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-08-27", "end": "2024-08-31", "filed": "2024-10-23", "accession": "0000107687-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768724000026/0000107687-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-08-26", "filed": "2023-10-18", "accession": "0000107687-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768723000028/0000107687-23-000028-index.html", "eps": { "value": 6.23, "tag": "EarningsPerShareDiluted", "start": "2022-08-28", "end": "2023-08-26", "filed": "2023-10-18", "accession": "0000107687-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768723000028/0000107687-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3490700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-08-28", "end": "2023-08-26", "filed": "2023-10-18", "accession": "0000107687-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768723000028/0000107687-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 215900000, "tag": "NetIncomeLoss", "start": "2022-08-28", "end": "2023-08-26", "filed": "2023-10-18", "accession": "0000107687-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768723000028/0000107687-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-08-28", "end": "2023-08-26", "filed": "2023-10-18", "accession": "0000107687-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768723000028/0000107687-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 294500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-08-28", "end": "2023-08-26", "filed": "2023-10-18", "accession": "0000107687-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768723000028/0000107687-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-08-27", "filed": "2022-10-19", "accession": "0000107687-22-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768722000024/0000107687-22-000024-index.html", "eps": { "value": 11.84, "tag": "EarningsPerShareDiluted", "start": "2021-08-29", "end": "2022-08-27", "filed": "2022-10-19", "accession": "0000107687-22-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768722000024/0000107687-22-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4957730000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-08-29", "end": "2022-08-27", "filed": "2022-10-19", "accession": "0000107687-22-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768722000024/0000107687-22-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 390636000, "tag": "NetIncomeLoss", "start": "2021-08-29", "end": "2022-08-27", "filed": "2022-10-19", "accession": "0000107687-22-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768722000024/0000107687-22-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32985000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-08-29", "end": "2022-08-27", "filed": "2022-10-19", "accession": "0000107687-22-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768722000024/0000107687-22-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 400622000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-08-29", "end": "2022-08-27", "filed": "2022-10-19", "accession": "0000107687-22-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/107687/000010768722000024/0000107687-22-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BHB", "source_ticker": "BHB", "name": "BAR HARBOR BANKSHARES", "group": "Financials", "weight_percent": 0.02, "holding_price": 38.09, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "net_income": { "value": 36919000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027217", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 48276000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027217", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4811000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027217", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4683891000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027217", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4151350000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027217", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 532541000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027217", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 80837000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027217", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 134802000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027217", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3081000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027217", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15955303, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027217", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 743367, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000743367.json", "sha256": "75cacad0cfa68cf37c99c2606ac51a08c5ee78f72c73501de2b0698cd2917d80", "retrieved_at": "2026-10-17T22:49:42.590015+00:00", "raw_path": "data/raw/75cacad0cfa68cf37c99c2606ac51a08c5ee78f72c73501de2b0698cd2917d80.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027217", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "eps": { "value": 2.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027217", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 36919000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027217", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15955303, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027217", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48276000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027217", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000110465926027217/0001104659-26-027217-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002653", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837025002653/0001558370-25-002653-index.html", "eps": { "value": 2.84, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002653", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837025002653/0001558370-25-002653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 43544000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002653", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837025002653/0001558370-25-002653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15310721, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002653", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837025002653/0001558370-25-002653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52371000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002653", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837025002653/0001558370-25-002653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002920", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837024002920/0001558370-24-002920-index.html", "eps": { "value": 2.95, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002920", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837024002920/0001558370-24-002920-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 44852000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002920", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837024002920/0001558370-24-002920-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15195236, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002920", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837024002920/0001558370-24-002920-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47403000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002920", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837024002920/0001558370-24-002920-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003742", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837023003742/0001558370-23-003742-index.html", "eps": { "value": 2.88, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003742", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837023003742/0001558370-23-003742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 29364000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003742", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837023003742/0001558370-23-003742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43557000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003742", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837023003742/0001558370-23-003742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15111961, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003742", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837023003742/0001558370-23-003742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57601000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003742", "source_url": "https://www.sec.gov/Archives/edgar/data/743367/000155837023003742/0001558370-23-003742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OSPN", "source_ticker": "OSPN", "name": "ONESPAN", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 17.87, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 243180000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 48446000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72904000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 59454000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8959000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 397702000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 125859000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 271843000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 70499000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10070000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11196000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 172213000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 114571000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38878000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 13142000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.19921868574718316, "free_cash_flow": 50495000.0, "free_cash_flow_margin": 0.2076445431367711, "capex_intensity": 0.03684102311045316, "cfo_to_positive_net_income": 0.8155108087347746, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.046039970392301996, "current_ratio": 1.503111607649405, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1044777, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001044777.json", "sha256": "32ae5cead11923f18383af7d37bf117c61daa6e2b1c7b512d1b66f2543cef06d", "retrieved_at": "2026-10-17T22:49:42.768659+00:00", "raw_path": "data/raw/32ae5cead11923f18383af7d37bf117c61daa6e2b1c7b512d1b66f2543cef06d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "eps": { "value": 1.88, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 243180000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72904000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38878000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59454000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001044777-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000104477726000008/0001044777-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008750", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828025008750/0001628280-25-008750-index.html", "eps": { "value": 1.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008750", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828025008750/0001628280-25-008750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 243179000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008750", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828025008750/0001628280-25-008750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 57082000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008750", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828025008750/0001628280-25-008750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39085000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008750", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828025008750/0001628280-25-008750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55667000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008750", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828025008750/0001628280-25-008750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009466", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828024009466/0001628280-24-009466-index.html", "eps": { "value": -0.74, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009466", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828024009466/0001628280-24-009466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 235106000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009466", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828024009466/0001628280-24-009466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29799000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009466", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828024009466/0001628280-24-009466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40193000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009466", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828024009466/0001628280-24-009466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10735000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009466", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828024009466/0001628280-24-009466-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005639", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828023005639/0001628280-23-005639-index.html", "eps": { "value": -0.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005639", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828023005639/0001628280-23-005639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 219006000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005639", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828023005639/0001628280-23-005639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14434000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005639", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828023005639/0001628280-23-005639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40143000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005639", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828023005639/0001628280-23-005639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5786000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005639", "source_url": "https://www.sec.gov/Archives/edgar/data/1044777/000162828023005639/0001628280-23-005639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HELE", "source_ticker": "HELE", "name": "HELEN OF TROY LTD", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 29.53, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1786290000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -782081000, "tag": "OperatingIncomeLoss", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -898982000, "tag": "NetIncomeLoss", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 171136000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2115548000, "tag": "Assets", "start": null, "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1317351000, "tag": "Liabilities", "start": null, "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 798197000, "tag": "StockholdersEquity", "start": null, "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18886000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 755811000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 25000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 53295000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16885000, "tag": "ShareBasedCompensation", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 865519000, "tag": "AssetsCurrent", "start": null, "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 504965000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23002000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1915000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 25000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 25000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 735544000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.43782420547615447, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009452552497074943, "current_ratio": 1.714017803214084, "cash_runway_years": null, "near_term_maturity_to_cash": 1.3237318648734513 }, "observation_status": "sec-xbrl-unreviewed", "cik": 916789, "fiscal_year": "2026", "fiscal_end": "2026-02-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 25000000.0, 25000000.0, 735544000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000916789.json", "sha256": "12d4dee9f70213b94ac405bbc6767fe26dbfeffc9f9128a92f5195d18e3895c0", "retrieved_at": "2026-10-17T22:49:43.059613+00:00", "raw_path": "data/raw/12d4dee9f70213b94ac405bbc6767fe26dbfeffc9f9128a92f5195d18e3895c0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "earnings": { "annual_history": [ { "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "eps": { "value": -39.08, "tag": "EarningsPerShareDiluted", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1786290000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -898982000, "tag": "NetIncomeLoss", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23002000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 171136000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-04-23", "accession": "0000916789-26-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678926000048/0000916789-26-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-28", "filed": "2025-04-24", "accession": "0000916789-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678925000012/0000916789-25-000012-index.html", "eps": { "value": 5.37, "tag": "EarningsPerShareDiluted", "start": "2024-03-01", "end": "2025-02-28", "filed": "2025-04-24", "accession": "0000916789-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678925000012/0000916789-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1907665000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-03-01", "end": "2025-02-28", "filed": "2025-04-24", "accession": "0000916789-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678925000012/0000916789-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 123751000, "tag": "NetIncomeLoss", "start": "2024-03-01", "end": "2025-02-28", "filed": "2025-04-24", "accession": "0000916789-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678925000012/0000916789-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23065000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-03-01", "end": "2025-02-28", "filed": "2025-04-24", "accession": "0000916789-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678925000012/0000916789-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 113213000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-03-01", "end": "2025-02-28", "filed": "2025-04-24", "accession": "0000916789-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678925000012/0000916789-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-29", "filed": "2024-04-24", "accession": "0000916789-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678924000015/0000916789-24-000015-index.html", "eps": { "value": 7.03, "tag": "EarningsPerShareDiluted", "start": "2023-03-01", "end": "2024-02-29", "filed": "2024-04-24", "accession": "0000916789-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678924000015/0000916789-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2005050000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-03-01", "end": "2024-02-29", "filed": "2024-04-24", "accession": "0000916789-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678924000015/0000916789-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 168594000, "tag": "NetIncomeLoss", "start": "2023-03-01", "end": "2024-02-29", "filed": "2024-04-24", "accession": "0000916789-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678924000015/0000916789-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23970000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-03-01", "end": "2024-02-29", "filed": "2024-04-24", "accession": "0000916789-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678924000015/0000916789-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 306067000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-03-01", "end": "2024-02-29", "filed": "2024-04-24", "accession": "0000916789-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678924000015/0000916789-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-02-28", "filed": "2023-04-27", "accession": "0000916789-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678923000017/0000916789-23-000017-index.html", "eps": { "value": 5.95, "tag": "EarningsPerShareDiluted", "start": "2022-03-01", "end": "2023-02-28", "filed": "2023-04-27", "accession": "0000916789-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678923000017/0000916789-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2072667000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-03-01", "end": "2023-02-28", "filed": "2023-04-27", "accession": "0000916789-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678923000017/0000916789-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 143273000, "tag": "NetIncomeLoss", "start": "2022-03-01", "end": "2023-02-28", "filed": "2023-04-27", "accession": "0000916789-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678923000017/0000916789-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24090000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-03-01", "end": "2023-02-28", "filed": "2023-04-27", "accession": "0000916789-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678923000017/0000916789-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 208242000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-03-01", "end": "2023-02-28", "filed": "2023-04-27", "accession": "0000916789-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/916789/000091678923000017/0000916789-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GERN", "source_ticker": "GERN", "name": "GERON", "group": "Health Care", "weight_percent": 0.02, "holding_price": 1.23, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -68585000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -111037000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 570540000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 344668000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 225872000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 77560000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 119547000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26659000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 520271000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 111542000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 666662989, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 3110000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 12338000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 12338000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 12372000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 135310000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 4.664350648186334, "cash_runway_years": 0.6985059034375929, "near_term_maturity_to_cash": 0.04009798865394533 }, "observation_status": "sec-xbrl-unreviewed", "cik": 886744, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 3110000.0, 12338000.0, 12338000.0, 12372000.0, 135310000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000886744.json", "sha256": "86c2aec8b184d9c7d99f96c159c9a6bd2d0fc2f8eb010ce9dd13de758ec07712", "retrieved_at": "2026-10-17T22:49:43.557125+00:00", "raw_path": "data/raw/86c2aec8b184d9c7d99f96c159c9a6bd2d0fc2f8eb010ce9dd13de758ec07712.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "eps": { "value": -0.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -83500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 666662989, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -111037000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0000886744-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000088674426000008/0000886744-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-027982", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017025027982/0000950170-25-027982-index.html", "eps": { "value": -0.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-027982", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017025027982/0000950170-25-027982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -174572000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-027982", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017025027982/0000950170-25-027982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 646033247, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-027982", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017025027982/0000950170-25-027982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -218618000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-027982", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017025027982/0000950170-25-027982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022056", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017024022056/0000950170-24-022056-index.html", "eps": { "value": -0.32, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022056", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017024022056/0000950170-24-022056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 237000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022056", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017024022056/0000950170-24-022056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -184127000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022056", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017024022056/0000950170-24-022056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 570645405, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022056", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017024022056/0000950170-24-022056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -167743000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022056", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017024022056/0000950170-24-022056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008437", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017023008437/0000950170-23-008437-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008437", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017023008437/0000950170-23-008437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 596000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008437", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017023008437/0000950170-23-008437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -141901000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008437", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017023008437/0000950170-23-008437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 380784846, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008437", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017023008437/0000950170-23-008437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -127379000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008437", "source_url": "https://www.sec.gov/Archives/edgar/data/886744/000095017023008437/0000950170-23-008437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BKSY", "source_ticker": "BKSY", "name": "BLACKSKY TECHNOLOGY CLASS A", "group": "Industrials", "weight_percent": 0.02, "holding_price": 18.45, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 106575000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -46901000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -70260000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -28311000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 386246000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 291371000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 94875000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 42445000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 193180000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 14946000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 30343000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14232000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 206795000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 59461000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33576000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 7971000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 8567000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5754000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 596000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 185000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.44007506450856204, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -3.1380302422052724, "share_based_compensation_to_revenue": 0.13353976073187895, "current_ratio": 3.477825801786045, "cash_runway_years": 1.4992405778672602, "near_term_maturity_to_cash": 0.1877959712569207 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1753539, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7971000.0, 8567000.0, 5754000.0, 596000.0, 0.0 ], "thereafter": 185000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001753539.json", "sha256": "4db6c254753656f3a5987a4b9eb2b9c4e5f0bc14a9a69b5832ec03343d27a708", "retrieved_at": "2026-10-17T22:49:43.775182+00:00", "raw_path": "data/raw/4db6c254753656f3a5987a4b9eb2b9c4e5f0bc14a9a69b5832ec03343d27a708.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "eps": { "value": -2.09, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 106575000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -70260000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33576000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28311000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001753539-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353926000032/0001753539-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001753539-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353925000030/0001753539-25-000030-index.html", "eps": { "value": -2.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001753539-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353925000030/0001753539-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 102093000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001753539-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353925000030/0001753539-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57218000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001753539-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353925000030/0001753539-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21443000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001753539-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353925000030/0001753539-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -6384000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001753539-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353925000030/0001753539-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001753539-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353924000032/0001753539-24-000032-index.html", "eps": { "value": -0.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001753539-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353924000032/0001753539-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 94492000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001753539-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353924000032/0001753539-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53859000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001753539-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353924000032/0001753539-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135451000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001753539-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353924000032/0001753539-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17421000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001753539-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353924000032/0001753539-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001753539-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353923000020/0001753539-23-000020-index.html", "eps": { "value": -0.63, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001753539-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353923000020/0001753539-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 65350000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001753539-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353923000020/0001753539-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74172000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001753539-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353923000020/0001753539-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117821000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001753539-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353923000020/0001753539-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -44456000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001753539-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1753539/000175353923000020/0001753539-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INN", "source_ticker": "INN", "name": "SUMMIT HOTEL PROPERTIES REIT", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 6.42, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 729472000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 65685000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 149030000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2776030000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1502059000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 862155000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 36110000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8793000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106850000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15402000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 288032000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 562000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 461938000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 200293000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 449042000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 4276000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09004458018950694, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012053923934023512, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 7.976516200498477 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1497645, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 288032000.0, 562000.0, 461938000.0, 200293000.0, 449042000.0 ], "thereafter": 4276000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001497645.json", "sha256": "6eb1f2aa6780b246bda1d4092de076336c06f10e45656a82ced046e9df4a5485", "retrieved_at": "2026-10-17T22:49:44.360530+00:00", "raw_path": "data/raw/6eb1f2aa6780b246bda1d4092de076336c06f10e45656a82ced046e9df4a5485.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "eps": { "value": -0.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 729472000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 106850000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 149030000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001497645-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764526000015/0001497645-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001497645-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764525000013/0001497645-25-000013-index.html", "eps": { "value": 0.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001497645-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764525000013/0001497645-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 731783000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001497645-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764525000013/0001497645-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 132365000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001497645-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764525000013/0001497645-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 166323000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001497645-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764525000013/0001497645-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001497645-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764524000013/0001497645-24-000013-index.html", "eps": { "value": -0.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001497645-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764524000013/0001497645-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 736127000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001497645-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764524000013/0001497645-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 105548000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001497645-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764524000013/0001497645-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 153641000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001497645-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764524000013/0001497645-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001497645-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764523000006/0001497645-23-000006-index.html", "eps": { "value": -0.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001497645-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764523000006/0001497645-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 675695000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001497645-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764523000006/0001497645-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 105142000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001497645-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764523000006/0001497645-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 169615000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001497645-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1497645/000149764523000006/0001497645-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ASC", "source_ticker": "ASC", "name": "ARDMORE SHIPPING CORP", "group": "Energy", "weight_percent": 0.02, "holding_price": 18.98, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "LINC", "source_ticker": "LINC", "name": "LINCOLN EDUCATIONAL SERVICES CORP", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 22.56, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 518241000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 30312000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19998000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 59311000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 86633000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 493164000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 293476000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 199688000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 28519000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 3394000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 19161000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5488000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 87032000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 100709000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31260, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.05849016191308677, "free_cash_flow": -27322000.0, "free_cash_flow_margin": -0.05272064541400622, "capex_intensity": 0.16716739895145308, "cfo_to_positive_net_income": 2.965846584658466, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 8.931054802592811, "share_based_compensation_to_revenue": 0.010589667741456196, "current_ratio": 0.8641928725337358, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1286613, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001286613.json", "sha256": "a0969d8034ca957a90e34de1fcffa664416027adaf3688b877b56d02f7cf49a9", "retrieved_at": "2026-10-17T22:49:44.772599+00:00", "raw_path": "data/raw/a0969d8034ca957a90e34de1fcffa664416027adaf3688b877b56d02f7cf49a9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 518241000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19998000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31260, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59311000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001140361-26-007380", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036126007380/0001140361-26-007380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001140361-25-006937", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036125006937/0001140361-25-006937-index.html", "eps": { "value": 0.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001140361-25-006937", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036125006937/0001140361-25-006937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 440064000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001140361-25-006937", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036125006937/0001140361-25-006937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9891000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001140361-25-006937", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036125006937/0001140361-25-006937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30890790, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001140361-25-006937", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036125006937/0001140361-25-006937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29306000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001140361-25-006937", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036125006937/0001140361-25-006937-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001140361-24-011175", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036124011175/0001140361-24-011175-index.html", "eps": { "value": 0.85, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001140361-24-011175", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036124011175/0001140361-24-011175-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 378070000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001140361-24-011175", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036124011175/0001140361-24-011175-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25997000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001140361-24-011175", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036124011175/0001140361-24-011175-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30540628, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001140361-24-011175", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036124011175/0001140361-24-011175-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25558000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001140361-24-011175", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036124011175/0001140361-24-011175-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001140361-23-010514", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036123010514/0001140361-23-010514-index.html", "eps": { "value": 0.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001140361-23-010514", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036123010514/0001140361-23-010514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 348287000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001140361-23-010514", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036123010514/0001140361-23-010514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12634000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001140361-23-010514", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036123010514/0001140361-23-010514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25879483, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001140361-23-010514", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036123010514/0001140361-23-010514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 882000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001140361-23-010514", "source_url": "https://www.sec.gov/Archives/edgar/data/1286613/000114036123010514/0001140361-23-010514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AVO", "source_ticker": "AVO", "name": "MISSION PRODUCE INC", "group": "Consumer Staples", "weight_percent": 0.02, "holding_price": 12.08, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1391200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 65200000, "tag": "OperatingIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37700000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 88600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 51400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 983000000, "tag": "Assets", "start": null, "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 363100000, "tag": "Liabilities", "start": null, "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 587300000, "tag": "StockholdersEquity", "start": null, "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 64800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 92800000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 4500000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 34600000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8800000, "tag": "ShareBasedCompensation", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 262200000, "tag": "AssetsCurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 134500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71332414, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 6100000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04686601495112133, "free_cash_flow": 37200000.0, "free_cash_flow_margin": 0.026739505462909718, "capex_intensity": 0.03694652098907418, "cfo_to_positive_net_income": 2.350132625994695, "total_debt": 100300000.0, "debt_to_assets": 0.10203458799593082, "net_debt": 35500000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0063254744105807935, "current_ratio": 1.9494423791821562, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1802974, "fiscal_year": "2025", "fiscal_end": "2025-10-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001802974.json", "sha256": "7276d674f9ca1b948ca212504ab329e6c25250f9cf2916a13e334b6fad5d27e4", "retrieved_at": "2026-10-17T22:49:45.348991+00:00", "raw_path": "data/raw/7276d674f9ca1b948ca212504ab329e6c25250f9cf2916a13e334b6fad5d27e4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "earnings": { "annual_history": [ { "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "eps": { "value": 0.53, "tag": "EarningsPerShareDiluted", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1391200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37700000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71332414, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-18", "accession": "0001802974-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297425000048/0001802974-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-10-31", "filed": "2024-12-19", "accession": "0001802974-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297424000053/0001802974-24-000053-index.html", "eps": { "value": 0.52, "tag": "EarningsPerShareDiluted", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-19", "accession": "0001802974-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297424000053/0001802974-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1234700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-19", "accession": "0001802974-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297424000053/0001802974-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36700000, "tag": "NetIncomeLoss", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-19", "accession": "0001802974-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297424000053/0001802974-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71012829, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-19", "accession": "0001802974-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297424000053/0001802974-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 93400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-19", "accession": "0001802974-24-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297424000053/0001802974-24-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-10-31", "filed": "2023-12-21", "accession": "0001802974-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297423000037/0001802974-23-000037-index.html", "eps": { "value": -0.04, "tag": "EarningsPerShareDiluted", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-21", "accession": "0001802974-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297423000037/0001802974-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 953900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-21", "accession": "0001802974-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297423000037/0001802974-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2800000, "tag": "NetIncomeLoss", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-21", "accession": "0001802974-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297423000037/0001802974-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70750239, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-21", "accession": "0001802974-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297423000037/0001802974-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-21", "accession": "0001802974-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297423000037/0001802974-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-31", "filed": "2022-12-22", "accession": "0001802974-22-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297422000050/0001802974-22-000050-index.html", "eps": { "value": -0.49, "tag": "EarningsPerShareDiluted", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-22", "accession": "0001802974-22-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297422000050/0001802974-22-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1045900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-22", "accession": "0001802974-22-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297422000050/0001802974-22-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34600000, "tag": "NetIncomeLoss", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-22", "accession": "0001802974-22-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297422000050/0001802974-22-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70647469, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-22", "accession": "0001802974-22-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297422000050/0001802974-22-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-22", "accession": "0001802974-22-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1802974/000180297422000050/0001802974-22-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KOPN", "source_ticker": "KOPN", "name": "KOPIN CORP", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 3.81, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 39323731, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -9854135, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2606549, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -15538486, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1437339, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 108394257, "tag": "Assets", "start": null, "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 36720613, "tag": "Liabilities", "start": null, "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 64117163, "tag": "StockholdersEquity", "start": null, "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 36400000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3032295, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 91805967, "tag": "AssetsCurrent", "start": null, "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 33988324, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175149755, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.2505900317546166, "free_cash_flow": -16975825.0, "free_cash_flow_margin": -0.43169415943771966, "capex_intensity": 0.0365514401469179, "cfo_to_positive_net_income": -5.961325108409625, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07711107066620916, "current_ratio": 2.701103090578988, "cash_runway_years": 2.342570569616628, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 771266, "fiscal_year": "2025", "fiscal_end": "2025-12-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000771266.json", "sha256": "53964fe54b17113eaf24b94a7d2727b2925e9b78f6b65e6093119e231ce5bb32", "retrieved_at": "2026-10-17T22:49:45.390589+00:00", "raw_path": "data/raw/53964fe54b17113eaf24b94a7d2727b2925e9b78f6b65e6093119e231ce5bb32.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "earnings": { "annual_history": [ { "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "eps": { "value": 0.01, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 39323731, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2606549, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175149755, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15538486, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2025-12-27", "filed": "2026-04-13", "accession": "0001493152-26-016338", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315226016338/0001493152-26-016338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-04-17", "accession": "0001641172-25-005135", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000164117225005135/0001641172-25-005135-index.html", "eps": { "value": -0.33, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-04-17", "accession": "0001641172-25-005135", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000164117225005135/0001641172-25-005135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50335167, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-04-17", "accession": "0001641172-25-005135", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000164117225005135/0001641172-25-005135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43877896, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-04-17", "accession": "0001641172-25-005135", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000164117225005135/0001641172-25-005135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132875913, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-04-17", "accession": "0001641172-25-005135", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000164117225005135/0001641172-25-005135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14226605, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-04-17", "accession": "0001641172-25-005135", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000164117225005135/0001641172-25-005135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-03-14", "accession": "0001493152-24-009985", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315224009985/0001493152-24-009985-index.html", "eps": { "value": -0.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-14", "accession": "0001493152-24-009985", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315224009985/0001493152-24-009985-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 40394177, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-14", "accession": "0001493152-24-009985", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315224009985/0001493152-24-009985-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19748219, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-14", "accession": "0001493152-24-009985", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315224009985/0001493152-24-009985-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 108976245, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-14", "accession": "0001493152-24-009985", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315224009985/0001493152-24-009985-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15260677, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-14", "accession": "0001493152-24-009985", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315224009985/0001493152-24-009985-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001493152-23-007614", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315223007614/0001493152-23-007614-index.html", "eps": null, "revenue": { "value": 47401190, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001493152-23-007614", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315223007614/0001493152-23-007614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19325917, "tag": "NetIncomeLoss", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001493152-23-007614", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315223007614/0001493152-23-007614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -17687250, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001493152-23-007614", "source_url": "https://www.sec.gov/Archives/edgar/data/771266/000149315223007614/0001493152-23-007614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STAA", "source_ticker": "STAA", "name": "STAAR SURGICAL", "group": "Health Care", "weight_percent": 0.02, "holding_price": 22.26, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 239442000, "tag": "Revenues", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -91713000, "tag": "OperatingIncomeLoss", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80448000, "tag": "NetIncomeLoss", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -34230000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5820000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 451678000, "tag": "Assets", "start": null, "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 107494000, "tag": "Liabilities", "start": null, "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 344184000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 153150000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30588000, "tag": "ShareBasedCompensation", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 311545000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 68504000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49568000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 6461000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.38302804019344977, "free_cash_flow": -40050000.0, "free_cash_flow_margin": -0.1672638885408575, "capex_intensity": 0.0243065126418924, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.12774701180244066, "current_ratio": 4.547836622678967, "cash_runway_years": 4.474145486415425, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 718937, "fiscal_year": "2026", "fiscal_end": "2026-01-02", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000718937.json", "sha256": "761346e10ca5e2f8817f7e9b1c7141045d77753fcee8959c6f91dc33ef0f57a8", "retrieved_at": "2026-10-17T22:49:45.547259+00:00", "raw_path": "data/raw/761346e10ca5e2f8817f7e9b1c7141045d77753fcee8959c6f91dc33ef0f57a8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "eps": { "value": -1.62, "tag": "EarningsPerShareDiluted", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 239442000, "tag": "Revenues", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80448000, "tag": "NetIncomeLoss", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49568000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -34230000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-28", "end": "2026-01-02", "filed": "2026-03-03", "accession": "0000718937-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000071893726000004/0000718937-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-27", "filed": "2025-02-21", "accession": "0000950170-25-024813", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000095017025024813/0000950170-25-024813-index.html", "eps": { "value": -0.41, "tag": "EarningsPerShareDiluted", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-21", "accession": "0000950170-25-024813", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000095017025024813/0000950170-25-024813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 313901000, "tag": "Revenues", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-21", "accession": "0000950170-25-024813", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000095017025024813/0000950170-25-024813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20208000, "tag": "NetIncomeLoss", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-21", "accession": "0000950170-25-024813", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000095017025024813/0000950170-25-024813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49125000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-21", "accession": "0000950170-25-024813", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000095017025024813/0000950170-25-024813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15725000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-21", "accession": "0000950170-25-024813", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000095017025024813/0000950170-25-024813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-29", "filed": "2024-02-27", "accession": "0000950170-24-020572", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000095017024020572/0000950170-24-020572-index.html", "eps": { "value": 0.43, "tag": "EarningsPerShareDiluted", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-27", "accession": "0000950170-24-020572", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000095017024020572/0000950170-24-020572-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 322415000, "tag": "Revenues", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-27", "accession": "0000950170-24-020572", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000095017024020572/0000950170-24-020572-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21347000, "tag": "NetIncomeLoss", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-27", "accession": "0000950170-24-020572", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000095017024020572/0000950170-24-020572-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49427000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-27", "accession": "0000950170-24-020572", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000095017024020572/0000950170-24-020572-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14594000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-02-27", "accession": "0000950170-24-020572", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000095017024020572/0000950170-24-020572-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-30", "filed": "2023-02-23", "accession": "0001564590-23-002249", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000156459023002249/0001564590-23-002249-index.html", "eps": { "value": 0.78, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-23", "accession": "0001564590-23-002249", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000156459023002249/0001564590-23-002249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 284391000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-23", "accession": "0001564590-23-002249", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000156459023002249/0001564590-23-002249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38755000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-23", "accession": "0001564590-23-002249", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000156459023002249/0001564590-23-002249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49380000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-23", "accession": "0001564590-23-002249", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000156459023002249/0001564590-23-002249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35715000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-02-23", "accession": "0001564590-23-002249", "source_url": "https://www.sec.gov/Archives/edgar/data/718937/000156459023002249/0001564590-23-002249-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ESRT", "source_ticker": "ESRT", "name": "EMPIRE STATE REALTY REIT CLASS A", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 4.73, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 766787000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 135649000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 249052000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4468961000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2646769000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1060002000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 132657000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 194762000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25171000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 270040000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 8122000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 53958000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 159276000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 149646000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 398890000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 513111000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1114130000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1769057117556766, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.032826586783552665, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.4067482303986974 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1541401, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 53958000.0, 159276000.0, 149646000.0, 398890000.0, 513111000.0 ], "thereafter": 1114130000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001541401.json", "sha256": "9976e4c5d463b6967cdbaf57b4cd88aa34420140cc2b847773fd4a0f4d1a50a0", "retrieved_at": "2026-10-17T22:49:46.160582+00:00", "raw_path": "data/raw/9976e4c5d463b6967cdbaf57b4cd88aa34420140cc2b847773fd4a0f4d1a50a0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "eps": { "value": 0.25, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 766787000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 270040000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 249052000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001541401-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140126000008/0001541401-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001541401-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140125000003/0001541401-25-000003-index.html", "eps": { "value": 0.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001541401-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140125000003/0001541401-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 766753000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001541401-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140125000003/0001541401-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 269019000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001541401-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140125000003/0001541401-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 260892000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001541401-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000154140125000003/0001541401-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007642", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000162828024007642/0001628280-24-007642-index.html", "eps": { "value": 0.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007642", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000162828024007642/0001628280-24-007642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 739572000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007642", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000162828024007642/0001628280-24-007642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 265633000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007642", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000162828024007642/0001628280-24-007642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 232491000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007642", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000162828024007642/0001628280-24-007642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005408", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000162828023005408/0001628280-23-005408-index.html", "eps": { "value": 0.22, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005408", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000162828023005408/0001628280-23-005408-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 727041000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005408", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000162828023005408/0001628280-23-005408-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 269948000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005408", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000162828023005408/0001628280-23-005408-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 211173000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005408", "source_url": "https://www.sec.gov/Archives/edgar/data/1541401/000162828023005408/0001628280-23-005408-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CCSI", "source_ticker": "CCSI", "name": "CONSENSUS CLOUD SOLUTIONS INC", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 37.06, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 349696000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 150239000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 84527000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 136086000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 30233000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 663815000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 650042000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 13773000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 74685000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 551322000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7047000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 18733000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17693000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 117159000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 65538000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19449162, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 23200000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 7500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 547247000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.42962744784040996, "free_cash_flow": 105853000.0, "free_cash_flow_margin": 0.30270005948023426, "capex_intensity": 0.08645509242313323, "cfo_to_positive_net_income": 1.6099707785677948, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.050595374267935575, "current_ratio": 1.7876499130275565, "cash_runway_years": null, "near_term_maturity_to_cash": 0.1004217714400482 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1866633, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7500000.0, 7500000.0, 547247000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001866633.json", "sha256": "48df98248b628e791e18d289aa7b279b6af5a8884852aecea5ed1b3e5884af94", "retrieved_at": "2026-10-17T22:49:46.569314+00:00", "raw_path": "data/raw/48df98248b628e791e18d289aa7b279b6af5a8884852aecea5ed1b3e5884af94.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "eps": { "value": 4.35, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 349696000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 84527000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19449162, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 136086000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001866633-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663326000004/0001866633-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001866633-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663325000004/0001866633-25-000004-index.html", "eps": { "value": 4.62, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001866633-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663325000004/0001866633-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 350382000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001866633-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663325000004/0001866633-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 89435000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001866633-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663325000004/0001866633-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19383849, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001866633-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663325000004/0001866633-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 121747000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001866633-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663325000004/0001866633-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001866633-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663324000004/0001866633-24-000004-index.html", "eps": { "value": 3.94, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001866633-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663324000004/0001866633-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 362562000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001866633-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663324000004/0001866633-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 77295000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001866633-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663324000004/0001866633-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19600952, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001866633-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663324000004/0001866633-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 114113000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001866633-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663324000004/0001866633-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001866633-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663323000019/0001866633-23-000019-index.html", "eps": { "value": 3.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001866633-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663323000019/0001866633-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 362422000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001866633-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663323000019/0001866633-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72714000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001866633-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663323000019/0001866633-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19953785, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001866633-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663323000019/0001866633-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83149000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001866633-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1866633/000186663323000019/0001866633-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ABUS", "source_ticker": "ABUS", "name": "ARBUTUS BIOPHARMA CORP", "group": "Health Care", "weight_percent": 0.02, "holding_price": 4.29, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 14083000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -38160000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33501000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -39637000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 0, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 94618000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 18042000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 76576000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18008000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6953000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 94456000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 6006000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 191599600, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -2.709649932542782, "free_cash_flow": -39637000.0, "free_cash_flow_margin": -2.8145281545125327, "capex_intensity": 0.0, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.49371582759355254, "current_ratio": 15.726939726939728, "cash_runway_years": 0.45432298105305646, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1447028, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001447028.json", "sha256": "d0c406f420689ef604e97fe778a55d59191ec33b490a85e5747539352bb315a4", "retrieved_at": "2026-10-17T22:49:47.122166+00:00", "raw_path": "data/raw/d0c406f420689ef604e97fe778a55d59191ec33b490a85e5747539352bb315a4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14083000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33501000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 191599600, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -39637000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001447028-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702826000017/0001447028-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001447028-25-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702825000083/0001447028-25-000083-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001447028-25-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702825000083/0001447028-25-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6171000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001447028-25-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702825000083/0001447028-25-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69920000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001447028-25-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702825000083/0001447028-25-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 185608874, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001447028-25-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702825000083/0001447028-25-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -64850000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001447028-25-000083", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702825000083/0001447028-25-000083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001447028-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702824000035/0001447028-24-000035-index.html", "eps": { "value": -0.44, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001447028-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702824000035/0001447028-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18141000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001447028-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702824000035/0001447028-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -72849000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001447028-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702824000035/0001447028-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 165960379, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001447028-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702824000035/0001447028-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -85936000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001447028-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702824000035/0001447028-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001447028-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702823000018/0001447028-23-000018-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001447028-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702823000018/0001447028-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 39019000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001447028-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702823000018/0001447028-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69456000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001447028-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702823000018/0001447028-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 150939337, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001447028-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702823000018/0001447028-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35356000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001447028-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1447028/000144702823000018/0001447028-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LYTS", "source_ticker": "LYTS", "name": "LSI INDUSTRIES INC", "group": "Industrials", "weight_percent": 0.02, "holding_price": 20.23, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 689397000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 38403000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22579000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 44148000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5142000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 829864000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 14249000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 245931000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 10000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 5928000, "tag": "InterestExpense", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 16565000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3946000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 295885000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 149919000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33707000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 98109000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.055705203242833956, "free_cash_flow": 39006000.0, "free_cash_flow_margin": 0.05657988067833193, "capex_intensity": 0.007458692161410624, "cfo_to_positive_net_income": 1.9552681695380663, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 6.478238866396761, "share_based_compensation_to_revenue": 0.005723842720522428, "current_ratio": 1.9736324281778828, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 763532, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000763532.json", "sha256": "eea636a36a2bd55e6c692798d6c39c6d3b16f7affd64e7d820e164478d37d41e", "retrieved_at": "2026-10-17T22:49:47.174172+00:00", "raw_path": "data/raw/eea636a36a2bd55e6c692798d6c39c6d3b16f7affd64e7d820e164478d37d41e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "eps": { "value": 0.67, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 689397000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22579000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33707000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44148000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029621", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774926029621/0001437749-26-029621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001437749-25-028862", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774925028862/0001437749-25-028862-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001437749-25-028862", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774925028862/0001437749-25-028862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 573377000, "tag": "Revenues", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001437749-25-028862", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774925028862/0001437749-25-028862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24383000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001437749-25-028862", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774925028862/0001437749-25-028862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30832000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001437749-25-028862", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774925028862/0001437749-25-028862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38118000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001437749-25-028862", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774925028862/0001437749-25-028862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-11", "accession": "0001437749-24-028964", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774924028964/0001437749-24-028964-index.html", "eps": { "value": 0.83, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-11", "accession": "0001437749-24-028964", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774924028964/0001437749-24-028964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 469638000, "tag": "Revenues", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-11", "accession": "0001437749-24-028964", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774924028964/0001437749-24-028964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24977000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-11", "accession": "0001437749-24-028964", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774924028964/0001437749-24-028964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30068000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-11", "accession": "0001437749-24-028964", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774924028964/0001437749-24-028964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43392000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-11", "accession": "0001437749-24-028964", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774924028964/0001437749-24-028964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001437749-23-025488", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774923025488/0001437749-23-025488-index.html", "eps": { "value": 0.88, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001437749-23-025488", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774923025488/0001437749-23-025488-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 496979000, "tag": "Revenues", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001437749-23-025488", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774923025488/0001437749-23-025488-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25762000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001437749-23-025488", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774923025488/0001437749-23-025488-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29316000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001437749-23-025488", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774923025488/0001437749-23-025488-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49588000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001437749-23-025488", "source_url": "https://www.sec.gov/Archives/edgar/data/763532/000143774923025488/0001437749-23-025488-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACNB", "source_ticker": "ACNB", "name": "ACNB CORP", "group": "Financials", "weight_percent": 0.02, "holding_price": 63.18, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 191821000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37051000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 53643000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1076000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3228126000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2808152000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 419974000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 65648000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 64740000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 40122000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6737000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10290148, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 642000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 11164000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 715579, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000715579.json", "sha256": "eaa278378f8229481b18e86f247c7bb3fcacf4f64a877a3d399ee2e173795c87", "retrieved_at": "2026-10-17T22:49:47.544818+00:00", "raw_path": "data/raw/eaa278378f8229481b18e86f247c7bb3fcacf4f64a877a3d399ee2e173795c87.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "eps": { "value": 3.6, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 191821000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37051000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10290148, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 53643000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017229", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000162828026017229/0001628280-26-017229-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000715579-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000071557925000030/0000715579-25-000030-index.html", "eps": { "value": 3.73, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000715579-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000071557925000030/0000715579-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 132195000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000715579-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000071557925000030/0000715579-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31846000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000715579-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000071557925000030/0000715579-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8536965, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000715579-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000071557925000030/0000715579-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39782000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000715579-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000071557925000030/0000715579-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000715579-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000071557924000028/0000715579-24-000028-index.html", "eps": { "value": 3.71, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000715579-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000071557924000028/0000715579-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 31688000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000715579-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000071557924000028/0000715579-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8536125, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000715579-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000071557924000028/0000715579-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40602000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000715579-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000071557924000028/0000715579-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000715579-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000071557923000015/0000715579-23-000015-index.html", "eps": null, "revenue": null, "net_income": { "value": 35752000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000715579-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000071557923000015/0000715579-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 39201000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000715579-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/715579/000071557923000015/0000715579-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RCAT", "source_ticker": "RCAT", "name": "RED CAT HOLDINGS INC", "group": "Industrials", "weight_percent": 0.02, "holding_price": 4.9, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 40729000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -66597000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -72075000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 273677000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 27845000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 245832000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 350000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2265000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 226938000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 14846000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98957000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 249249000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 350000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.6351248496157529, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 15.286137680183215, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 748268, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 350000.0, 0.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000748268.json", "sha256": "a2ec0b48251add9d139a753ae9f3690d31db7a619f396917d494bfbea4bc42d5", "retrieved_at": "2026-10-17T22:49:47.637137+00:00", "raw_path": "data/raw/a2ec0b48251add9d139a753ae9f3690d31db7a619f396917d494bfbea4bc42d5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "eps": { "value": -0.73, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 40729000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -72075000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98957000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019861", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000162828026019861/0001628280-26-019861-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-04-30", "filed": "2024-08-08", "accession": "0001554795-24-000195", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000155479524000195/0001554795-24-000195-index.html", "eps": null, "revenue": { "value": 4173005, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-08-08", "accession": "0001554795-24-000195", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000155479524000195/0001554795-24-000195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24052629, "tag": "NetIncomeLoss", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-08-08", "accession": "0001554795-24-000195", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000155479524000195/0001554795-24-000195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-04-30", "filed": "2023-07-27", "accession": "0001554795-23-000231", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000155479523000231/0001554795-23-000231-index.html", "eps": null, "revenue": { "value": 9911780, "tag": "Revenues", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-07-27", "accession": "0001554795-23-000231", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000155479523000231/0001554795-23-000231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27087737, "tag": "NetIncomeLoss", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-07-27", "accession": "0001554795-23-000231", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000155479523000231/0001554795-23-000231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -29199420, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-07-27", "accession": "0001554795-23-000231", "source_url": "https://www.sec.gov/Archives/edgar/data/748268/000155479523000231/0001554795-23-000231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GLIBK", "source_ticker": "GLIBK", "name": "LIBERTY CAPITAL SERIES C", "group": "Communication", "weight_percent": 0.02, "holding_price": 20.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1046000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -347000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -309000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 370000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 248000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3234000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1528000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1688000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 416000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 979000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 212000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 615000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 196000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 299000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 603000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 5000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 73000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.3317399617590822, "free_cash_flow": 122000000.0, "free_cash_flow_margin": 0.11663479923518165, "capex_intensity": 0.23709369024856597, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0124282982791587, "current_ratio": 3.1377551020408165, "cash_runway_years": null, "near_term_maturity_to_cash": 9.615384615384616e-06 }, "observation_status": "sec-xbrl-unreviewed", "cik": 2057463, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4000.0, 4000.0, 603000.0, 5000.0, 73000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002057463.json", "sha256": "4554e353d11e310e93f559a1bf15a1a82b406b5c848b0f9c8ac16bc641a2390e", "retrieved_at": "2026-10-17T22:49:47.928177+00:00", "raw_path": "data/raw/4554e353d11e310e93f559a1bf15a1a82b406b5c848b0f9c8ac16bc641a2390e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "eps": { "value": -9.97, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1046000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -309000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 370000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "eps": { "value": 2.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1016000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 278000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CMRE", "source_ticker": "CMRE", "name": "COSTAMARE", "group": "Industrials", "weight_percent": 0.02, "holding_price": 14.28, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "ADAM", "source_ticker": "ADAM", "name": "ADAMAS", "group": "Financials", "weight_percent": 0.02, "holding_price": 7.79, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": 137802000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 149048000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 134040000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8154000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 12638847000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11208410000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1426922000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 210333000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 23125000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8197000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91510000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1502000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 125461000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 279113000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 197500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 133758000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1273685, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 125461000.0, 0.0, 0.0, 279113000.0, 197500000.0 ], "thereafter": 133758000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001273685.json", "sha256": "4d7dea07ee011f01860df66eb585035328ef6a13e170e825c738c589d7682ad4", "retrieved_at": "2026-10-17T22:49:48.850451+00:00", "raw_path": "data/raw/4d7dea07ee011f01860df66eb585035328ef6a13e170e825c738c589d7682ad4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "eps": { "value": 1.1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 149048000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91510000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 134040000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001273685-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368526000029/0001273685-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001273685-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368525000028/0001273685-25-000028-index.html", "eps": { "value": -1.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001273685-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368525000028/0001273685-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -62029000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001273685-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368525000028/0001273685-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90815000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001273685-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368525000028/0001273685-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14071000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001273685-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368525000028/0001273685-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001273685-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368524000033/0001273685-24-000033-index.html", "eps": { "value": -0.99, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001273685-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368524000033/0001273685-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -48665000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001273685-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368524000033/0001273685-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91042000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001273685-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368524000033/0001273685-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29953000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001273685-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368524000033/0001273685-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001273685-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368523000045/0001273685-23-000045-index.html", "eps": { "value": -0.9, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001273685-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368523000045/0001273685-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -298605000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001273685-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368523000045/0001273685-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 377287000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001273685-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368523000045/0001273685-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 91783000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001273685-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1273685/000127368523000045/0001273685-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TCBX", "source_ticker": "TCBX", "name": "THIRD COAST BANCSHARES INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 41.4, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 66291000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091656", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000119312526091656/0001193125-26-091656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 50837000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091656", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000119312526091656/0001193125-26-091656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5340759000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091656", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000119312526091656/0001193125-26-091656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4809732000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091656", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000119312526091656/0001193125-26-091656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 531027000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091656", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000119312526091656/0001193125-26-091656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 175202000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091656", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000119312526091656/0001193125-26-091656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1608000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091656", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000119312526091656/0001193125-26-091656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17477207, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091656", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000119312526091656/0001193125-26-091656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1781730, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001781730.json", "sha256": "100695f71559e1294e4ebb595fa354a63461f8c91177a48c9a378a36c46279a8", "retrieved_at": "2026-10-17T22:49:49.299184+00:00", "raw_path": "data/raw/100695f71559e1294e4ebb595fa354a63461f8c91177a48c9a378a36c46279a8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1781730/000119312526091656/0001193125-26-091656-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091656", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000119312526091656/0001193125-26-091656-index.html", "eps": { "value": 3.79, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091656", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000119312526091656/0001193125-26-091656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 66291000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091656", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000119312526091656/0001193125-26-091656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17477207, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091656", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000119312526091656/0001193125-26-091656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50837000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091656", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000119312526091656/0001193125-26-091656-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033724", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000095017025033724/0000950170-25-033724-index.html", "eps": { "value": 2.78, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033724", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000095017025033724/0000950170-25-033724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 47671000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033724", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000095017025033724/0000950170-25-033724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17133845, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033724", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000095017025033724/0000950170-25-033724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35136000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033724", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000095017025033724/0000950170-25-033724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027956", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000095017024027956/0000950170-24-027956-index.html", "eps": { "value": 1.98, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027956", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000095017024027956/0000950170-24-027956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 33401000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027956", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000095017024027956/0000950170-24-027956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16877891, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027956", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000095017024027956/0000950170-24-027956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39075000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027956", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000095017024027956/0000950170-24-027956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008204", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000095017023008204/0000950170-23-008204-index.html", "eps": { "value": 1.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008204", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000095017023008204/0000950170-23-008204-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 18659000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008204", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000095017023008204/0000950170-23-008204-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13754610, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008204", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000095017023008204/0000950170-23-008204-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21791000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008204", "source_url": "https://www.sec.gov/Archives/edgar/data/1781730/000095017023008204/0000950170-23-008204-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BVS", "source_ticker": "BVS", "name": "BIOVENTUS CLASS A", "group": "Health Care", "weight_percent": 0.02, "holding_price": 13.81, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 568087000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 53975000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22732000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 74673000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2562000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 683559000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 455112000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 184105000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 51238000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 278951000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 15000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 47011000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12673000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 272842000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 160380000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68914895, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2074000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09501185557845894, "free_cash_flow": 72111000.0, "free_cash_flow_margin": 0.12693654317032427, "capex_intensity": 0.004509872607540747, "cfo_to_positive_net_income": 3.284928734823157, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.022308202792882075, "current_ratio": 1.7012220975183938, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1665988, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001665988.json", "sha256": "798f93b7b8821122c9f5ca4984cb96153cd7cabd020c45f5965989eca2c52c1f", "retrieved_at": "2026-10-17T22:49:49.246342+00:00", "raw_path": "data/raw/798f93b7b8821122c9f5ca4984cb96153cd7cabd020c45f5965989eca2c52c1f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "eps": { "value": 0.33, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 568087000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22732000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68914895, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74673000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001665988-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000166598826000011/0001665988-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011831", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828025011831/0001628280-25-011831-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011831", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828025011831/0001628280-25-011831-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 573280000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011831", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828025011831/0001628280-25-011831-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33542000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011831", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828025011831/0001628280-25-011831-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64547474, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011831", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828025011831/0001628280-25-011831-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38795000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011831", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828025011831/0001628280-25-011831-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010376", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828024010376/0001628280-24-010376-index.html", "eps": { "value": -2.49, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010376", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828024010376/0001628280-24-010376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 512345000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010376", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828024010376/0001628280-24-010376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -156230000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010376", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828024010376/0001628280-24-010376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62647554, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010376", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828024010376/0001628280-24-010376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15344000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010376", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828024010376/0001628280-24-010376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010151", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828023010151/0001628280-23-010151-index.html", "eps": { "value": -2.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010151", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828023010151/0001628280-23-010151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 512117000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010151", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828023010151/0001628280-23-010151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -158704000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010151", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828023010151/0001628280-23-010151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61389107, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010151", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828023010151/0001628280-23-010151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13537000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010151", "source_url": "https://www.sec.gov/Archives/edgar/data/1665988/000162828023010151/0001628280-23-010151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GIC", "source_ticker": "GIC", "name": "GLOBAL INDUSTRIAL", "group": "Industrials", "weight_percent": 0.02, "holding_price": 44.06, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1379100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 97600000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 77800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3100000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 580800000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 267600000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 313200000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 67500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7700000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7400000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 396500000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 178500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2700000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 9100000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07077079254586324, "free_cash_flow": 74700000.0, "free_cash_flow_margin": 0.054165760278442464, "capex_intensity": 0.002247842796026394, "cfo_to_positive_net_income": 1.0790568654646324, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005365818287288811, "current_ratio": 2.2212885154061626, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 945114, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000945114.json", "sha256": "a4341390f8c5c154f631034dad6afbf60190b28302560e08363a0c1b7296e612", "retrieved_at": "2026-10-17T22:49:50.040834+00:00", "raw_path": "data/raw/a4341390f8c5c154f631034dad6afbf60190b28302560e08363a0c1b7296e612.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "eps": { "value": 1.85, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1379100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 72100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012945", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000162828026012945/0001628280-26-012945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000945114-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511425000012/0000945114-25-000012-index.html", "eps": { "value": 1.58, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000945114-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511425000012/0000945114-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1315900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000945114-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511425000012/0000945114-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000945114-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511425000012/0000945114-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000945114-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511425000012/0000945114-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000945114-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511425000012/0000945114-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000945114-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511424000016/0000945114-24-000016-index.html", "eps": { "value": 1.84, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000945114-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511424000016/0000945114-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1274300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000945114-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511424000016/0000945114-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000945114-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511424000016/0000945114-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000945114-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511424000016/0000945114-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 112000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000945114-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511424000016/0000945114-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000945114-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511423000019/0000945114-23-000019-index.html", "eps": { "value": 2.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000945114-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511423000019/0000945114-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1166100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000945114-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511423000019/0000945114-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 78800000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000945114-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511423000019/0000945114-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000945114-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511423000019/0000945114-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000945114-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/945114/000094511423000019/0000945114-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CTKB", "source_ticker": "CTKB", "name": "CYTEK BIOSCIENCES", "group": "Health Care", "weight_percent": 0.02, "holding_price": 5.41, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 201493000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -40384000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66539000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -4686000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4084000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 461542000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 119803000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 341739000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 90853000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7579000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24585000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 391996000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 77804000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127745939, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15074000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.20042383606378386, "free_cash_flow": -8770000.0, "free_cash_flow_margin": -0.043525085238693154, "capex_intensity": 0.020268694197813325, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.12201416426377094, "current_ratio": 5.038249961441571, "cash_runway_years": 19.388177550149383, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1831915, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001831915.json", "sha256": "83cae865f0ca1199fc1a0da24adefb794c42b6c4e8dbfb4f30c9b4c39f2c0ac6", "retrieved_at": "2026-10-17T22:49:50.059748+00:00", "raw_path": "data/raw/83cae865f0ca1199fc1a0da24adefb794c42b6c4e8dbfb4f30c9b4c39f2c0ac6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "eps": null, "revenue": { "value": 201493000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66539000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127745939, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -4686000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828026012352/0001628280-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008780", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828025008780/0001628280-25-008780-index.html", "eps": null, "revenue": { "value": 200453000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008780", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828025008780/0001628280-25-008780-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6020000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008780", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828025008780/0001628280-25-008780-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130611330, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008780", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828025008780/0001628280-25-008780-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25379000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008780", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828025008780/0001628280-25-008780-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010933", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828024010933/0001628280-24-010933-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010933", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828024010933/0001628280-24-010933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 193015000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010933", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828024010933/0001628280-24-010933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12148000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010933", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828024010933/0001628280-24-010933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135283044, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010933", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828024010933/0001628280-24-010933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5281000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010933", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000162828024010933/0001628280-24-010933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005610", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000095017023005610/0000950170-23-005610-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005610", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000095017023005610/0000950170-23-005610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 164036000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005610", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000095017023005610/0000950170-23-005610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2484000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005610", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000095017023005610/0000950170-23-005610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138562111, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005610", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000095017023005610/0000950170-23-005610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005610", "source_url": "https://www.sec.gov/Archives/edgar/data/1831915/000095017023005610/0000950170-23-005610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FLOC", "source_ticker": "FLOC", "name": "FLOWCO HOLDINGS CLASS A", "group": "Energy", "weight_percent": 0.02, "holding_price": 18.33, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 341761000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 149012000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41398000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 294370000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 127287000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1646351000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 288427000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 228626000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 4522000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 167819000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11026000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 260192000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 78011000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90673021, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 167819000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.4360123009939695, "free_cash_flow": 167083000.0, "free_cash_flow_margin": 0.4888884337300043, "capex_intensity": 0.372444486058971, "cfo_to_positive_net_income": 7.110729986955891, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.032262311966549724, "current_ratio": 3.3353245055184524, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 2035149, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 167819000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002035149.json", "sha256": "9a8ad0bb9c82e5ff4f7163de5c89d1e2f5d2de822eb721922a2369b96fdb9e28", "retrieved_at": "2026-10-17T22:49:50.184317+00:00", "raw_path": "data/raw/9a8ad0bb9c82e5ff4f7163de5c89d1e2f5d2de822eb721922a2369b96fdb9e28.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "eps": { "value": 1.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 341761000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41398000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90673021, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 294370000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "eps": null, "revenue": { "value": 258591000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": null, "operating_cash_flow": { "value": 179383000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "eps": null, "revenue": { "value": 74522000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": null, "operating_cash_flow": { "value": 81862000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077219", "source_url": "https://www.sec.gov/Archives/edgar/data/2035149/000119312526077219/0001193125-26-077219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FG", "source_ticker": "FG", "name": "F&G ANNUITIES AND LIFE INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 19.61, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5731000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 265000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 4681000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 98430000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 93513000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4804000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1486000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 665000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 269000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 10000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 550000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1220000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1934850, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 0.0, 500000000.0, 550000000.0, 0.0 ], "thereafter": 1220000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001934850.json", "sha256": "9820d6b283614340dce0cf882f3ef2767eb6a29dafb83b6ad4fffa6249dfe547", "retrieved_at": "2026-10-17T22:49:50.477401+00:00", "raw_path": "data/raw/9820d6b283614340dce0cf882f3ef2767eb6a29dafb83b6ad4fffa6249dfe547.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "eps": { "value": 1.88, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5731000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 265000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4681000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001934850-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485026000026/0001934850-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001934850-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485025000015/0001934850-25-000015-index.html", "eps": { "value": 4.88, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001934850-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485025000015/0001934850-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5744000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001934850-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485025000015/0001934850-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 639000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001934850-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485025000015/0001934850-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 131000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001934850-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485025000015/0001934850-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5999000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001934850-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485025000015/0001934850-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001934850-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485024000018/0001934850-24-000018-index.html", "eps": { "value": -0.47, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001934850-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485024000018/0001934850-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4500000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001934850-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485024000018/0001934850-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001934850-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485024000018/0001934850-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 124000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001934850-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485024000018/0001934850-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5834000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001934850-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485024000018/0001934850-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001934850-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485023000016/0001934850-23-000016-index.html", "eps": { "value": 4.18, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001934850-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485023000016/0001934850-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2340000000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001934850-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485023000016/0001934850-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 481000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001934850-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485023000016/0001934850-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001934850-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485023000016/0001934850-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3171000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001934850-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1934850/000193485023000016/0001934850-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CLDT", "source_ticker": "CLDT", "name": "CHATHAM LODGING TRUST REIT", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 14.14, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 295075000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 40876000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15053000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 64078000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1170381000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 392332000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 740802000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 24435000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 59749000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6256000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49992069, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 54000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 8967000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 24590000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 223681000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 410000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 94544000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13852749301025163, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 4.2568258818840095, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.021201389477251545, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1476045, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 24590000.0, 223681000.0, 410000.0 ], "thereafter": 94544000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001476045.json", "sha256": "c7b5f4e77054100927235d97c7b8b754e22c9a02324e795ca7d16e98f99de922", "retrieved_at": "2026-10-17T22:49:51.300702+00:00", "raw_path": "data/raw/c7b5f4e77054100927235d97c7b8b754e22c9a02324e795ca7d16e98f99de922.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 295075000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15053000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49992069, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64078000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006103", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000143774926006103/0001437749-26-006103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001476045-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604525000011/0001476045-25-000011-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001476045-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604525000011/0001476045-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 317209000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001476045-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604525000011/0001476045-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4166000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001476045-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604525000011/0001476045-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48900997, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001476045-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604525000011/0001476045-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73825000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001476045-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604525000011/0001476045-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001476045-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604524000019/0001476045-24-000019-index.html", "eps": { "value": -0.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001476045-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604524000019/0001476045-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 311109000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001476045-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604524000019/0001476045-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2644000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001476045-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604524000019/0001476045-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48847386, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001476045-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604524000019/0001476045-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 76442000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001476045-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604524000019/0001476045-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001476045-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604523000020/0001476045-23-000020-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001476045-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604523000020/0001476045-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 294851000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001476045-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604523000020/0001476045-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9805000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001476045-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604523000020/0001476045-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49058722, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001476045-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604523000020/0001476045-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71535000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001476045-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1476045/000147604523000020/0001476045-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ROOT", "source_ticker": "ROOT", "name": "ROOT INC CLASS A", "group": "Financials", "weight_percent": 0.02, "holding_price": 50.53, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1517100000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 61800000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 206500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 0, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1674500000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1278200000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 284300000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 669300000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 40100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1788882, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001788882.json", "sha256": "71c14e4b12e982715957c02fbfc3f33fc59777f06baef47a4c573b64f09f2efa", "retrieved_at": "2026-10-17T22:49:51.328585+00:00", "raw_path": "data/raw/71c14e4b12e982715957c02fbfc3f33fc59777f06baef47a4c573b64f09f2efa.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "eps": { "value": 2.36, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1517100000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 206500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001788882-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000178888226000014/0001788882-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008137", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828025008137/0001628280-25-008137-index.html", "eps": { "value": 1.83, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008137", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828025008137/0001628280-25-008137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1176500000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008137", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828025008137/0001628280-25-008137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30900000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008137", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828025008137/0001628280-25-008137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008137", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828025008137/0001628280-25-008137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 195700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-008137", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828025008137/0001628280-25-008137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005906", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828024005906/0001628280-24-005906-index.html", "eps": { "value": -10.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005906", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828024005906/0001628280-24-005906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 455000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005906", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828024005906/0001628280-24-005906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -147400000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005906", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828024005906/0001628280-24-005906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005906", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828024005906/0001628280-24-005906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005906", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828024005906/0001628280-24-005906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004580", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828023004580/0001628280-23-004580-index.html", "eps": { "value": -21.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004580", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828023004580/0001628280-23-004580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 310800000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004580", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828023004580/0001628280-23-004580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -297700000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004580", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828023004580/0001628280-23-004580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004580", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828023004580/0001628280-23-004580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -210600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004580", "source_url": "https://www.sec.gov/Archives/edgar/data/1788882/000162828023004580/0001628280-23-004580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMBP", "source_ticker": "AMBP", "name": "ARDAGH METAL PACKAGING SA", "group": "Materials", "weight_percent": 0.02, "holding_price": 4.67, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "SAFE", "source_ticker": "SAFE", "name": "SAFEHOLD INC", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 11.55, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 385552000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 100898000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 114469000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 47814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7249275000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4809396000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2408311000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 21705000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12549000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71786000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 79193000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 780000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 3371398000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.26169751421338755, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.41770260944011045, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0325481387724613, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1095651, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 10000000.0, 79193000.0, 780000000.0, 400000000.0 ], "thereafter": 3371398000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001095651.json", "sha256": "8efc3ae6a64be39a9012fdbf20bcaac7ec649f4fb0bad71f06b1300d19dd2acb", "retrieved_at": "2026-10-17T22:49:51.938882+00:00", "raw_path": "data/raw/8efc3ae6a64be39a9012fdbf20bcaac7ec649f4fb0bad71f06b1300d19dd2acb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "eps": { "value": 1.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 385552000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 114469000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71786000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001095651-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565126000010/0001095651-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001095651-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565125000006/0001095651-25-000006-index.html", "eps": { "value": 1.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001095651-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565125000006/0001095651-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 365685000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001095651-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565125000006/0001095651-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 105763000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001095651-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565125000006/0001095651-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71451000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001095651-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565125000006/0001095651-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37855000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001095651-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565125000006/0001095651-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001095651-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565124000009/0001095651-24-000009-index.html", "eps": { "value": -0.82, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001095651-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565124000009/0001095651-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 352578000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001095651-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565124000009/0001095651-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54973000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001095651-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565124000009/0001095651-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66690000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001095651-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565124000009/0001095651-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15391000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001095651-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000109565124000009/0001095651-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001675", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000155837023001675/0001558370-23-001675-index.html", "eps": { "value": 4.92, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001675", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000155837023001675/0001558370-23-001675-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 158051000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001675", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000155837023001675/0001558370-23-001675-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 421288000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001675", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000155837023001675/0001558370-23-001675-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80722000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001675", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000155837023001675/0001558370-23-001675-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47667000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001675", "source_url": "https://www.sec.gov/Archives/edgar/data/1095651/000155837023001675/0001558370-23-001675-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMRC", "source_ticker": "AMRC", "name": "AMERESCO INC CLASS A", "group": "Industrials", "weight_percent": 0.02, "holding_price": 20.09, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1769928000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 108745000, "tag": "OperatingIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56757000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 117598000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4291000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4158508000, "tag": "Assets", "start": null, "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1013225000, "tag": "StockholdersEquity", "start": null, "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 108516000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 149363000, "tag": "LongTermDebtCurrent", "start": null, "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 89211000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14130000, "tag": "ShareBasedCompensation", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1301134000, "tag": "AssetsCurrent", "start": null, "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 889008000, "tag": "LiabilitiesCurrent", "start": null, "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53140000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.06144035237591586, "free_cash_flow": 113307000.0, "free_cash_flow_margin": 0.06401785835356015, "capex_intensity": 0.0024243924046627886, "cfo_to_positive_net_income": 2.071955882093839, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007983375594939454, "current_ratio": 1.4635796303295359, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1488139, "fiscal_year": "2024", "fiscal_end": "2024-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001488139.json", "sha256": "5ce9d6dc14878614938d06fbe232650315c252c307d6ad320209d1891e3b5a8c", "retrieved_at": "2026-10-17T22:49:52.354576+00:00", "raw_path": "data/raw/5ce9d6dc14878614938d06fbe232650315c252c307d6ad320209d1891e3b5a8c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "earnings": { "annual_history": [ { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "eps": { "value": 1.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1769928000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56757000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53140000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117598000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001488139-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813925000018/0001488139-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001488139-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813924000014/0001488139-24-000014-index.html", "eps": { "value": 1.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001488139-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813924000014/0001488139-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1374633000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001488139-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813924000014/0001488139-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62470000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001488139-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813924000014/0001488139-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53228000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001488139-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813924000014/0001488139-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -69991000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001488139-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813924000014/0001488139-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001488139-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813923000014/0001488139-23-000014-index.html", "eps": { "value": 1.78, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001488139-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813923000014/0001488139-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1824422000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001488139-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813923000014/0001488139-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 94926000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001488139-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813923000014/0001488139-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53278000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001488139-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813923000014/0001488139-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -338288000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001488139-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813923000014/0001488139-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2021-12-31", "filed": "2022-03-01", "accession": "0001488139-22-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813922000014/0001488139-22-000014-index.html", "eps": { "value": 1.35, "tag": "EarningsPerShareDiluted", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-03-01", "accession": "0001488139-22-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813922000014/0001488139-22-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1215697000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-03-01", "accession": "0001488139-22-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813922000014/0001488139-22-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70458000, "tag": "NetIncomeLoss", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-03-01", "accession": "0001488139-22-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813922000014/0001488139-22-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52268000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-03-01", "accession": "0001488139-22-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813922000014/0001488139-22-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -172296000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-03-01", "accession": "0001488139-22-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1488139/000148813922000014/0001488139-22-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MCS", "source_ticker": "MCS", "name": "THE MARCUS CORP", "group": "Communication", "weight_percent": 0.02, "holding_price": 28.65, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 758458000, "tag": "Revenues", "start": "2024-12-27", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 17064000, "tag": "OperatingIncomeLoss", "start": "2024-12-27", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12691000, "tag": "NetIncomeLoss", "start": "2024-12-27", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 84200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-27", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 83211000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-27", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1014532000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 457378000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 23448000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 159007000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7502000, "tag": "ShareBasedCompensation", "start": "2024-12-27", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 64576000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 163441000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31279000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-27", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 62000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 27714000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 17714000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 17714000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 34858000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.022498279403737585, "free_cash_flow": 989000.0, "free_cash_flow_margin": 0.001303961458643722, "capex_intensity": 0.10971075524287435, "cfo_to_positive_net_income": 6.634622961153573, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009891121195900103, "current_ratio": 0.39510281997785135, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 62234, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 62000000.0, 27714000.0, 17714000.0, 17714000.0 ], "thereafter": 34858000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000062234.json", "sha256": "0008bb6341fcd15cea0511defe448767f7751767286c91a5c263bfa7ba7c2f78", "retrieved_at": "2026-10-17T22:49:52.747904+00:00", "raw_path": "data/raw/0008bb6341fcd15cea0511defe448767f7751767286c91a5c263bfa7ba7c2f78.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "eps": null, "revenue": { "value": 758458000, "tag": "Revenues", "start": "2024-12-27", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12691000, "tag": "NetIncomeLoss", "start": "2024-12-27", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31279000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-27", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 84200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-27", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000062234-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223426000011/0000062234-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-26", "filed": "2025-02-28", "accession": "0000062234-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223425000006/0000062234-25-000006-index.html", "eps": null, "revenue": { "value": 735560000, "tag": "Revenues", "start": "2023-12-29", "end": "2024-12-26", "filed": "2025-02-28", "accession": "0000062234-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223425000006/0000062234-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7787000, "tag": "NetIncomeLoss", "start": "2023-12-29", "end": "2024-12-26", "filed": "2025-02-28", "accession": "0000062234-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223425000006/0000062234-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31887000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-29", "end": "2024-12-26", "filed": "2025-02-28", "accession": "0000062234-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223425000006/0000062234-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 103940000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-29", "end": "2024-12-26", "filed": "2025-02-28", "accession": "0000062234-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223425000006/0000062234-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-28", "filed": "2024-03-01", "accession": "0000062234-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223424000011/0000062234-24-000011-index.html", "eps": null, "revenue": { "value": 729575000, "tag": "Revenues", "start": "2022-12-30", "end": "2023-12-28", "filed": "2024-03-01", "accession": "0000062234-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223424000011/0000062234-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14794000, "tag": "NetIncomeLoss", "start": "2022-12-30", "end": "2023-12-28", "filed": "2024-03-01", "accession": "0000062234-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223424000011/0000062234-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40989000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-30", "end": "2023-12-28", "filed": "2024-03-01", "accession": "0000062234-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223424000011/0000062234-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102629000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-30", "end": "2023-12-28", "filed": "2024-03-01", "accession": "0000062234-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223424000011/0000062234-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-29", "filed": "2023-03-02", "accession": "0000062234-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223423000004/0000062234-23-000004-index.html", "eps": null, "revenue": { "value": 677394000, "tag": "Revenues", "start": "2021-12-31", "end": "2022-12-29", "filed": "2023-03-02", "accession": "0000062234-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223423000004/0000062234-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11972000, "tag": "NetIncomeLoss", "start": "2021-12-31", "end": "2022-12-29", "filed": "2023-03-02", "accession": "0000062234-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223423000004/0000062234-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31488000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-31", "end": "2022-12-29", "filed": "2023-03-02", "accession": "0000062234-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223423000004/0000062234-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 93209000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-31", "end": "2022-12-29", "filed": "2023-03-02", "accession": "0000062234-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/62234/000006223423000004/0000062234-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LWLG", "source_ticker": "LWLG", "name": "LIGHTWAVE LOGIC", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 4.2, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 236855, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -20761424, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20313797, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -13749186, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1331773, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 79185249, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4539419, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 74645830, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 69017354, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 69809208, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2135508, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128628727, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -87.65457347322202, "free_cash_flow": -15080959.0, "free_cash_flow_margin": -63.67169365223449, "capex_intensity": 5.622735428848873, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 32.68974314308352, "cash_runway_years": 5.019741095945608, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1325964, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001325964.json", "sha256": "acd9586e1ccf5b377cad0916a27caac0e1a25e2a799a28dcf54d822af349a142", "retrieved_at": "2026-10-17T22:49:52.941511+00:00", "raw_path": "data/raw/acd9586e1ccf5b377cad0916a27caac0e1a25e2a799a28dcf54d822af349a142.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "eps": { "value": -0.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 236855, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20313797, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128628727, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13749186, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001079973-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997326000348/0001079973-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001079973-25-000420", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997325000420/0001079973-25-000420-index.html", "eps": { "value": -0.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001079973-25-000420", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997325000420/0001079973-25-000420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 95605, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001079973-25-000420", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997325000420/0001079973-25-000420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22535041, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001079973-25-000420", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997325000420/0001079973-25-000420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120599885, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001079973-25-000420", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997325000420/0001079973-25-000420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15550515, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001079973-25-000420", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997325000420/0001079973-25-000420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001079973-24-000315", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997324000315/0001079973-24-000315-index.html", "eps": { "value": -0.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001079973-24-000315", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997324000315/0001079973-24-000315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 40502, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001079973-24-000315", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997324000315/0001079973-24-000315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21038032, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001079973-24-000315", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997324000315/0001079973-24-000315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115467300, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001079973-24-000315", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997324000315/0001079973-24-000315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12236024, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001079973-24-000315", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000107997324000315/0001079973-24-000315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001553350-23-000151", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000155335023000151/0001553350-23-000151-index.html", "eps": { "value": -0.15, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001553350-23-000151", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000155335023000151/0001553350-23-000151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -17230480, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001553350-23-000151", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000155335023000151/0001553350-23-000151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111814926, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001553350-23-000151", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000155335023000151/0001553350-23-000151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10465880, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001553350-23-000151", "source_url": "https://www.sec.gov/Archives/edgar/data/1325964/000155335023000151/0001553350-23-000151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MMI", "source_ticker": "MMI", "name": "MARCUS & MILLICHAP INC", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 28.27, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 755156000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -13711000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1909000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 66657000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7872000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 827180000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 224077000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 603103000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24226000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 309210000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 121447000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38943000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 25366000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.01815651335618071, "free_cash_flow": 58785000.0, "free_cash_flow_margin": 0.07784484265502757, "capex_intensity": 0.010424336163653602, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.032080788605268314, "current_ratio": 2.546048893756124, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1578732, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001578732.json", "sha256": "94947aa383cfba21a5ea2303565bc72f194d87dc0e33f51281ba07e64a8a240c", "retrieved_at": "2026-10-17T22:49:53.260514+00:00", "raw_path": "data/raw/94947aa383cfba21a5ea2303565bc72f194d87dc0e33f51281ba07e64a8a240c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 755156000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1909000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38943000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66657000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012419", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000162828026012419/0001628280-26-012419-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001578732-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873225000015/0001578732-25-000015-index.html", "eps": { "value": -0.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001578732-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873225000015/0001578732-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 696060000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001578732-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873225000015/0001578732-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12362000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001578732-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873225000015/0001578732-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38678000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001578732-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873225000015/0001578732-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21714000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001578732-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873225000015/0001578732-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001578732-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873224000009/0001578732-24-000009-index.html", "eps": { "value": -0.88, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001578732-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873224000009/0001578732-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 645927000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001578732-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873224000009/0001578732-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34035000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001578732-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873224000009/0001578732-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38659000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001578732-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873224000009/0001578732-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -72430000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001578732-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873224000009/0001578732-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001578732-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873223000013/0001578732-23-000013-index.html", "eps": { "value": 2.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001578732-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873223000013/0001578732-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1301710000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001578732-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873223000013/0001578732-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 104225000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001578732-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873223000013/0001578732-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40186000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001578732-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873223000013/0001578732-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13629000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001578732-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1578732/000157873223000013/0001578732-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PZZA", "source_ticker": "PZZA", "name": "PAPA JOHNS INTERNATIONAL INC", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 19.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2053808000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 89147000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30531000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 126000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 64695000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 837508000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1270194000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -444750000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 34591000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 710436000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4997000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 92245000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14980000, "tag": "ShareBasedCompensation", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 237432000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 290991000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32945000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 12500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 18750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 413750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 272257000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.043405712705374605, "free_cash_flow": 61305000.0, "free_cash_flow_margin": 0.02984943091077647, "capex_intensity": 0.03150002337122068, "cfo_to_positive_net_income": 4.126952933084406, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0072937684535263276, "current_ratio": 0.8159427611163231, "cash_runway_years": null, "near_term_maturity_to_cash": 0.14454626926079037 }, "observation_status": "sec-xbrl-unreviewed", "cik": 901491, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5000000.0, 12500000.0, 18750000.0, 413750000.0, 272257000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000901491.json", "sha256": "6f5ac46aeb5e190ef9bf6df143d0731a883f04727f9d651bd9573cc98c81453d", "retrieved_at": "2026-10-17T22:49:54.176951+00:00", "raw_path": "data/raw/6f5ac46aeb5e190ef9bf6df143d0731a883f04727f9d651bd9573cc98c81453d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "eps": { "value": 0.9, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2053808000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30531000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32945000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 126000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001628280-26-011965", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828026011965/0001628280-26-011965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001628280-25-008427", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828025008427/0001628280-25-008427-index.html", "eps": { "value": 2.54, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001628280-25-008427", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828025008427/0001628280-25-008427-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2059387000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001628280-25-008427", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828025008427/0001628280-25-008427-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83486000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001628280-25-008427", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828025008427/0001628280-25-008427-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32819000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001628280-25-008427", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828025008427/0001628280-25-008427-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 106632000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001628280-25-008427", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828025008427/0001628280-25-008427-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007791", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828024007791/0001628280-24-007791-index.html", "eps": { "value": 2.48, "tag": "EarningsPerShareDiluted", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007791", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828024007791/0001628280-24-007791-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2135713000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007791", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828024007791/0001628280-24-007791-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82098000, "tag": "NetIncomeLoss", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007791", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828024007791/0001628280-24-007791-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33159000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007791", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828024007791/0001628280-24-007791-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 193055000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007791", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828024007791/0001628280-24-007791-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-25", "filed": "2023-02-23", "accession": "0001628280-23-004682", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828023004682/0001628280-23-004682-index.html", "eps": { "value": 1.89, "tag": "EarningsPerShareDiluted", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-23", "accession": "0001628280-23-004682", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828023004682/0001628280-23-004682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2102103000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-23", "accession": "0001628280-23-004682", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828023004682/0001628280-23-004682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67772000, "tag": "NetIncomeLoss", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-23", "accession": "0001628280-23-004682", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828023004682/0001628280-23-004682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35717000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-23", "accession": "0001628280-23-004682", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828023004682/0001628280-23-004682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117808000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-23", "accession": "0001628280-23-004682", "source_url": "https://www.sec.gov/Archives/edgar/data/901491/000162828023004682/0001628280-23-004682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MLR", "source_ticker": "MLR", "name": "MILLER INDUSTRIES INC", "group": "Industrials", "weight_percent": 0.02, "holding_price": 51.27, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 790271000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23014000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 98720000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13707000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 589667000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 169097000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 31055000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2246000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 660000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 14685000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5327000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 439583000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 136572000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11614605, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 5986000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 85013000.0, "free_cash_flow_margin": 0.10757449026979353, "capex_intensity": 0.017344683026455483, "cfo_to_positive_net_income": 4.289562874771878, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006740725649808737, "current_ratio": 3.218690507571098, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 924822, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000924822.json", "sha256": "59b2f9b709dc9db768704a24036921c3ad4bb14e7ba860277d8babea1848dc4a", "retrieved_at": "2026-10-17T22:49:54.295590+00:00", "raw_path": "data/raw/59b2f9b709dc9db768704a24036921c3ad4bb14e7ba860277d8babea1848dc4a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "eps": { "value": 1.98, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 790271000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23014000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11614605, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 98720000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023486", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000110465926023486/0001104659-26-023486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002276", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837025002276/0001558370-25-002276-index.html", "eps": { "value": 5.47, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002276", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837025002276/0001558370-25-002276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1257500000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002276", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837025002276/0001558370-25-002276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63494000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002276", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837025002276/0001558370-25-002276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11601603, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002276", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837025002276/0001558370-25-002276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16870000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002276", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837025002276/0001558370-25-002276-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002625", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837024002625/0001558370-24-002625-index.html", "eps": { "value": 5.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002625", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837024002625/0001558370-24-002625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1153354000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002625", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837024002625/0001558370-24-002625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58291000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002625", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837024002625/0001558370-24-002625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11506960, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002625", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837024002625/0001558370-24-002625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10963000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002625", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837024002625/0001558370-24-002625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003178", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837023003178/0001558370-23-003178-index.html", "eps": { "value": 1.78, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003178", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837023003178/0001558370-23-003178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 848456000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003178", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837023003178/0001558370-23-003178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20346000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003178", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837023003178/0001558370-23-003178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11417000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003178", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837023003178/0001558370-23-003178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19155000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003178", "source_url": "https://www.sec.gov/Archives/edgar/data/924822/000155837023003178/0001558370-23-003178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GSBC", "source_ticker": "GSBC", "name": "GREAT SOUTHERN BANCORP INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 77.63, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 70973000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024659", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000110465926024659/0001104659-26-024659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 81521000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024659", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000110465926024659/0001104659-26-024659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11465000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024659", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000110465926024659/0001104659-26-024659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5598606000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024659", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000110465926024659/0001104659-26-024659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4962480000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024659", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000110465926024659/0001104659-26-024659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 636126000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024659", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000110465926024659/0001104659-26-024659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 189554000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024659", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000110465926024659/0001104659-26-024659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11457000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024659", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000110465926024659/0001104659-26-024659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 44461000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024659", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000110465926024659/0001104659-26-024659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 854560, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000854560.json", "sha256": "e4c7dad0d48b1552d6138a3233508960b1067c8af6f3e522424619a8e23eca50", "retrieved_at": "2026-10-17T22:49:54.608447+00:00", "raw_path": "data/raw/e4c7dad0d48b1552d6138a3233508960b1067c8af6f3e522424619a8e23eca50.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/854560/000110465926024659/0001104659-26-024659-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024659", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000110465926024659/0001104659-26-024659-index.html", "eps": { "value": 6.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024659", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000110465926024659/0001104659-26-024659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 70973000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024659", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000110465926024659/0001104659-26-024659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11457000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024659", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000110465926024659/0001104659-26-024659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81521000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024659", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000110465926024659/0001104659-26-024659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001410578-25-000294", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000141057825000294/0001410578-25-000294-index.html", "eps": { "value": 5.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001410578-25-000294", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000141057825000294/0001410578-25-000294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 61807000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001410578-25-000294", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000141057825000294/0001410578-25-000294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11755000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001410578-25-000294", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000141057825000294/0001410578-25-000294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44064000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001410578-25-000294", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000141057825000294/0001410578-25-000294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001410578-24-000178", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000141057824000178/0001410578-24-000178-index.html", "eps": { "value": 5.61, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001410578-24-000178", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000141057824000178/0001410578-24-000178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 67800000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001410578-24-000178", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000141057824000178/0001410578-24-000178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12080000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001410578-24-000178", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000141057824000178/0001410578-24-000178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001410578-24-000178", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000141057824000178/0001410578-24-000178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001410578-23-000244", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000141057823000244/0001410578-23-000244-index.html", "eps": { "value": 6.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001410578-23-000244", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000141057823000244/0001410578-23-000244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 75948000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001410578-23-000244", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000141057823000244/0001410578-23-000244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12607000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001410578-23-000244", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000141057823000244/0001410578-23-000244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66580000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001410578-23-000244", "source_url": "https://www.sec.gov/Archives/edgar/data/854560/000141057823000244/0001410578-23-000244-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JBGS", "source_ticker": "JBGS", "name": "JBG SMITH PROPERTIES", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 11.08, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 498598000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -139063000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 73257000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4388191000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2719259000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 75270000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 197473000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24856000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67361000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 443654000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 170820000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 676303000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 610147000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 278987000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 810332000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.049851784403467325, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 2.2694300518134716 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1689796, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 170820000.0, 676303000.0, 610147000.0, 278987000.0, 810332000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001689796.json", "sha256": "c3d34ea80352f2e94b5aecb238274525619d96708c6012818bc6b9983ef89f6e", "retrieved_at": "2026-10-17T22:49:54.450611+00:00", "raw_path": "data/raw/c3d34ea80352f2e94b5aecb238274525619d96708c6012818bc6b9983ef89f6e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "eps": { "value": -2.09, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 498598000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -139063000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67361000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73257000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016450", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000110465926016450/0001104659-26-016450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001099", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837025001099/0001558370-25-001099-index.html", "eps": { "value": -1.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001099", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837025001099/0001558370-25-001099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 547312000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001099", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837025001099/0001558370-25-001099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -143526000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001099", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837025001099/0001558370-25-001099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88330000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001099", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837025001099/0001558370-25-001099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 129393000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001099", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837025001099/0001558370-25-001099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001366", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837024001366/0001558370-24-001366-index.html", "eps": { "value": -0.78, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001366", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837024001366/0001558370-24-001366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 604198000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001366", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837024001366/0001558370-24-001366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -79978000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001366", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837024001366/0001558370-24-001366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105095000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001366", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837024001366/0001558370-24-001366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183372000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001366", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837024001366/0001558370-24-001366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001639", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837023001639/0001558370-23-001639-index.html", "eps": { "value": 0.7, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001639", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837023001639/0001558370-23-001639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 605824000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001639", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837023001639/0001558370-23-001639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85371000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001639", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837023001639/0001558370-23-001639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119005000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001639", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837023001639/0001558370-23-001639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 178037000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001639", "source_url": "https://www.sec.gov/Archives/edgar/data/1689796/000155837023001639/0001558370-23-001639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRKS", "source_ticker": "PRKS", "name": "UNITED PARKS AND RESORTS", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 32.75, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1662559000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 365436000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 168353000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 380085000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 217489000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2616274000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3052080000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -435806000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 99762000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2217708000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 15423000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 134140000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17233000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 282794000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 384732000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54991000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 160413000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 15423000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 15423000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 15423000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 740423000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 15423000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1445904000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.21980332728041532, "free_cash_flow": 162596000.0, "free_cash_flow_margin": 0.09779863451462474, "capex_intensity": 0.13081580864197903, "cfo_to_positive_net_income": 2.257666926042304, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 2.7242880572536157, "share_based_compensation_to_revenue": 0.010365346432818324, "current_ratio": 0.7350415354064648, "cash_runway_years": null, "near_term_maturity_to_cash": 0.1545979431045889 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1564902, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 15423000.0, 15423000.0, 15423000.0, 740423000.0, 15423000.0 ], "thereafter": 1445904000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001564902.json", "sha256": "e549283a70b1f298251569e052841fe343d96473f7447991b3c5356940f803fa", "retrieved_at": "2026-10-17T22:49:55.481029+00:00", "raw_path": "data/raw/e549283a70b1f298251569e052841fe343d96473f7447991b3c5356940f803fa.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "eps": { "value": 3.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1662559000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 168353000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54991000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 380085000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088288", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000119312526088288/0001193125-26-088288-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030398", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017025030398/0000950170-25-030398-index.html", "eps": { "value": 3.79, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030398", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017025030398/0000950170-25-030398-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1725301000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030398", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017025030398/0000950170-25-030398-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 227497000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030398", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017025030398/0000950170-25-030398-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60010000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030398", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017025030398/0000950170-25-030398-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 480139000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030398", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017025030398/0000950170-25-030398-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023162", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017024023162/0000950170-24-023162-index.html", "eps": { "value": 3.63, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023162", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017024023162/0000950170-24-023162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1726587000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023162", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017024023162/0000950170-24-023162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 234196000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023162", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017024023162/0000950170-24-023162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64494000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023162", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017024023162/0000950170-24-023162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 504916000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023162", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017024023162/0000950170-24-023162-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005599", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017023005599/0000950170-23-005599-index.html", "eps": { "value": 4.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005599", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017023005599/0000950170-23-005599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1731237000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005599", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017023005599/0000950170-23-005599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 291190000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005599", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017023005599/0000950170-23-005599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70280000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005599", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017023005599/0000950170-23-005599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 564588000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005599", "source_url": "https://www.sec.gov/Archives/edgar/data/1564902/000095017023005599/0000950170-23-005599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AHCO", "source_ticker": "AHCO", "name": "ADAPTHEALTH", "group": "Health Care", "weight_percent": 0.02, "holding_price": 6.39, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3244857000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 90873000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -70794000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 601771000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 382388000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4316577000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2790253000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1518562000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1715983000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 20313000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 381927000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21876000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 728899000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 712392000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135146000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 20313000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 32500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 367500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 729687000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 600000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.028005240292561427, "free_cash_flow": 219383000.0, "free_cash_flow_margin": 0.06760945089413802, "capex_intensity": 0.11784433027403056, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006741745475994782, "current_ratio": 1.0231712315691361, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1725255, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 20313000.0, 32500000.0, 367500000.0, 729687000.0, 600000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001725255.json", "sha256": "8a615a2feefa30899e2a3a115e14f6dc1d66ce3988acb48ce4bb319634cea403", "retrieved_at": "2026-10-17T22:49:56.038014+00:00", "raw_path": "data/raw/8a615a2feefa30899e2a3a115e14f6dc1d66ce3988acb48ce4bb319634cea403.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3244857000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -70794000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135146000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 601771000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828026011213/0001628280-26-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007740", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828025007740/0001628280-25-007740-index.html", "eps": { "value": 0.61, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007740", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828025007740/0001628280-25-007740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3260975000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007740", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828025007740/0001628280-25-007740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90422000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007740", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828025007740/0001628280-25-007740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135531000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007740", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828025007740/0001628280-25-007740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 541839000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007740", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828025007740/0001628280-25-007740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007254", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828024007254/0001628280-24-007254-index.html", "eps": { "value": -5.31, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007254", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828024007254/0001628280-24-007254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3200177000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007254", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828024007254/0001628280-24-007254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -678895000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007254", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828024007254/0001628280-24-007254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134418000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007254", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828024007254/0001628280-24-007254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 480666000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007254", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828024007254/0001628280-24-007254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005590", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828023005590/0001628280-23-005590-index.html", "eps": { "value": 0.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005590", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828023005590/0001628280-23-005590-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2970595000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005590", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828023005590/0001628280-23-005590-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 69316000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005590", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828023005590/0001628280-23-005590-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138988000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005590", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828023005590/0001628280-23-005590-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 373867000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005590", "source_url": "https://www.sec.gov/Archives/edgar/data/1725255/000162828023005590/0001628280-23-005590-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CWBC", "source_ticker": "CWBC", "name": "COMMUNITY WEST BANCSHARES", "group": "Financials", "weight_percent": 0.02, "holding_price": 25.77, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 38168000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 46120000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2509000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3690317000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3280729000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 409588000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 118984000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3279000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1158000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19069289, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 151000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1127371, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001127371.json", "sha256": "efb4aac3b99fa4a8c22a6cf01515039db2451576868f8fa2e12f0af767bbef6a", "retrieved_at": "2026-10-17T22:49:56.288316+00:00", "raw_path": "data/raw/efb4aac3b99fa4a8c22a6cf01515039db2451576868f8fa2e12f0af767bbef6a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "eps": { "value": 2, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 38168000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19069289, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46120000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016895", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828026016895/0001628280-26-016895-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013157", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828025013157/0001628280-25-013157-index.html", "eps": { "value": 0.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013157", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828025013157/0001628280-25-013157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 7666000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013157", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828025013157/0001628280-25-013157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17179796, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013157", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828025013157/0001628280-25-013157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22202000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013157", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828025013157/0001628280-25-013157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011417", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828024011417/0001628280-24-011417-index.html", "eps": { "value": 2.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011417", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828024011417/0001628280-24-011417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 25536000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011417", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828024011417/0001628280-24-011417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11752872, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011417", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828024011417/0001628280-24-011417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27852000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011417", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000162828024011417/0001628280-24-011417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001127371-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000112737123000043/0001127371-23-000043-index.html", "eps": { "value": 2.27, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001127371-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000112737123000043/0001127371-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 26645000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001127371-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000112737123000043/0001127371-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11739074, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001127371-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000112737123000043/0001127371-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24194000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001127371-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1127371/000112737123000043/0001127371-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CRSR", "source_ticker": "CRSR", "name": "CORSAIR GAMING INC", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 13.24, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1472480000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 2076000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16159000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 50121000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 15374000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1253784000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 608030000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 633557000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 115222000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6120000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 9350000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 33112000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 665458000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 430942000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106005000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 6250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 6250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 6250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 96875000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0014098663479300228, "free_cash_flow": 34747000.0, "free_cash_flow_margin": 0.023597604042160165, "capex_intensity": 0.010440888840595458, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.22203208556149734, "share_based_compensation_to_revenue": 0.022487232424209497, "current_ratio": 1.5441938822393733, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1743759, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6250000.0, 6250000.0, 6250000.0, 6250000.0, 96875000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001743759.json", "sha256": "5a569a753f33df142d2dbbba0d90bf0587d4e55ec132c7618cd10acd95df7e01", "retrieved_at": "2026-10-17T22:49:56.119182+00:00", "raw_path": "data/raw/5a569a753f33df142d2dbbba0d90bf0587d4e55ec132c7618cd10acd95df7e01.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "eps": { "value": -0.12, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1472480000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16159000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106005000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50121000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-067833", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000119312526067833/0001193125-26-067833-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027856", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000095017025027856/0000950170-25-027856-index.html", "eps": { "value": -0.95, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027856", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000095017025027856/0000950170-25-027856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1316379000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027856", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000095017025027856/0000950170-25-027856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -85181000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027856", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000095017025027856/0000950170-25-027856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104164000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027856", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000095017025027856/0000950170-25-027856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35877000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027856", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000095017025027856/0000950170-25-027856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021415", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000095017024021415/0000950170-24-021415-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021415", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000095017024021415/0000950170-24-021415-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1459875000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021415", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000095017024021415/0000950170-24-021415-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2590000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021415", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000095017024021415/0000950170-24-021415-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106276000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021415", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000095017024021415/0000950170-24-021415-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89153000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021415", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000095017024021415/0000950170-24-021415-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001564590-23-002592", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000156459023002592/0001564590-23-002592-index.html", "eps": { "value": -0.63, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001564590-23-002592", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000156459023002592/0001564590-23-002592-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1375098000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001564590-23-002592", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000156459023002592/0001564590-23-002592-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54388000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001564590-23-002592", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000156459023002592/0001564590-23-002592-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96280000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001564590-23-002592", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000156459023002592/0001564590-23-002592-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66389000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001564590-23-002592", "source_url": "https://www.sec.gov/Archives/edgar/data/1743759/000156459023002592/0001564590-23-002592-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AROW", "source_ticker": "AROW", "name": "ARROW FINANCIAL CORP", "group": "Financials", "weight_percent": 0.02, "holding_price": 36.8, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 43953000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 41280000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5089000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4445862000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4014010000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 431852000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 4265000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 76983000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 683000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16505470, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 10240000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4265000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 717538, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 4265000.0, 0.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000717538.json", "sha256": "696bbb04e0ae477baad1416d45a643d959c694b3616de8eb736104c9decbc2d6", "retrieved_at": "2026-10-17T22:49:56.836493+00:00", "raw_path": "data/raw/696bbb04e0ae477baad1416d45a643d959c694b3616de8eb736104c9decbc2d6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "eps": { "value": 2.65, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 43953000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16505470, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41280000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000717538-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753826000037/0000717538-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000717538-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753825000023/0000717538-25-000023-index.html", "eps": { "value": 1.77, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000717538-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753825000023/0000717538-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 29709000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000717538-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753825000023/0000717538-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16745000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000717538-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753825000023/0000717538-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34469000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000717538-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753825000023/0000717538-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000717538-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753824000047/0000717538-24-000047-index.html", "eps": { "value": 1.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000717538-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753824000047/0000717538-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 30075000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000717538-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753824000047/0000717538-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17037000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000717538-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753824000047/0000717538-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20580000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000717538-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753824000047/0000717538-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-07-18", "accession": "0000717538-23-000132", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753823000132/0000717538-23-000132-index.html", "eps": { "value": 2.95, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-07-18", "accession": "0000717538-23-000132", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753823000132/0000717538-23-000132-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 48799000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-07-18", "accession": "0000717538-23-000132", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753823000132/0000717538-23-000132-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16562000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-07-18", "accession": "0000717538-23-000132", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753823000132/0000717538-23-000132-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59713000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-07-18", "accession": "0000717538-23-000132", "source_url": "https://www.sec.gov/Archives/edgar/data/717538/000071753823000132/0000717538-23-000132-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DC", "source_ticker": "DC", "name": "DAKOTA GOLD CORP", "group": "Materials", "weight_percent": 0.02, "holding_price": 5.52, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "operating_income": { "value": -30754742, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29538699, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -25445427, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 196445, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 115857950, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3337411, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 112520539, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 29686451, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 30353781, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2998772, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 108895044, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -25641872.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 10.122070300776452, "cash_runway_years": 1.1666713629918648, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1852353, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001852353.json", "sha256": "420e124ff937d5ad0cd47e3308b86f8c5d27fb9015bddd546105b54427f069dd", "retrieved_at": "2026-10-17T22:49:56.895585+00:00", "raw_path": "data/raw/420e124ff937d5ad0cd47e3308b86f8c5d27fb9015bddd546105b54427f069dd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "eps": { "value": -0.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -29538699, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 108895044, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25445427, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034576", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000110465926034576/0001104659-26-034576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001062993-25-005988", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000106299325005988/0001062993-25-005988-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001062993-25-005988", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000106299325005988/0001062993-25-005988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": { "value": 90887130, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001062993-25-005988", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000106299325005988/0001062993-25-005988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31478407, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001062993-25-005988", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000106299325005988/0001062993-25-005988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001062993-24-007319", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000106299324007319/0001062993-24-007319-index.html", "eps": { "value": -0.47, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001062993-24-007319", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000106299324007319/0001062993-24-007319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": { "value": 78251025, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001062993-24-007319", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000106299324007319/0001062993-24-007319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31197716, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001062993-24-007319", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000106299324007319/0001062993-24-007319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-28", "accession": "0001062993-24-007319", "source_url": "https://www.sec.gov/Archives/edgar/data/1852353/000106299324007319/0001062993-24-007319-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KE", "source_ticker": "KE", "name": "KIMBALL ELECTRONICS INC", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 26.5, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1431378000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 66057000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27960000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 72267000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 51488000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1092070000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 585132000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 88925000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 8504000, "tag": "InterestExpense", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 38705000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8232000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 693004000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 332095000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24768000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 11872000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04614923521250152, "free_cash_flow": 20779000.0, "free_cash_flow_margin": 0.014516780333357087, "capex_intensity": 0.035970931507959464, "cfo_to_positive_net_income": 2.5846566523605152, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 7.767756349952963, "share_based_compensation_to_revenue": 0.005751101386216639, "current_ratio": 2.086764329484033, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1606757, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001606757.json", "sha256": "b8e88ab098c147a94615a77dd7efb26ebdd22efc5bc3d4fe0571808e3d45c65e", "retrieved_at": "2026-10-17T22:49:57.320009+00:00", "raw_path": "data/raw/b8e88ab098c147a94615a77dd7efb26ebdd22efc5bc3d4fe0571808e3d45c65e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "eps": { "value": 1.13, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1431378000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27960000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24768000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72267000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001606757-26-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675726000032/0001606757-26-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-22", "accession": "0001606757-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675725000027/0001606757-25-000027-index.html", "eps": { "value": 0.68, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-22", "accession": "0001606757-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675725000027/0001606757-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1486727000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-22", "accession": "0001606757-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675725000027/0001606757-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16984000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-22", "accession": "0001606757-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675725000027/0001606757-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25017000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-22", "accession": "0001606757-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675725000027/0001606757-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183937000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-22", "accession": "0001606757-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675725000027/0001606757-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001606757-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675724000024/0001606757-24-000024-index.html", "eps": { "value": 0.81, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001606757-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675724000024/0001606757-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1714510000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001606757-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675724000024/0001606757-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20511000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001606757-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675724000024/0001606757-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25278000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001606757-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675724000024/0001606757-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73217000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001606757-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675724000024/0001606757-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-24", "accession": "0001606757-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675723000033/0001606757-23-000033-index.html", "eps": { "value": 2.22, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-24", "accession": "0001606757-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675723000033/0001606757-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1823429000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-24", "accession": "0001606757-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675723000033/0001606757-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55831000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-24", "accession": "0001606757-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675723000033/0001606757-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25076000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-24", "accession": "0001606757-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675723000033/0001606757-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13804000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-24", "accession": "0001606757-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1606757/000160675723000033/0001606757-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SWBI", "source_ticker": "SWBI", "name": "SMITH WESSON BRANDS INC", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 14.16, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 523845000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 29211000, "tag": "OperatingIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18481000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 114195000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 23748000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 512766000, "tag": "Assets", "start": null, "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 136207000, "tag": "Liabilities", "start": null, "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 376559000, "tag": "StockholdersEquity", "start": null, "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 28190000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8350000, "tag": "ShareBasedCompensation", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 241403000, "tag": "AssetsCurrent", "start": null, "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 75367000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44933, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.055762677891360996, "free_cash_flow": 90447000.0, "free_cash_flow_margin": 0.1726598516736821, "capex_intensity": 0.04533402055951665, "cfo_to_positive_net_income": 6.179048752773118, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.015939829529727306, "current_ratio": 3.203033157748086, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1092796, "fiscal_year": "2026", "fiscal_end": "2026-04-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001092796.json", "sha256": "3ece3f6d2c68721e7d5937869c9c48eea5bd433d21fdc819bb8fb65cbda6d568", "retrieved_at": "2026-10-17T22:49:57.626942+00:00", "raw_path": "data/raw/3ece3f6d2c68721e7d5937869c9c48eea5bd433d21fdc819bb8fb65cbda6d568.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "earnings": { "annual_history": [ { "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "eps": { "value": 0.41, "tag": "EarningsPerShareDiluted", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 523845000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18481000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44933, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 114195000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-06-17", "accession": "0001193125-26-274254", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000119312526274254/0001193125-26-274254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-04-30", "filed": "2025-06-20", "accession": "0000950170-25-088157", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017025088157/0000950170-25-088157-index.html", "eps": { "value": 0.3, "tag": "EarningsPerShareDiluted", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-20", "accession": "0000950170-25-088157", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017025088157/0000950170-25-088157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 474661000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-20", "accession": "0000950170-25-088157", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017025088157/0000950170-25-088157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13425000, "tag": "NetIncomeLoss", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-20", "accession": "0000950170-25-088157", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017025088157/0000950170-25-088157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44932, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-20", "accession": "0000950170-25-088157", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017025088157/0000950170-25-088157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7223000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-06-20", "accession": "0000950170-25-088157", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017025088157/0000950170-25-088157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-04-30", "filed": "2024-06-20", "accession": "0000950170-24-075584", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017024075584/0000950170-24-075584-index.html", "eps": { "value": 0.86, "tag": "EarningsPerShareDiluted", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-20", "accession": "0000950170-24-075584", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017024075584/0000950170-24-075584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 535833000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-20", "accession": "0000950170-24-075584", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017024075584/0000950170-24-075584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39609000, "tag": "NetIncomeLoss", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-20", "accession": "0000950170-24-075584", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017024075584/0000950170-24-075584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46248000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-20", "accession": "0000950170-24-075584", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017024075584/0000950170-24-075584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 106739000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-06-20", "accession": "0000950170-24-075584", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017024075584/0000950170-24-075584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-30", "filed": "2023-06-22", "accession": "0000950170-23-029412", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017023029412/0000950170-23-029412-index.html", "eps": { "value": 0.8, "tag": "EarningsPerShareDiluted", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-22", "accession": "0000950170-23-029412", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017023029412/0000950170-23-029412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 479242000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-22", "accession": "0000950170-23-029412", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017023029412/0000950170-23-029412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36876000, "tag": "NetIncomeLoss", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-22", "accession": "0000950170-23-029412", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017023029412/0000950170-23-029412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46170000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-22", "accession": "0000950170-23-029412", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017023029412/0000950170-23-029412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16732000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-06-22", "accession": "0000950170-23-029412", "source_url": "https://www.sec.gov/Archives/edgar/data/1092796/000095017023029412/0000950170-23-029412-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OPK", "source_ticker": "OPK", "name": "OPKO HEALTH", "group": "Health Care", "weight_percent": 0.02, "holding_price": 1.61, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 606879000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -117409000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -225680000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -178542000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1931944000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 663985000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1267959000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 364409000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2262000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 343966000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 0, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 91627000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10714000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 581881000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 146677000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 751132891, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 47040000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.193463606419072, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.017654260569240326, "current_ratio": 3.9670909549554465, "cash_runway_years": 2.0410267612102473, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 944809, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000944809.json", "sha256": "75029c5bdb160d91edf6e12bf6a46a35918d18404fc514a85b78b4f8d28f4423", "retrieved_at": "2026-10-17T22:49:58.102611+00:00", "raw_path": "data/raw/75029c5bdb160d91edf6e12bf6a46a35918d18404fc514a85b78b4f8d28f4423.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 606879000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -225680000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 751132891, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -178542000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076596", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000119312526076596/0001193125-26-076596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005811", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000143774925005811/0001437749-25-005811-index.html", "eps": null, "revenue": { "value": 713142000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005811", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000143774925005811/0001437749-25-005811-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53224000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005811", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000143774925005811/0001437749-25-005811-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -183489000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001437749-25-005811", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000143774925005811/0001437749-25-005811-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001437749-24-006285", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000143774924006285/0001437749-24-006285-index.html", "eps": null, "revenue": { "value": 863495000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001437749-24-006285", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000143774924006285/0001437749-24-006285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -188863000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001437749-24-006285", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000143774924006285/0001437749-24-006285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -28197000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001437749-24-006285", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000143774924006285/0001437749-24-006285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000944809-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000094480923000013/0000944809-23-000013-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000944809-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000094480923000013/0000944809-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1004196000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000944809-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000094480923000013/0000944809-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -328405000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000944809-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000094480923000013/0000944809-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 719060942, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000944809-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000094480923000013/0000944809-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -95189000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000944809-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/944809/000094480923000013/0000944809-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MATV", "source_ticker": "MATV", "name": "MATIV HOLDINGS", "group": "Materials", "weight_percent": 0.02, "holding_price": 11.67, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1987000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -384400000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -337400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 133800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 40000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2051600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1552900000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 498700000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 84200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1015300000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2900000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 141000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 638600000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 285300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54607100, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 2900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 514200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 116500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.19345747357825868, "free_cash_flow": 93800000.0, "free_cash_flow_margin": 0.04720684448917967, "capex_intensity": 0.020130850528434826, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005586311021640664, "current_ratio": 2.2383456011216265, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0344418052256532 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1000623, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2900000.0, 514200000.0, 116500000.0, 400000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001000623.json", "sha256": "69eeb58576df52eff2352dd05255adeeb442cff3a4b8f5702f1e2bfd9c74692d", "retrieved_at": "2026-10-17T22:49:58.388106+00:00", "raw_path": "data/raw/69eeb58576df52eff2352dd05255adeeb442cff3a4b8f5702f1e2bfd9c74692d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "eps": { "value": -6.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1987000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -337400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54607100, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 133800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001000623-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062326000016/0001000623-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001000623-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062325000009/0001000623-25-000009-index.html", "eps": { "value": -0.9, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001000623-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062325000009/0001000623-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1981100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001000623-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062325000009/0001000623-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48700000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001000623-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062325000009/0001000623-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54313300, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001000623-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062325000009/0001000623-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 94800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001000623-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062325000009/0001000623-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001000623-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062324000009/0001000623-24-000009-index.html", "eps": { "value": -5.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001000623-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062324000009/0001000623-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2026000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001000623-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062324000009/0001000623-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -309500000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001000623-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062324000009/0001000623-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54506900, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001000623-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062324000009/0001000623-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 106600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001000623-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062324000009/0001000623-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001000623-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062323000021/0001000623-23-000021-index.html", "eps": { "value": -0.18, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001000623-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062323000021/0001000623-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2167400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001000623-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062323000021/0001000623-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6600000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001000623-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062323000021/0001000623-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42442200, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001000623-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062323000021/0001000623-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 202200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001000623-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1000623/000100062323000021/0001000623-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MSBI", "source_ticker": "MSBI", "name": "MIDLAND STATES BANCORP INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 32.3, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -124281000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001466026-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 125679000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001466026-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5346000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001466026-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6513420000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001466026-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5947921000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001466026-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 565499000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001466026-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 127811000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001466026-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 60181000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001466026-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21833098, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001466026-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 9658000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001466026-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1466026, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001466026.json", "sha256": "d4bf7e0ff1cf350eb76dbd51f49bd43242fd4709af5a8ccb5091ada96366fc6f", "retrieved_at": "2026-10-17T22:49:58.545439+00:00", "raw_path": "data/raw/d4bf7e0ff1cf350eb76dbd51f49bd43242fd4709af5a8ccb5091ada96366fc6f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001466026-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "eps": { "value": -6.12, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001466026-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -124281000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001466026-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21833098, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001466026-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125679000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001466026-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602626000020/0001466026-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-07-01", "accession": "0001466026-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602625000021/0001466026-25-000021-index.html", "eps": { "value": 1.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-07-01", "accession": "0001466026-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602625000021/0001466026-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 38044000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-07-01", "accession": "0001466026-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602625000021/0001466026-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21737958, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-07-01", "accession": "0001466026-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602625000021/0001466026-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 176546000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-07-01", "accession": "0001466026-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602625000021/0001466026-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2025-07-01", "accession": "0001466026-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602625000021/0001466026-25-000021-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-06-30", "filed": "2025-07-01", "accession": "0001466026-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1466026/000146602625000021/0001466026-25-000021-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "COAG", "source_ticker": "COAG", "name": "HEMAB THERAPEUTICS HOLDINGS INC", "group": "Health Care", "weight_percent": 0.02, "holding_price": 32.52, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "SPT", "source_ticker": "SPT", "name": "SPROUT SOCIAL CLASS A", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 11.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 457547000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -43453000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43327000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 43427000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4106000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 523062000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 319640000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 203422000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 95268000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 2501000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 78719000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 237204000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 256261000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58625925, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.09496947854537348, "free_cash_flow": 39321000.0, "free_cash_flow_margin": 0.08593871230715096, "capex_intensity": 0.008973941474864877, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -17.37425029988005, "share_based_compensation_to_revenue": 0.1720457133365534, "current_ratio": 0.9256344117911036, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1517375, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001517375.json", "sha256": "19817b86c758f2ea137550a257a2fd5be5d346714144e2046c4a46706e32f2c9", "retrieved_at": "2026-10-17T22:49:59.285099+00:00", "raw_path": "data/raw/19817b86c758f2ea137550a257a2fd5be5d346714144e2046c4a46706e32f2c9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "eps": { "value": -0.74, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 457547000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43327000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58625925, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43427000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001517375-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737526000015/0001517375-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001517375-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737525000022/0001517375-25-000022-index.html", "eps": { "value": -1.09, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001517375-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737525000022/0001517375-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 405908000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001517375-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737525000022/0001517375-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61971000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001517375-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737525000022/0001517375-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56935910, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001517375-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737525000022/0001517375-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26321000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001517375-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737525000022/0001517375-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001517375-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737524000020/0001517375-24-000020-index.html", "eps": { "value": -1.19, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001517375-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737524000020/0001517375-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 333643000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001517375-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737524000020/0001517375-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66427000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001517375-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737524000020/0001517375-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55664404, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001517375-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737524000020/0001517375-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6456000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001517375-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737524000020/0001517375-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001517375-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737523000019/0001517375-23-000019-index.html", "eps": { "value": -0.92, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001517375-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737523000019/0001517375-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 253828000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001517375-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737523000019/0001517375-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -50240000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001517375-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737523000019/0001517375-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54611616, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001517375-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737523000019/0001517375-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10668000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001517375-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1517375/000151737523000019/0001517375-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AVBP", "source_ticker": "AVBP", "name": "ARRIVENT BIOPHARMA", "group": "Health Care", "weight_percent": 0.02, "holding_price": 16.79, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -177534000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -166308000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -160588000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 333169000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 25945000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 307224000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 45540000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12520000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 332897000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 25945000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38462600, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 202631000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 12.830873000578146, "cash_runway_years": 0.28358283308840015, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1868279, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001868279.json", "sha256": "4f2b0a7a8b69750db78d07d50f2e2bf7dd435ca10e0ca47e47960b824a91a204", "retrieved_at": "2026-10-17T22:49:59.163461+00:00", "raw_path": "data/raw/4f2b0a7a8b69750db78d07d50f2e2bf7dd435ca10e0ca47e47960b824a91a204.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "eps": { "value": -4.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -166308000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38462600, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -160588000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-024127", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000110465926024127/0001104659-26-024127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001999", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000155837025001999/0001558370-25-001999-index.html", "eps": { "value": -2.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001999", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000155837025001999/0001558370-25-001999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -80488000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001999", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000155837025001999/0001558370-25-001999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31469328, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001999", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000155837025001999/0001558370-25-001999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -70212000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001999", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000155837025001999/0001558370-25-001999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001999", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000155837025001999/0001558370-25-001999-index.html", "eps": { "value": -32.38, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001999", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000155837025001999/0001558370-25-001999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -69333000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001999", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000155837025001999/0001558370-25-001999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2140951, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001999", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000155837025001999/0001558370-25-001999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -55842000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-03", "accession": "0001558370-25-001999", "source_url": "https://www.sec.gov/Archives/edgar/data/1868279/000155837025001999/0001558370-25-001999-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NAVI", "source_ticker": "NAVI", "name": "NAVIENT", "group": "Financials", "weight_percent": 0.02, "holding_price": 9.56, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -80000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076753", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 441000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076753", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 48681000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076753", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 46282000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076753", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2399000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076753", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 637000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076753", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 5073000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076753", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076753", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076753", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 111000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076753", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1593538, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001593538.json", "sha256": "58d9f9857c6fe3b61b76a7b0e7dc588c7cb782729be5c5dcdff436f06f7fdca2", "retrieved_at": "2026-10-17T22:49:59.878504+00:00", "raw_path": "data/raw/58d9f9857c6fe3b61b76a7b0e7dc588c7cb782729be5c5dcdff436f06f7fdca2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076753", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "eps": { "value": -0.81, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076753", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -80000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076753", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076753", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 441000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076753", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000119312526076753/0001193125-26-076753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029207", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017025029207/0000950170-25-029207-index.html", "eps": { "value": 1.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029207", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017025029207/0000950170-25-029207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 271000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029207", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017025029207/0000950170-25-029207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 131000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029207", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017025029207/0000950170-25-029207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029207", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017025029207/0000950170-25-029207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 459000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029207", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017025029207/0000950170-25-029207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020149", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017024020149/0000950170-24-020149-index.html", "eps": { "value": 1.85, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020149", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017024020149/0000950170-24-020149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 321000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020149", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017024020149/0000950170-24-020149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 228000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020149", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017024020149/0000950170-24-020149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 123000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020149", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017024020149/0000950170-24-020149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 676000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000950170-24-020149", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017024020149/0000950170-24-020149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017023004376/0000950170-23-004376-index.html", "eps": { "value": 4.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017023004376/0000950170-23-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 332000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017023004376/0000950170-23-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 645000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017023004376/0000950170-23-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 144000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017023004376/0000950170-23-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 305000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004376", "source_url": "https://www.sec.gov/Archives/edgar/data/1593538/000095017023004376/0000950170-23-004376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LXU", "source_ticker": "LXU", "name": "LSB INDUSTRIES", "group": "Materials", "weight_percent": 0.02, "holding_price": 10.46, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 615208000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 57274000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24613000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 95522000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 77461000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1173539000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 519973000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 19511000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 440295000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 760000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 10686000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 30657000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 81930000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7371000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 293294000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 105511000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72361000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.09309696883005422, "free_cash_flow": 18061000.0, "free_cash_flow_margin": 0.029357550617027085, "capex_intensity": 0.1259102612449773, "cfo_to_positive_net_income": 3.8809572177304674, "total_debt": 451741000.0, "debt_to_assets": 0.3849390603976519, "net_debt": 432230000.0, "interest_coverage": 1.8682193300061976, "share_based_compensation_to_revenue": 0.011981313637013822, "current_ratio": 2.779748083138251, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 60714, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000060714.json", "sha256": "59fe060b6c8c13a97285198e72200d7233fa4ad22f6c6f86caea953b482285fb", "retrieved_at": "2026-10-17T22:49:59.934077+00:00", "raw_path": "data/raw/59fe060b6c8c13a97285198e72200d7233fa4ad22f6c6f86caea953b482285fb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "eps": { "value": 0.34, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 615208000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24613000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72361000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 95522000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076810", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000119312526076810/0001193125-26-076810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029046", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017025029046/0000950170-25-029046-index.html", "eps": { "value": -0.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029046", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017025029046/0000950170-25-029046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 522400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029046", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017025029046/0000950170-25-029046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19353000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029046", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017025029046/0000950170-25-029046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71971000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029046", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017025029046/0000950170-25-029046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 86576000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029046", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017025029046/0000950170-25-029046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-027144", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017024027144/0000950170-24-027144-index.html", "eps": { "value": 0.37, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-027144", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017024027144/0000950170-24-027144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 593709000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-027144", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017024027144/0000950170-24-027144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27923000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-027144", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017024027144/0000950170-24-027144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-027144", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017024027144/0000950170-24-027144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 137521000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-027144", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017024027144/0000950170-24-027144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004101", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017023004101/0000950170-23-004101-index.html", "eps": { "value": 2.68, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004101", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017023004101/0000950170-23-004101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 901711000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004101", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017023004101/0000950170-23-004101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 230347000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004101", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017023004101/0000950170-23-004101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86025000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004101", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017023004101/0000950170-23-004101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 345654000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004101", "source_url": "https://www.sec.gov/Archives/edgar/data/60714/000095017023004101/0000950170-23-004101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BOW", "source_ticker": "BOW", "name": "BOWHEAD SPECIALTY HOLDINGS", "group": "Financials", "weight_percent": 0.02, "holding_price": 34.01, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 551589000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53786000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 331587000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5570000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2371376000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1922102000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 448266000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 193545000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1779000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7235000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33735944, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2002473, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002002473.json", "sha256": "5f2832f4767d95a6553f613c8af26e215ae28c6ec05a869a402650243052c555", "retrieved_at": "2026-10-17T22:50:00.137438+00:00", "raw_path": "data/raw/5f2832f4767d95a6553f613c8af26e215ae28c6ec05a869a402650243052c555.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "eps": { "value": 1.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 551589000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53786000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33735944, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 331587000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011089", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000162828026011089/0001628280-26-011089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "eps": { "value": 1.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 425660000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38243000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29677196, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 294287000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "eps": { "value": 1.04, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 283398000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25047000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 236225000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "eps": { "value": 0.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 187602000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11256000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 181644000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-27", "accession": "0002002473-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/2002473/000200247325000008/0002002473-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CRVS", "source_ticker": "CRVS", "name": "CORVUS PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.02, "holding_price": 9.85, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -42971000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15283000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -32797000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 174000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 71119000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 9914000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 61205000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 4576000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 105000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5330000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 58214000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 9380000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79742685, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -32971000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 6.206183368869936, "cash_runway_years": 0.13952495655090405, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1626971, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001626971.json", "sha256": "efaff8dff6bd932c7ac2851cff10f1e493b250491e3b60ca38d6cd7189bac6f4", "retrieved_at": "2026-10-17T22:50:00.448733+00:00", "raw_path": "data/raw/efaff8dff6bd932c7ac2851cff10f1e493b250491e3b60ca38d6cd7189bac6f4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "eps": { "value": -0.53, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -15283000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79742685, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32797000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027047", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000110465926027047/0001104659-26-027047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001558370-25-003621", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000155837025003621/0001558370-25-003621-index.html", "eps": { "value": -1.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001558370-25-003621", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000155837025003621/0001558370-25-003621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -62293000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001558370-25-003621", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000155837025003621/0001558370-25-003621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60985165, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001558370-25-003621", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000155837025003621/0001558370-25-003621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25424000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001558370-25-003621", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000155837025003621/0001558370-25-003621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001558370-24-003567", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000155837024003567/0001558370-24-003567-index.html", "eps": { "value": -0.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001558370-24-003567", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000155837024003567/0001558370-24-003567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -27029000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001558370-24-003567", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000155837024003567/0001558370-24-003567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48025274, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001558370-24-003567", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000155837024003567/0001558370-24-003567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23935000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001558370-24-003567", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000155837024003567/0001558370-24-003567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001558370-23-004792", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000155837023004792/0001558370-23-004792-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001558370-23-004792", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000155837023004792/0001558370-23-004792-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -41307000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001558370-23-004792", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000155837023004792/0001558370-23-004792-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46553511, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001558370-23-004792", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000155837023004792/0001558370-23-004792-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27023000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001558370-23-004792", "source_url": "https://www.sec.gov/Archives/edgar/data/1626971/000155837023004792/0001558370-23-004792-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LCLN", "source_ticker": "LCLN", "name": "LINCOLN INTERNATIONAL INC CLASS A", "group": "Financials", "weight_percent": 0.02, "holding_price": 24.36, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "EGY", "source_ticker": "EGY", "name": "VAALCO ENERGY INC", "group": "Energy", "weight_percent": 0.02, "holding_price": 6.01, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 359272000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -20607000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41391000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 212667000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 913375000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 469878000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 443497000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 58900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6211000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 132980000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 192000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104055000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 709000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.05735765659444655, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.017287737424569686, "current_ratio": 0.6926041666666667, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 894627, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000894627.json", "sha256": "21023f11dbf1d2c90d8f06b61f2977144edadf6339ce5e119f77d7f0af84deb5", "retrieved_at": "2026-10-17T22:50:01.474140+00:00", "raw_path": "data/raw/21023f11dbf1d2c90d8f06b61f2977144edadf6339ce5e119f77d7f0af84deb5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "eps": { "value": -0.4, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 359272000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41391000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104055000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 212667000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000894627-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462726000013/0000894627-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000894627-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462725000014/0000894627-25-000014-index.html", "eps": { "value": 0.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000894627-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462725000014/0000894627-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 478988000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000894627-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462725000014/0000894627-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58490000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000894627-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462725000014/0000894627-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103747000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000894627-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462725000014/0000894627-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 113718000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000894627-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000089462725000014/0000894627-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008094", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000143774924008094/0001437749-24-008094-index.html", "eps": { "value": 0.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008094", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000143774924008094/0001437749-24-008094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 455066000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008094", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000143774924008094/0001437749-24-008094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 60354000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008094", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000143774924008094/0001437749-24-008094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106555000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008094", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000143774924008094/0001437749-24-008094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 223597000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008094", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000143774924008094/0001437749-24-008094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-06", "accession": "0001437749-23-009697", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000143774923009697/0001437749-23-009697-index.html", "eps": { "value": 0.73, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-06", "accession": "0001437749-23-009697", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000143774923009697/0001437749-23-009697-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 354326000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-06", "accession": "0001437749-23-009697", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000143774923009697/0001437749-23-009697-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51890000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-06", "accession": "0001437749-23-009697", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000143774923009697/0001437749-23-009697-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69982000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-06", "accession": "0001437749-23-009697", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000143774923009697/0001437749-23-009697-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 128846000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-06", "accession": "0001437749-23-009697", "source_url": "https://www.sec.gov/Archives/edgar/data/894627/000143774923009697/0001437749-23-009697-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "YEXT", "source_ticker": "YEXT", "name": "YEXT", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 7.13, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 446579000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 44549000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37871000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 55847000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2557000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 621776000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 462355000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 159421000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 154123000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 48711000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 317804000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 296783000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129912882, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 67431000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0997561461689869, "free_cash_flow": 53290000.0, "free_cash_flow_margin": 0.11932939076848666, "capex_intensity": 0.0057257506510606185, "cfo_to_positive_net_income": 1.4746639909165324, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.10907588578952436, "current_ratio": 1.0708295286455087, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1614178, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001614178.json", "sha256": "3cafccb2e373927cbf5465f27bc5e0ee61e9511e63c78c5cae31820f84c40590", "retrieved_at": "2026-10-17T22:50:01.724138+00:00", "raw_path": "data/raw/3cafccb2e373927cbf5465f27bc5e0ee61e9511e63c78c5cae31820f84c40590.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "eps": { "value": 0.07, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 446579000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37871000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129912882, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55847000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-10", "accession": "0001628280-26-016402", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000162828026016402/0001628280-26-016402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-03-13", "accession": "0001614178-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417825000030/0001614178-25-000030-index.html", "eps": { "value": -0.22, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-13", "accession": "0001614178-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417825000030/0001614178-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 420957000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-13", "accession": "0001614178-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417825000030/0001614178-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27948000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-13", "accession": "0001614178-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417825000030/0001614178-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126850809, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-13", "accession": "0001614178-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417825000030/0001614178-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50211000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-13", "accession": "0001614178-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417825000030/0001614178-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-03-13", "accession": "0001614178-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417824000023/0001614178-24-000023-index.html", "eps": { "value": -0.02, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-13", "accession": "0001614178-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417824000023/0001614178-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 404322000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-13", "accession": "0001614178-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417824000023/0001614178-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2630000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-13", "accession": "0001614178-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417824000023/0001614178-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 124056949, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-13", "accession": "0001614178-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417824000023/0001614178-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46157000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-13", "accession": "0001614178-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417824000023/0001614178-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-03-17", "accession": "0001614178-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417823000017/0001614178-23-000017-index.html", "eps": { "value": -0.53, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-17", "accession": "0001614178-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417823000017/0001614178-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 400850000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-17", "accession": "0001614178-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417823000017/0001614178-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65938000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-17", "accession": "0001614178-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417823000017/0001614178-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125250723, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-17", "accession": "0001614178-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417823000017/0001614178-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17853000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-17", "accession": "0001614178-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1614178/000161417823000017/0001614178-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BWMN", "source_ticker": "BWMN", "name": "BOWMAN CONSULTING GROUP", "group": "Industrials", "weight_percent": 0.02, "holding_price": 42.79, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 490017000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 19660000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12849000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 35827000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2393000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 579682000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 318577000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 261105000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 11066000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 17204000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18751000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 212955000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 214734000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16747198, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1799000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 18806000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 23666000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 19095000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 14317000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 518000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04012105702455221, "free_cash_flow": 33434000.0, "free_cash_flow_margin": 0.06823028588804061, "capex_intensity": 0.004883504041696513, "cfo_to_positive_net_income": 2.7883103743481983, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03826601934218609, "current_ratio": 0.9917153315264466, "cash_runway_years": null, "near_term_maturity_to_cash": 2.138622808602928 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1847590, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 23666000.0, 19095000.0, 14317000.0, 518000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001847590.json", "sha256": "7a39d2ae1e2a20d84f15fe1d9b0e4b62d4bc894ff84dd402eec48f97c2538478", "retrieved_at": "2026-10-17T22:50:01.863565+00:00", "raw_path": "data/raw/7a39d2ae1e2a20d84f15fe1d9b0e4b62d4bc894ff84dd402eec48f97c2538478.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "eps": { "value": 0.73, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 490017000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12849000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16747198, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35827000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015252", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828026015252/0001628280-26-015252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001628280-25-012365", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828025012365/0001628280-25-012365-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001628280-25-012365", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828025012365/0001628280-25-012365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 426564000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001628280-25-012365", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828025012365/0001628280-25-012365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3034000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001628280-25-012365", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828025012365/0001628280-25-012365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16132023, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001628280-25-012365", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828025012365/0001628280-25-012365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24301000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001628280-25-012365", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828025012365/0001628280-25-012365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010652", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828024010652/0001628280-24-010652-index.html", "eps": { "value": -0.53, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010652", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828024010652/0001628280-24-010652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 346256000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010652", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828024010652/0001628280-24-010652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6624000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010652", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828024010652/0001628280-24-010652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12490914, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010652", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828024010652/0001628280-24-010652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11722000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010652", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828024010652/0001628280-24-010652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008120", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828023008120/0001628280-23-008120-index.html", "eps": { "value": 0.37, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008120", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828023008120/0001628280-23-008120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 261714000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008120", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828023008120/0001628280-23-008120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5005000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008120", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828023008120/0001628280-23-008120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11683758, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008120", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828023008120/0001628280-23-008120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008120", "source_url": "https://www.sec.gov/Archives/edgar/data/1847590/000162828023008120/0001628280-23-008120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MAMA", "source_ticker": "MAMA", "name": "MAMAS CREATIONS INC", "group": "Consumer Staples", "weight_percent": 0.02, "holding_price": 13.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 171714000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 7112000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5286000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 11421000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1654000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 85698000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 33078000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 52620000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 19951000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1963000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 45081000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 20771000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41380364, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 18927000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1176000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1176000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1176000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1176000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 884000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.041417706185867195, "free_cash_flow": 9767000.0, "free_cash_flow_margin": 0.056879462361834214, "capex_intensity": 0.009632295561223896, "cfo_to_positive_net_income": 2.16061293984109, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01143179938735339, "current_ratio": 2.1703817822926195, "cash_runway_years": null, "near_term_maturity_to_cash": 0.05894441381384392 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1520358, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1176000.0, 1176000.0, 1176000.0, 1176000.0, 884000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001520358.json", "sha256": "3398c2a625925f974710100b500c32de51704e87696e9bc88c0c877555dcf2a9", "retrieved_at": "2026-10-17T22:50:02.363889+00:00", "raw_path": "data/raw/3398c2a625925f974710100b500c32de51704e87696e9bc88c0c877555dcf2a9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "eps": { "value": 0.13, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 171714000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5286000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41380364, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11421000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001628280-26-025068", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828026025068/0001628280-26-025068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-04-08", "accession": "0001628280-25-017063", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828025017063/0001628280-25-017063-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-08", "accession": "0001628280-25-017063", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828025017063/0001628280-25-017063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 123328000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-08", "accession": "0001628280-25-017063", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828025017063/0001628280-25-017063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3711000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-08", "accession": "0001628280-25-017063", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828025017063/0001628280-25-017063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39418571, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-08", "accession": "0001628280-25-017063", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828025017063/0001628280-25-017063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5177000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-08", "accession": "0001628280-25-017063", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828025017063/0001628280-25-017063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-04-24", "accession": "0001628280-24-017645", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828024017645/0001628280-24-017645-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-24", "accession": "0001628280-24-017645", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828024017645/0001628280-24-017645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 103284000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-24", "accession": "0001628280-24-017645", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828024017645/0001628280-24-017645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6561000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-24", "accession": "0001628280-24-017645", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828024017645/0001628280-24-017645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38381407, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-24", "accession": "0001628280-24-017645", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828024017645/0001628280-24-017645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11621000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-24", "accession": "0001628280-24-017645", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000162828024017645/0001628280-24-017645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-04-26", "accession": "0001493152-23-013663", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000149315223013663/0001493152-23-013663-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-26", "accession": "0001493152-23-013663", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000149315223013663/0001493152-23-013663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 93187621, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-26", "accession": "0001493152-23-013663", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000149315223013663/0001493152-23-013663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2302674, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-26", "accession": "0001493152-23-013663", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000149315223013663/0001493152-23-013663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37313178, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-26", "accession": "0001493152-23-013663", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000149315223013663/0001493152-23-013663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5509036, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-26", "accession": "0001493152-23-013663", "source_url": "https://www.sec.gov/Archives/edgar/data/1520358/000149315223013663/0001493152-23-013663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IRWD", "source_ticker": "IRWD", "name": "IRONWOOD PHARMA CLASS A", "group": "Health Care", "weight_percent": 0.02, "holding_price": 3.77, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 296151000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 98502000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24017000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 127044000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 34000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 396901000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -261835000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 215456000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1100000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17250000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 274178000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 242218000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 162983000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.332607352330399, "free_cash_flow": 127010000.0, "free_cash_flow_margin": 0.42886905666366143, "capex_intensity": 0.00011480629813844964, "cfo_to_positive_net_income": 5.2897530915601445, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05824731302612519, "current_ratio": 1.1319472541264481, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1446847, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001446847.json", "sha256": "e907547bc46d38e028ac317d678e19520bc4135085f9133b1b1f54dc9a6016a4", "retrieved_at": "2026-10-17T22:50:02.754515+00:00", "raw_path": "data/raw/e907547bc46d38e028ac317d678e19520bc4135085f9133b1b1f54dc9a6016a4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "eps": { "value": 0.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 296151000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24017000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 162983000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 127044000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020489", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000110465926020489/0001104659-26-020489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001558370-25-004072", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837025004072/0001558370-25-004072-index.html", "eps": { "value": 0.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001558370-25-004072", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837025004072/0001558370-25-004072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 351410000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001558370-25-004072", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837025004072/0001558370-25-004072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 880000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001558370-25-004072", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837025004072/0001558370-25-004072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160084000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001558370-25-004072", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837025004072/0001558370-25-004072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 103549000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001558370-25-004072", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837025004072/0001558370-25-004072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001558370-24-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837024001275/0001558370-24-001275-index.html", "eps": { "value": -6.45, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001558370-24-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837024001275/0001558370-24-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 442735000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001558370-24-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837024001275/0001558370-24-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1002239000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001558370-24-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837024001275/0001558370-24-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 155435000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001558370-24-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837024001275/0001558370-24-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183427000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001558370-24-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837024001275/0001558370-24-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001462", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837023001462/0001558370-23-001462-index.html", "eps": { "value": 0.96, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001462", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837023001462/0001558370-23-001462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 410596000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001462", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837023001462/0001558370-23-001462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 175065000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001462", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837023001462/0001558370-23-001462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 186312000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001462", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837023001462/0001558370-23-001462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 273763000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001558370-23-001462", "source_url": "https://www.sec.gov/Archives/edgar/data/1446847/000155837023001462/0001558370-23-001462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GOOD", "source_ticker": "GOOD", "name": "GLADSTONE COMMERCIAL REIT CORP", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 12.64, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 161336000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19286000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 88151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1246933000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 905000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 171770000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 10810000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46538232, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 62182000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 4.570724878149953, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1234006, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001234006.json", "sha256": "9d265528d782dbfdd4728a782d430122b0d1a426825d21251dba02fcb02abf56", "retrieved_at": "2026-10-17T22:50:02.931667+00:00", "raw_path": "data/raw/9d265528d782dbfdd4728a782d430122b0d1a426825d21251dba02fcb02abf56.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 161336000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19286000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46538232, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001234006-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400626000005/0001234006-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001234006-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400625000003/0001234006-25-000003-index.html", "eps": { "value": 0.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001234006-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400625000003/0001234006-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 149388000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001234006-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400625000003/0001234006-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23998000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001234006-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400625000003/0001234006-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41766263, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001234006-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400625000003/0001234006-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56953000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001234006-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400625000003/0001234006-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001234006-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400624000003/0001234006-24-000003-index.html", "eps": { "value": -0.19, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001234006-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400624000003/0001234006-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 147584000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001234006-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400624000003/0001234006-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4985000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001234006-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400624000003/0001234006-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39943167, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001234006-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400624000003/0001234006-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60367000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001234006-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400624000003/0001234006-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001234006-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400623000003/0001234006-23-000003-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001234006-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400623000003/0001234006-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 148981000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001234006-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400623000003/0001234006-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9295000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001234006-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400623000003/0001234006-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38950734, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001234006-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400623000003/0001234006-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 69177000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001234006-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1234006/000123400623000003/0001234006-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SABR", "source_ticker": "SABR", "name": "SABRE", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 1.79, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2770983000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 295495000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 524617000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 82887000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4502128000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 791555000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 4103208000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 247665000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 45661000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1296038000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1213571000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 391707000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 247665000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 206500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 4500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2278565000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1794802000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10663905191767686, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.02991248953891092, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.016478267820481035, "current_ratio": 1.0679539969231302, "cash_runway_years": null, "near_term_maturity_to_cash": 0.31288413313035734 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1597033, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 247665000.0, 206500000.0, 4500000.0, 2278565000.0, 1794802000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001597033.json", "sha256": "6f04c3e0fbcaf8fa28cf5b0cd38ee871b4e8293bc5d7ce5cff553f2211bf011d", "retrieved_at": "2026-10-17T22:50:03.229699+00:00", "raw_path": "data/raw/6f04c3e0fbcaf8fa28cf5b0cd38ee871b4e8293bc5d7ce5cff553f2211bf011d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "eps": { "value": 1.34, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2770983000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 524617000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 391707000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001628280-26-008800", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000162828026008800/0001628280-26-008800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001597033-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000159703325000027/0001597033-25-000027-index.html", "eps": { "value": -0.73, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001597033-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000159703325000027/0001597033-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3029565000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001597033-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000159703325000027/0001597033-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -278759000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001597033-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000159703325000027/0001597033-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 383733000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001597033-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000159703325000027/0001597033-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001597033-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000159703324000020/0001597033-24-000020-index.html", "eps": { "value": -1.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001597033-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000159703324000020/0001597033-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2907738000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001597033-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000159703324000020/0001597033-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -527608000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001597033-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000159703324000020/0001597033-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 346567000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001597033-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000159703324000020/0001597033-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001597033-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000159703323000011/0001597033-23-000011-index.html", "eps": { "value": -1.4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001597033-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000159703323000011/0001597033-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2537015000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001597033-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000159703323000011/0001597033-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -435448000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001597033-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000159703323000011/0001597033-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 326742000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001597033-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1597033/000159703323000011/0001597033-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CLVT", "source_ticker": "CLVT", "name": "CLARIVATE PLC", "group": "Industrials", "weight_percent": 0.02, "holding_price": 1.74, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2455200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 71500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -201100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 628500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 263200000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 11069400000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6226500000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4842900000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 329200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 757200000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 63100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1310000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1568800000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 673300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 101500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 923100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 923500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2517800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.029121863799283155, "free_cash_flow": 365300000.0, "free_cash_flow_margin": 0.1487862495927012, "capex_intensity": 0.10720104268491365, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02570055392636038, "current_ratio": 0.835033146353901, "cash_runway_years": null, "near_term_maturity_to_cash": 0.3083232077764277 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1764046, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 101500000.0, 1700000.0, 923100000.0, 923500000.0, 2300000.0 ], "thereafter": 2517800000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001764046.json", "sha256": "f19873e51f21fb53502e576a02f6a4bda153cd699d5ca24d9b0a7968b66ff7ab", "retrieved_at": "2026-10-17T22:50:03.698841+00:00", "raw_path": "data/raw/f19873e51f21fb53502e576a02f6a4bda153cd699d5ca24d9b0a7968b66ff7ab.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2455200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -201100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 673300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 628500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001764046-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404626000019/0001764046-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001764046-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404625000011/0001764046-25-000011-index.html", "eps": { "value": -0.96, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001764046-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404625000011/0001764046-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2556700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001764046-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404625000011/0001764046-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -636700000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001764046-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404625000011/0001764046-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 693600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001764046-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404625000011/0001764046-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 646600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001764046-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404625000011/0001764046-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001764046-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404624000016/0001764046-24-000016-index.html", "eps": { "value": -1.47, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001764046-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404624000016/0001764046-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2628800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001764046-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404624000016/0001764046-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -911200000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001764046-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404624000016/0001764046-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 671600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001764046-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404624000016/0001764046-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 744200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001764046-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404624000016/0001764046-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001764046-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404623000012/0001764046-23-000012-index.html", "eps": { "value": -6.24, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001764046-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404623000012/0001764046-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2659800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001764046-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404623000012/0001764046-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3960200000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001764046-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404623000012/0001764046-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 678600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001764046-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404623000012/0001764046-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 509300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001764046-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1764046/000176404623000012/0001764046-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IVR", "source_ticker": "IVR", "name": "INVESCO MORTGAGE CAPITAL REIT INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 5.64, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 101279000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437071-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707126000015/0001437071-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 157085000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437071-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707126000015/0001437071-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6475894000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437071-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707126000015/0001437071-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5678350000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437071-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707126000015/0001437071-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 797544000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437071-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707126000015/0001437071-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 56040000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437071-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707126000015/0001437071-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66883654, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437071-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707126000015/0001437071-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 81625000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437071-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707126000015/0001437071-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1437071, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001437071.json", "sha256": "f473270849d28c4008dcbbb52f71df4e615ff82e096d03435f86b277341b6242", "retrieved_at": "2026-10-17T22:50:04.064635+00:00", "raw_path": "data/raw/f473270849d28c4008dcbbb52f71df4e615ff82e096d03435f86b277341b6242.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707126000015/0001437071-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437071-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707126000015/0001437071-26-000015-index.html", "eps": { "value": 1.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437071-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707126000015/0001437071-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 101279000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437071-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707126000015/0001437071-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66883654, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437071-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707126000015/0001437071-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 157085000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437071-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707126000015/0001437071-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001437071-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707125000007/0001437071-25-000007-index.html", "eps": { "value": 0.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001437071-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707125000007/0001437071-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 59882000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001437071-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707125000007/0001437071-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53775143, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001437071-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707125000007/0001437071-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183160000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001437071-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707125000007/0001437071-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001437071-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707124000005/0001437071-24-000005-index.html", "eps": { "value": -0.85, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001437071-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707124000005/0001437071-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -15859000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001437071-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707124000005/0001437071-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44073815, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001437071-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707124000005/0001437071-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 237787000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001437071-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707124000005/0001437071-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437071-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707123000006/0001437071-23-000006-index.html", "eps": { "value": -12.21, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437071-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707123000006/0001437071-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -402924000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437071-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707123000006/0001437071-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34160080, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437071-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707123000006/0001437071-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 196083000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001437071-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1437071/000143707123000006/0001437071-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CNNE", "source_ticker": "CNNE", "name": "CANNAE HOLDINGS INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 16.23, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 423600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -119600000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -513200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -18100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1320700000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 329800000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1023800000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 182000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 64500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6300000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 11900000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18700000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 268300000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 129700000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 319700000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 6900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 47900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 13300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1704720, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 6900000.0, 700000.0, 600000.0, 1700000.0, 47900000.0 ], "thereafter": 13300000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001704720.json", "sha256": "6e28b7c779e7772be34117ad01bd8ba296e3c6e8dab2e12ad230b146bb0b9ea8", "retrieved_at": "2026-10-17T22:50:04.285304+00:00", "raw_path": "data/raw/6e28b7c779e7772be34117ad01bd8ba296e3c6e8dab2e12ad230b146bb0b9ea8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "eps": { "value": -9.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 423600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -513200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001704720-26-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472026000045/0001704720-26-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001704720-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472025000015/0001704720-25-000015-index.html", "eps": { "value": -4.73, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001704720-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472025000015/0001704720-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 452500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001704720-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472025000015/0001704720-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -304600000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001704720-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472025000015/0001704720-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001704720-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472025000015/0001704720-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -90100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001704720-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472025000015/0001704720-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001704720-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472024000030/0001704720-24-000030-index.html", "eps": { "value": -4.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001704720-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472024000030/0001704720-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 570000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001704720-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472024000030/0001704720-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -313400000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001704720-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472024000030/0001704720-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001704720-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472024000030/0001704720-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -87800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001704720-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472024000030/0001704720-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001704720-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472023000025/0001704720-23-000025-index.html", "eps": { "value": -5.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001704720-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472023000025/0001704720-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 662100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001704720-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472023000025/0001704720-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -428100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001704720-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472023000025/0001704720-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001704720-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472023000025/0001704720-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -205100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001704720-23-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1704720/000170472023000025/0001704720-23-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AVTX", "source_ticker": "AVTX", "name": "AVALO THERAPEUTICS", "group": "Health Care", "weight_percent": 0.02, "holding_price": 12.01, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 59000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -72925000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78259000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -51458000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 116458000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 33409000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 83049000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 15858000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 344000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13621000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 105286000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 12940000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13404830, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 14762000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1236.0169491525423, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 230.864406779661, "current_ratio": 8.136476043276662, "cash_runway_years": 0.3081736561856271, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1534120, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001534120.json", "sha256": "c27cef5388033067af62e0489a1b2af90f086713b680df0f63e0f63ad2ea1ca3", "retrieved_at": "2026-10-17T22:50:04.205901+00:00", "raw_path": "data/raw/c27cef5388033067af62e0489a1b2af90f086713b680df0f63e0f63ad2ea1ca3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "eps": { "value": -5.84, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 59000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78259000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13404830, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -51458000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001534120-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000153412026000011/0001534120-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001628280-25-013986", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828025013986/0001628280-25-013986-index.html", "eps": { "value": -20.91, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001628280-25-013986", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828025013986/0001628280-25-013986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 441000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001628280-25-013986", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828025013986/0001628280-25-013986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35129000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001628280-25-013986", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828025013986/0001628280-25-013986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7496389, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001628280-25-013986", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828025013986/0001628280-25-013986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -49056000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001628280-25-013986", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828025013986/0001628280-25-013986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001628280-24-013786", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828024013786/0001628280-24-013786-index.html", "eps": { "value": -114, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001628280-24-013786", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828024013786/0001628280-24-013786-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1924000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001628280-24-013786", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828024013786/0001628280-24-013786-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31544000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001628280-24-013786", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828024013786/0001628280-24-013786-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 277727, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001628280-24-013786", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828024013786/0001628280-24-013786-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30680000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001628280-24-013786", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828024013786/0001628280-24-013786-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001628280-23-009630", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828023009630/0001628280-23-009630-index.html", "eps": { "value": -4.43, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001628280-23-009630", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828023009630/0001628280-23-009630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18051000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001628280-23-009630", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828023009630/0001628280-23-009630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41658000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001628280-23-009630", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828023009630/0001628280-23-009630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9408477, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001628280-23-009630", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828023009630/0001628280-23-009630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -26751000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001628280-23-009630", "source_url": "https://www.sec.gov/Archives/edgar/data/1534120/000162828023009630/0001628280-23-009630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HPP", "source_ticker": "HPP", "name": "HUDSON PACIFIC PROPERTIES REIT", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 11.17, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 831105000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 120977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7267968000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4063003000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2972157000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 138358000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 374967000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30399000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44682601, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 523392000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03657660584402693, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1482512, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001482512.json", "sha256": "ce138f171e1bdbaf0710d945ca18d364186e0c939e48793e4223cd56a7dfb5f7", "retrieved_at": "2026-10-17T22:50:04.937348+00:00", "raw_path": "data/raw/ce138f171e1bdbaf0710d945ca18d364186e0c939e48793e4223cd56a7dfb5f7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "eps": { "value": -12.81, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 831105000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 44682601, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 120977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001482512-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251226000038/0001482512-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001482512-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251225000029/0001482512-25-000029-index.html", "eps": { "value": -2.58, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001482512-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251225000029/0001482512-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 842082000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001482512-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251225000029/0001482512-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 141192730, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001482512-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251225000029/0001482512-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 164657000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001482512-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251225000029/0001482512-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001482512-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251224000029/0001482512-24-000029-index.html", "eps": { "value": -1.36, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001482512-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251224000029/0001482512-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 952297000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001482512-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251224000029/0001482512-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 140953088, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001482512-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251224000029/0001482512-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 232256000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001482512-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251224000029/0001482512-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001482512-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251223000048/0001482512-23-000048-index.html", "eps": { "value": -0.39, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001482512-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251223000048/0001482512-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1026224000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001482512-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251223000048/0001482512-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 143732433, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001482512-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251223000048/0001482512-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 369501000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001482512-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1482512/000148251223000048/0001482512-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RES", "source_ticker": "RES", "name": "RPC INC", "group": "Energy", "weight_percent": 0.02, "holding_price": 5.92, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1626566000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 44732000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32080000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 201331000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 148407000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1468385000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 369214000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1099171000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 209974000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 161193000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12450000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 704470000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 217152000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 212158000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2868000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.027500882226727967, "free_cash_flow": 52924000.0, "free_cash_flow_margin": 0.0325372594779431, "capex_intensity": 0.09123945785169492, "cfo_to_positive_net_income": 6.275903990024938, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007654162204300348, "current_ratio": 3.244133141762452, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 742278, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000742278.json", "sha256": "b37ca007b003a9ba98f22cde6c6fcefc074ef09c647f518ca55857bd83a438fd", "retrieved_at": "2026-10-17T22:50:05.295022+00:00", "raw_path": "data/raw/b37ca007b003a9ba98f22cde6c6fcefc074ef09c647f518ca55857bd83a438fd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "eps": { "value": 0.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1626566000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32080000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 212158000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 201331000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021480", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000110465926021480/0001104659-26-021480-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001922", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837025001922/0001558370-25-001922-index.html", "eps": { "value": 0.43, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001922", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837025001922/0001558370-25-001922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1414999000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001922", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837025001922/0001558370-25-001922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91444000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001922", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837025001922/0001558370-25-001922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 211358000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001922", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837025001922/0001558370-25-001922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 349386000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001922", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837025001922/0001558370-25-001922-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001993", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837024001993/0001558370-24-001993-index.html", "eps": { "value": 0.9, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001993", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837024001993/0001558370-24-001993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1617474000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001993", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837024001993/0001558370-24-001993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 195113000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001993", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837024001993/0001558370-24-001993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 394763000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001993", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837024001993/0001558370-24-001993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001558370-23-002171", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837023002171/0001558370-23-002171-index.html", "eps": { "value": 1.01, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001558370-23-002171", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837023002171/0001558370-23-002171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1601762000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001558370-23-002171", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837023002171/0001558370-23-002171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 218363000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001558370-23-002171", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837023002171/0001558370-23-002171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 201286000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001558370-23-002171", "source_url": "https://www.sec.gov/Archives/edgar/data/742278/000155837023002171/0001558370-23-002171-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TE", "source_ticker": "TE", "name": "T1 ENERGY", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 2.93, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 755295000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -234567000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 95463000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 78799000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1372108000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1050223000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 182450000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 343801000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 46357000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 93296000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11397000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 663492000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 463588000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 173640000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 46357000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 51578000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 71951000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 87247000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 161000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.3105634222389927, "free_cash_flow": 16664000.0, "free_cash_flow_margin": 0.022062902574490763, "capex_intensity": 0.1043287722015901, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01508946835342482, "current_ratio": 1.431210471366817, "cash_runway_years": null, "near_term_maturity_to_cash": 0.2540805700191833 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1992243, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 46357000.0, 51578000.0, 71951000.0, 87247000.0, 161000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json", "sha256": "223c3369f12a1de0351512b21474353ac765bc4b2d18f3731c56dc6bd214f0db", "retrieved_at": "2026-10-17T22:50:05.276060+00:00", "raw_path": "data/raw/223c3369f12a1de0351512b21474353ac765bc4b2d18f3731c56dc6bd214f0db.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "eps": { "value": -2.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 755295000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 173640000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 95463000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001992243-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224326000007/0001992243-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001992243-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224325000010/0001992243-25-000010-index.html", "eps": { "value": -3.2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001992243-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224325000010/0001992243-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2942000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001992243-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224325000010/0001992243-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 140538000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001992243-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224325000010/0001992243-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -102817000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001992243-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224325000010/0001992243-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001992243-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224324000066/0001992243-24-000066-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001992243-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224324000066/0001992243-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -71945000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001992243-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224324000066/0001992243-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 139705000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001992243-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224324000066/0001992243-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -87929000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001992243-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224324000066/0001992243-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001992243-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224324000066/0001992243-24-000066-index.html", "eps": { "value": -0.83, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001992243-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224324000066/0001992243-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -98791000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001992243-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224324000066/0001992243-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118474000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001992243-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224324000066/0001992243-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -90009000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001992243-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1992243/000199224324000066/0001992243-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ZGN", "source_ticker": "ZGN", "name": "ERMENEGILDO ZEGNA NV", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 13.35, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "NNE", "source_ticker": "NNE", "name": "NANO NUCLEAR ENERGY", "group": "Industrials", "weight_percent": 0.02, "holding_price": 13.59, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -40067076, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -19621963, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8449332, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 228656866, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6088138, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 222568728, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 203265052, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18824215, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 204667913, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3826724, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37910547, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 206400015, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -28071295.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 53.483844928455774, "cash_runway_years": 10.35905795969547, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1923891, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001923891.json", "sha256": "d17454f45f10b968cff0e86cf779cf52b93a14a310df63367c6371777c01aa95", "retrieved_at": "2026-10-17T22:50:05.809032+00:00", "raw_path": "data/raw/d17454f45f10b968cff0e86cf779cf52b93a14a310df63367c6371777c01aa95.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "eps": { "value": -1.06, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -40067076, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37910547, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19621963, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-18", "accession": "0001493152-25-028285", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315225028285/0001493152-25-028285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-30", "accession": "0001493152-24-052393", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315224052393/0001493152-24-052393-index.html", "eps": { "value": -0.39, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-30", "accession": "0001493152-24-052393", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315224052393/0001493152-24-052393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -10151556, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-30", "accession": "0001493152-24-052393", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315224052393/0001493152-24-052393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26222442, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-30", "accession": "0001493152-24-052393", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315224052393/0001493152-24-052393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8464146, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-30", "accession": "0001493152-24-052393", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315224052393/0001493152-24-052393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2024-12-30", "accession": "0001493152-24-052393", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315224052393/0001493152-24-052393-index.html", "eps": { "value": -0.28, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-12-30", "accession": "0001493152-24-052393", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315224052393/0001493152-24-052393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -6250401, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-12-30", "accession": "0001493152-24-052393", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315224052393/0001493152-24-052393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22389627, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-12-30", "accession": "0001493152-24-052393", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315224052393/0001493152-24-052393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3867573, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-12-30", "accession": "0001493152-24-052393", "source_url": "https://www.sec.gov/Archives/edgar/data/1923891/000149315224052393/0001493152-24-052393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CXM", "source_ticker": "CXM", "name": "SPRINKLR CLASS A", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 5.85, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 857200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 40239000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22905000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 159193000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1379000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1205061000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 612418000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 592643000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 162969000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 19064000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 84434000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 887980000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 554091000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 257965000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 152263000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04694237050863276, "free_cash_flow": 157814000.0, "free_cash_flow_margin": 0.18410405972935137, "capex_intensity": 0.0016087260849276714, "cfo_to_positive_net_income": 6.95014189041694, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09849976668222118, "current_ratio": 1.6025887444481142, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1569345, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001569345.json", "sha256": "0deced263f5e0122199a03bfb5626c25106cd06d9d4c52b929512ee492b1b80b", "retrieved_at": "2026-10-17T22:50:06.258633+00:00", "raw_path": "data/raw/0deced263f5e0122199a03bfb5626c25106cd06d9d4c52b929512ee492b1b80b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 857200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22905000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 257965000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 159193000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001569345-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934526000015/0001569345-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-03-21", "accession": "0001569345-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934525000019/0001569345-25-000019-index.html", "eps": { "value": 0.44, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-21", "accession": "0001569345-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934525000019/0001569345-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 796394000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-21", "accession": "0001569345-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934525000019/0001569345-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 121609000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-21", "accession": "0001569345-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934525000019/0001569345-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 274773000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-21", "accession": "0001569345-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934525000019/0001569345-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77590000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-21", "accession": "0001569345-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934525000019/0001569345-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-03-29", "accession": "0001569345-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934524000019/0001569345-24-000019-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-29", "accession": "0001569345-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934524000019/0001569345-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 732360000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-29", "accession": "0001569345-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934524000019/0001569345-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51403000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-29", "accession": "0001569345-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934524000019/0001569345-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 287093000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-29", "accession": "0001569345-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934524000019/0001569345-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71465000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-29", "accession": "0001569345-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934524000019/0001569345-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-04-03", "accession": "0001569345-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934523000023/0001569345-23-000023-index.html", "eps": { "value": -0.21, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-03", "accession": "0001569345-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934523000023/0001569345-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 618190000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-03", "accession": "0001569345-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934523000023/0001569345-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55742000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-03", "accession": "0001569345-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934523000023/0001569345-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 259530000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-03", "accession": "0001569345-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934523000023/0001569345-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26660000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-03", "accession": "0001569345-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1569345/000156934523000023/0001569345-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CIVB", "source_ticker": "CIVB", "name": "CIVISTA BANCSHARES INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 26.85, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 19023000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46212000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 43273000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1158000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4336453000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3792979000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 543474000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 852000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17421400, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 75666000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 178000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 944745, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000944745.json", "sha256": "3a16267b0f138dbc554986f6d3d7e192492f378023d88958d3622227e7ed5265", "retrieved_at": "2026-10-17T22:50:06.929944+00:00", "raw_path": "data/raw/3a16267b0f138dbc554986f6d3d7e192492f378023d88958d3622227e7ed5265.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "eps": { "value": 2.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19023000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46212000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17421400, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43273000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096836", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000119312526096836/0001193125-26-096836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035961", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017025035961/0000950170-25-035961-index.html", "eps": { "value": 2.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035961", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017025035961/0000950170-25-035961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19123000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035961", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017025035961/0000950170-25-035961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31683000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035961", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017025035961/0000950170-25-035961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15391739, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035961", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017025035961/0000950170-25-035961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48246000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035961", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017025035961/0000950170-25-035961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031472", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017024031472/0000950170-24-031472-index.html", "eps": { "value": 2.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031472", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017024031472/0000950170-24-031472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 30448000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031472", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017024031472/0000950170-24-031472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42964000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031472", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017024031472/0000950170-24-031472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15154767, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031472", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017024031472/0000950170-24-031472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62698000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031472", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017024031472/0000950170-24-031472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008123", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017023008123/0000950170-23-008123-index.html", "eps": { "value": 2.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008123", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017023008123/0000950170-23-008123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 24536000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008123", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017023008123/0000950170-23-008123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39427000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008123", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017023008123/0000950170-23-008123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14970630, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008123", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017023008123/0000950170-23-008123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25183000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008123", "source_url": "https://www.sec.gov/Archives/edgar/data/944745/000095017023008123/0000950170-23-008123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EVER", "source_ticker": "EVER", "name": "EVERQUOTE CLASS A", "group": "Communication", "weight_percent": 0.02, "holding_price": 21.58, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 692521000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 58336000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99311000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 95381000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 326913000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 88873000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 238040000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 171379000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24299000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 256289000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 87222000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37753000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 21024000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08423715670716123, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.9604273444029362, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03508774463157074, "current_ratio": 2.938352709178877, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1640428, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001640428.json", "sha256": "b2d1e5f404286e1e076624e455a25e9634971575c968df1d790669556935c6be", "retrieved_at": "2026-10-17T22:50:06.891569+00:00", "raw_path": "data/raw/b2d1e5f404286e1e076624e455a25e9634971575c968df1d790669556935c6be.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "eps": { "value": 2.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 692521000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99311000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37753000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 95381000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-066957", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000119312526066957/0001193125-26-066957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026724", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017025026724/0000950170-25-026724-index.html", "eps": { "value": 0.88, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026724", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017025026724/0000950170-25-026724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 500190000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026724", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017025026724/0000950170-25-026724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32169000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026724", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017025026724/0000950170-25-026724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36646, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026724", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017025026724/0000950170-25-026724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66566000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026724", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017025026724/0000950170-25-026724-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021082", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017024021082/0000950170-24-021082-index.html", "eps": { "value": -1.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021082", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017024021082/0000950170-24-021082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 287921000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021082", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017024021082/0000950170-24-021082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51287000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021082", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017024021082/0000950170-24-021082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33350, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021082", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017024021082/0000950170-24-021082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2828000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021082", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017024021082/0000950170-24-021082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004649", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017023004649/0000950170-23-004649-index.html", "eps": { "value": -0.77, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004649", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017023004649/0000950170-23-004649-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 404127000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004649", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017023004649/0000950170-23-004649-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24416000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004649", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017023004649/0000950170-23-004649-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31613, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004649", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017023004649/0000950170-23-004649-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15791000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004649", "source_url": "https://www.sec.gov/Archives/edgar/data/1640428/000095017023004649/0000950170-23-004649-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HBT", "source_ticker": "HBT", "name": "HBT FINANCIAL INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 35.37, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 77008000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000775215-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 85070000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000775215-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5071390000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000775215-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4455892000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000775215-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 615498000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000775215-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 122269000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000775215-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3200000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000775215-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1943000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000775215-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31611304, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000775215-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4505000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000775215-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 775215, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000775215.json", "sha256": "8788545253622ce2cec863c16e6877ce8817017cee5bce8e027fdd38c8b70123", "retrieved_at": "2026-10-17T22:50:06.991801+00:00", "raw_path": "data/raw/8788545253622ce2cec863c16e6877ce8817017cee5bce8e027fdd38c8b70123.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000775215-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "eps": { "value": 2.44, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000775215-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 77008000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000775215-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31611304, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000775215-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 85070000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000775215-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000077521526000025/0000775215-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001628280-25-011264", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000162828025011264/0001628280-25-011264-index.html", "eps": { "value": 2.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001628280-25-011264", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000162828025011264/0001628280-25-011264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 71780000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001628280-25-011264", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000162828025011264/0001628280-25-011264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31712480, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001628280-25-011264", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000162828025011264/0001628280-25-011264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89372000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001628280-25-011264", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000162828025011264/0001628280-25-011264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009388", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000162828024009388/0001628280-24-009388-index.html", "eps": { "value": 2.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009388", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000162828024009388/0001628280-24-009388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 65842000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009388", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000162828024009388/0001628280-24-009388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31738147, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009388", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000162828024009388/0001628280-24-009388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65829000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009388", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000162828024009388/0001628280-24-009388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003139", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000155837023003139/0001558370-23-003139-index.html", "eps": { "value": 1.95, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003139", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000155837023003139/0001558370-23-003139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 56456000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003139", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000155837023003139/0001558370-23-003139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28919316, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003139", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000155837023003139/0001558370-23-003139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72586000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003139", "source_url": "https://www.sec.gov/Archives/edgar/data/775215/000155837023003139/0001558370-23-003139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BMBL", "source_ticker": "BMBL", "name": "BUMBLE CLASS A", "group": "Communication", "weight_percent": 0.02, "holding_price": 5.93, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 965658000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -805778000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -693138000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 250366000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1425078000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 743969000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 569993000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 175760000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 582715000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5750000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25856000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 31189000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 305271000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 137997000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110131455, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 28682000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 584813000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.8344341371375787, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03229818424328282, "current_ratio": 2.212156786017087, "cash_runway_years": null, "near_term_maturity_to_cash": 0.03271506599908967 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1830043, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5750000.0, 584813000.0, 0.0, 0.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001830043.json", "sha256": "fcc96603a3811a6d16e7649a7c4f1e0ac51c35b514973080a6680b68ca0bdf77", "retrieved_at": "2026-10-17T22:50:07.246253+00:00", "raw_path": "data/raw/fcc96603a3811a6d16e7649a7c4f1e0ac51c35b514973080a6680b68ca0bdf77.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "eps": { "value": -5.95, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 965658000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -693138000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110131455, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 250366000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001830043-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000183004326000027/0001830043-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030151", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017025030151/0000950170-25-030151-index.html", "eps": { "value": -4.61, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030151", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017025030151/0000950170-25-030151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1071643000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030151", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017025030151/0000950170-25-030151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -557008000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030151", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017025030151/0000950170-25-030151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120824549, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030151", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017025030151/0000950170-25-030151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 123441000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030151", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017025030151/0000950170-25-030151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022104", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017024022104/0000950170-24-022104-index.html", "eps": { "value": -0.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022104", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017024022104/0000950170-24-022104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1051830000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022104", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017024022104/0000950170-24-022104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4213000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022104", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017024022104/0000950170-24-022104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134936824, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022104", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017024022104/0000950170-24-022104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 182086000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022104", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017024022104/0000950170-24-022104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005080", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017023005080/0000950170-23-005080-index.html", "eps": { "value": -0.62, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005080", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017023005080/0000950170-23-005080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 903503000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005080", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017023005080/0000950170-23-005080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -79746000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005080", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017023005080/0000950170-23-005080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129421157, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005080", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017023005080/0000950170-23-005080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 132941000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005080", "source_url": "https://www.sec.gov/Archives/edgar/data/1830043/000095017023005080/0000950170-23-005080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ZVRA", "source_ticker": "ZVRA", "name": "ZEVRA THERAPEUTICS", "group": "Health Care", "weight_percent": 0.02, "holding_price": 10.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 106470000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -62943000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83229000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -1598000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 835000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 284731000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 130074000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 154657000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 62406000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 61928000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4054000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12634000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 223007000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 39277000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57262715, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 63608000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.5911806142575373, "free_cash_flow": -2433000.0, "free_cash_flow_margin": -0.02285150746689208, "capex_intensity": 0.007842584765661688, "cfo_to_positive_net_income": -0.019200038448137068, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.11866253404714944, "current_ratio": 5.677801257733534, "cash_runway_years": 39.052565707133915, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1434647, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 63608000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001434647.json", "sha256": "e6444155e299482d8e745cbcf52e94d14227a2668e6d953fd1eb25cffef79d18", "retrieved_at": "2026-10-17T22:50:07.908310+00:00", "raw_path": "data/raw/e6444155e299482d8e745cbcf52e94d14227a2668e6d953fd1eb25cffef79d18.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "eps": { "value": 1.35, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 106470000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 83229000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57262715, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1598000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001434647-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143464726000011/0001434647-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007320", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143774925007320/0001437749-25-007320-index.html", "eps": null, "revenue": { "value": 23612000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007320", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143774925007320/0001437749-25-007320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -105511000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007320", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143774925007320/0001437749-25-007320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -69665000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007320", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143774925007320/0001437749-25-007320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010430", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143774924010430/0001437749-24-010430-index.html", "eps": null, "revenue": { "value": 27461000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010430", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143774924010430/0001437749-24-010430-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -46049000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010430", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143774924010430/0001437749-24-010430-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -33535000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010430", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143774924010430/0001437749-24-010430-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001437749-23-005703", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143774923005703/0001437749-23-005703-index.html", "eps": null, "revenue": { "value": 10458000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001437749-23-005703", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143774923005703/0001437749-23-005703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41543000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001437749-23-005703", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143774923005703/0001437749-23-005703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -18717000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001437749-23-005703", "source_url": "https://www.sec.gov/Archives/edgar/data/1434647/000143774923005703/0001437749-23-005703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FEIM", "source_ticker": "FEIM", "name": "FREQUENCY ELECTRONICS INC", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 69.98, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 63227000, "tag": "Revenues", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -3001000, "tag": "OperatingIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -903000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1282000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2859000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 90706000, "tag": "Assets", "start": null, "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 34303000, "tag": "Liabilities", "start": null, "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 56403000, "tag": "StockholdersEquity", "start": null, "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1603000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 87000, "tag": "InterestExpense", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1893000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1974000, "tag": "ShareBasedCompensation", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 47976000, "tag": "AssetsCurrent", "start": null, "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 20984000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9783358, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1574000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.04746389991617505, "free_cash_flow": -1577000.0, "free_cash_flow_margin": -0.02494187609723694, "capex_intensity": 0.04521802394546633, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -34.49425287356322, "share_based_compensation_to_revenue": 0.031220839198443703, "current_ratio": 2.2863133816240944, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 39020, "fiscal_year": "2026", "fiscal_end": "2026-04-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000039020.json", "sha256": "31cb544ef74abbc783e9468f228dfdda0bdc60698657b582c8b6e273a589a468", "retrieved_at": "2026-10-17T22:50:08.230106+00:00", "raw_path": "data/raw/31cb544ef74abbc783e9468f228dfdda0bdc60698657b582c8b6e273a589a468.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "earnings": { "annual_history": [ { "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 63227000, "tag": "Revenues", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -903000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9783358, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1282000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-17", "accession": "0001185185-26-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518526002997/0001185185-26-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-04-30", "filed": "2025-07-18", "accession": "0001185185-25-000806", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518525000806/0001185185-25-000806-index.html", "eps": { "value": 2.46, "tag": "EarningsPerShareDiluted", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-18", "accession": "0001185185-25-000806", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518525000806/0001185185-25-000806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 69811000, "tag": "Revenues", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-18", "accession": "0001185185-25-000806", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518525000806/0001185185-25-000806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23686000, "tag": "NetIncomeLoss", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-18", "accession": "0001185185-25-000806", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518525000806/0001185185-25-000806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9614536, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-18", "accession": "0001185185-25-000806", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518525000806/0001185185-25-000806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1428000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-18", "accession": "0001185185-25-000806", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518525000806/0001185185-25-000806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-04-30", "filed": "2024-08-02", "accession": "0001185185-24-000753", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518524000753/0001185185-24-000753-index.html", "eps": null, "revenue": { "value": 55274000, "tag": "Revenues", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-08-02", "accession": "0001185185-24-000753", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518524000753/0001185185-24-000753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5594000, "tag": "NetIncomeLoss", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-08-02", "accession": "0001185185-24-000753", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518524000753/0001185185-24-000753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9431264, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-08-02", "accession": "0001185185-24-000753", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518524000753/0001185185-24-000753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8708000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-08-02", "accession": "0001185185-24-000753", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518524000753/0001185185-24-000753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-30", "filed": "2023-07-27", "accession": "0001185185-23-000763", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518523000763/0001185185-23-000763-index.html", "eps": null, "revenue": { "value": 40777000, "tag": "Revenues", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-07-27", "accession": "0001185185-23-000763", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518523000763/0001185185-23-000763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5501000, "tag": "NetIncomeLoss", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-07-27", "accession": "0001185185-23-000763", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518523000763/0001185185-23-000763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9337444, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-07-27", "accession": "0001185185-23-000763", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518523000763/0001185185-23-000763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1175000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-07-27", "accession": "0001185185-23-000763", "source_url": "https://www.sec.gov/Archives/edgar/data/39020/000118518523000763/0001185185-23-000763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MATW", "source_ticker": "MATW", "name": "MATTHEWS INTERNATIONAL CORP CLASS", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 19.28, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1497689000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 75453000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24471000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -23550000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 35818000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1694442000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1213500000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 480942000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 32433000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 703602000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7230000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 71746000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23065000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 520168000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 350480000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31098000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 12228000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3004000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 296110000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 384233000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 4921000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.050379618198437726, "free_cash_flow": -59368000.0, "free_cash_flow_margin": -0.03963973829012565, "capex_intensity": 0.023915512499591035, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01540039353964675, "current_ratio": 1.484158867838393, "cash_runway_years": 1.3771974522292993, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 63296, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 3004000.0, 296110000.0, 384233000.0, 0.0 ], "thereafter": 4921000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000063296.json", "sha256": "c3ba194ea2df423464a895dc59c87ba0eb1ee4deaa8c36b9026632ffbeb35d54", "retrieved_at": "2026-10-17T22:50:08.861819+00:00", "raw_path": "data/raw/c3ba194ea2df423464a895dc59c87ba0eb1ee4deaa8c36b9026632ffbeb35d54.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "eps": { "value": -0.79, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1497689000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24471000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31098000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23550000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0000063296-25-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329625000070/0000063296-25-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-22", "accession": "0000063296-24-000094", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329624000094/0000063296-24-000094-index.html", "eps": { "value": -1.93, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-22", "accession": "0000063296-24-000094", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329624000094/0000063296-24-000094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1795737000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-22", "accession": "0000063296-24-000094", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329624000094/0000063296-24-000094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59660000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-22", "accession": "0000063296-24-000094", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329624000094/0000063296-24-000094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30913000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-22", "accession": "0000063296-24-000094", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329624000094/0000063296-24-000094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 79282000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-22", "accession": "0000063296-24-000094", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329624000094/0000063296-24-000094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000063296-23-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329623000103/0000063296-23-000103-index.html", "eps": { "value": 1.26, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000063296-23-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329623000103/0000063296-23-000103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1880896000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000063296-23-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329623000103/0000063296-23-000103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39291000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000063296-23-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329623000103/0000063296-23-000103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31289000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000063296-23-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329623000103/0000063296-23-000103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 79524000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0000063296-23-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329623000103/0000063296-23-000103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000063296-22-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329622000099/0000063296-22-000099-index.html", "eps": { "value": -3.18, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000063296-22-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329622000099/0000063296-22-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1762403000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000063296-22-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329622000099/0000063296-22-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99774000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000063296-22-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329622000099/0000063296-22-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31367000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000063296-22-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329622000099/0000063296-22-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 126860000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0000063296-22-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/63296/000006329622000099/0000063296-22-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CCB", "source_ticker": "CCB", "name": "COASTAL FINANCIAL CORP", "group": "Financials", "weight_percent": 0.02, "holding_price": 42.97, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 46993000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437958-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795826000013/0001437958-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 254584000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437958-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795826000013/0001437958-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8436000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437958-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795826000013/0001437958-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4741437000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437958-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795826000013/0001437958-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4250478000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437958-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795826000013/0001437958-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 490959000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437958-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795826000013/0001437958-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6515000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437958-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795826000013/0001437958-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8603000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437958-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795826000013/0001437958-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15350175, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437958-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795826000013/0001437958-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1437958, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001437958.json", "sha256": "604eb7ef04e2f3521fd742d98e5fb32c2303061c427a0df381aa7650e1fc213b", "retrieved_at": "2026-10-17T22:50:08.676562+00:00", "raw_path": "data/raw/604eb7ef04e2f3521fd742d98e5fb32c2303061c427a0df381aa7650e1fc213b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795826000013/0001437958-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437958-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795826000013/0001437958-26-000013-index.html", "eps": { "value": 3.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437958-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795826000013/0001437958-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 46993000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437958-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795826000013/0001437958-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15350175, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437958-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795826000013/0001437958-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 254584000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437958-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795826000013/0001437958-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437958-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795825000058/0001437958-25-000058-index.html", "eps": { "value": 3.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437958-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795825000058/0001437958-25-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 45219000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437958-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795825000058/0001437958-25-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13876906, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437958-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795825000058/0001437958-25-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 259786000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437958-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795825000058/0001437958-25-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2025-03-17", "accession": "0001437958-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795825000058/0001437958-25-000058-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-06-30", "filed": "2025-03-17", "accession": "0001437958-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1437958/000143795825000058/0001437958-25-000058-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MCHB", "source_ticker": "MCHB", "name": "MECHANICS BANCORP CLASS A", "group": "Financials", "weight_percent": 0.02, "holding_price": 14.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 49728000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 265739000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 193592000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6513000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 22351475000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 19489100000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2862375000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1029983000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5592000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 208731602, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1518715, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001518715.json", "sha256": "681b41adae2cd344466285cce39a649cea753f7a3ec8d39109a16310b6c1c102", "retrieved_at": "2026-10-17T22:50:09.294336+00:00", "raw_path": "data/raw/681b41adae2cd344466285cce39a649cea753f7a3ec8d39109a16310b6c1c102.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "eps": { "value": 1.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 49728000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 265739000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 208731602, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 193592000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-09-30", "filed": "2026-03-17", "accession": "0001518715-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871526000026/0001518715-26-000026-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001518715-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871525000026/0001518715-25-000026-index.html", "eps": { "value": -7.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001518715-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871525000026/0001518715-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -144344000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001518715-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871525000026/0001518715-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18857392, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001518715-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871525000026/0001518715-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45921000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001518715-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871525000026/0001518715-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001518715-24-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871524000075/0001518715-24-000075-index.html", "eps": { "value": -1.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001518715-24-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871524000075/0001518715-24-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -27508000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001518715-24-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871524000075/0001518715-24-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18783005, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001518715-24-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871524000075/0001518715-24-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8024000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001518715-24-000075", "source_url": "https://www.sec.gov/Archives/edgar/data/1518715/000151871524000075/0001518715-24-000075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NXDR", "source_ticker": "NXDR", "name": "NEXTDOOR HOLDINGS CLASS A", "group": "Communication", "weight_percent": 0.02, "holding_price": 2.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 257646000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -71942000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54204000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 6471000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 580000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 486803000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 55520000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 431283000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 63341000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1935000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 65343000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 448239000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 31948000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 386327000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1325000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 18891000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.27922808815196043, "free_cash_flow": 5891000.0, "free_cash_flow_margin": 0.022864705836690653, "capex_intensity": 0.0022511508038160887, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.25361542581681845, "current_ratio": 14.030267935395017, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1846069, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001846069.json", "sha256": "74d5cc90e5ca4ea9c9e34f6f44785040bf2ee9051a0e9376dffebb383638d071", "retrieved_at": "2026-10-17T22:50:09.228886+00:00", "raw_path": "data/raw/74d5cc90e5ca4ea9c9e34f6f44785040bf2ee9051a0e9376dffebb383638d071.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 257646000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54204000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 386327000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6471000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001846069-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606926000023/0001846069-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001846069-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606925000017/0001846069-25-000017-index.html", "eps": { "value": -0.25, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001846069-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606925000017/0001846069-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 247276000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001846069-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606925000017/0001846069-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -98063000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001846069-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606925000017/0001846069-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 385113000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001846069-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606925000017/0001846069-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -20202000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001846069-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606925000017/0001846069-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001846069-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606924000047/0001846069-24-000047-index.html", "eps": { "value": -0.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001846069-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606924000047/0001846069-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 218309000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001846069-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606924000047/0001846069-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -147765000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001846069-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606924000047/0001846069-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 379254000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001846069-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606924000047/0001846069-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59273000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001846069-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606924000047/0001846069-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001846069-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606923000010/0001846069-23-000010-index.html", "eps": { "value": -0.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001846069-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606923000010/0001846069-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 212765000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001846069-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606923000010/0001846069-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -137916000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001846069-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606923000010/0001846069-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 378731000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001846069-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606923000010/0001846069-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -60503000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001846069-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1846069/000184606923000010/0001846069-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KODK", "source_ticker": "KODK", "name": "EASTMAN KODAK", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 8.97, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1069000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 0, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -128000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 480000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 34000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1617000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 904000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 614000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 337000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 208000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 62000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 29000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 841000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 268000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0, "free_cash_flow": 446000000.0, "free_cash_flow_margin": 0.41721234798877455, "capex_intensity": 0.031805425631431246, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.0, "share_based_compensation_to_revenue": 0.004677268475210477, "current_ratio": 3.138059701492537, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 31235, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000031235.json", "sha256": "1ed2b3bfb1d15dd341168437b2c87e80aad36f53bde3ee9cf09fd1b0b1cce73a", "retrieved_at": "2026-10-17T22:50:10.275214+00:00", "raw_path": "data/raw/1ed2b3bfb1d15dd341168437b2c87e80aad36f53bde3ee9cf09fd1b0b1cce73a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "eps": { "value": -1.78, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1069000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -128000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 480000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104214", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000119312526104214/0001193125-26-104214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040256", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000095017025040256/0000950170-25-040256-index.html", "eps": { "value": 0.9, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040256", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000095017025040256/0000950170-25-040256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1043000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040256", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000095017025040256/0000950170-25-040256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040256", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000095017025040256/0000950170-25-040256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040256", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000095017025040256/0000950170-25-040256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040256", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000095017025040256/0000950170-25-040256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007849", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000143774924007849/0001437749-24-007849-index.html", "eps": { "value": 0.67, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007849", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000143774924007849/0001437749-24-007849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1117000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007849", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000143774924007849/0001437749-24-007849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 75000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007849", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000143774924007849/0001437749-24-007849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007849", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000143774924007849/0001437749-24-007849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007849", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000143774924007849/0001437749-24-007849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006897", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000143774923006897/0001437749-23-006897-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006897", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000143774923006897/0001437749-23-006897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1205000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006897", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000143774923006897/0001437749-23-006897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006897", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000143774923006897/0001437749-23-006897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006897", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000143774923006897/0001437749-23-006897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -116000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006897", "source_url": "https://www.sec.gov/Archives/edgar/data/31235/000143774923006897/0001437749-23-006897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FBIZ", "source_ticker": "FBIZ", "name": "FIRST BUSINESS FINANCIAL SERVICES", "group": "Financials", "weight_percent": 0.02, "holding_price": 70.08, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 50319000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 61696000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 595000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4081887000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3710302000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 371585000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 39485000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2800000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8158208, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1390000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 125234000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 10450000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 23929000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 62438000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1521951, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 125234000.0, 10000000.0, 10450000.0, 23929000.0, 20000000.0 ], "thereafter": 62438000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001521951.json", "sha256": "fc872e2dd7968e109a760c6225645e6f18a13b12f404129ed15341609e155e80", "retrieved_at": "2026-10-17T22:50:10.208478+00:00", "raw_path": "data/raw/fc872e2dd7968e109a760c6225645e6f18a13b12f404129ed15341609e155e80.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "eps": { "value": 5.94, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 50319000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8158208, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61696000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071523", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000119312526071523/0001193125-26-071523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027715", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000095017025027715/0000950170-25-027715-index.html", "eps": { "value": 5.2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027715", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000095017025027715/0000950170-25-027715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 44245000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027715", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000095017025027715/0000950170-25-027715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8148259, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027715", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000095017025027715/0000950170-25-027715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57491000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027715", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000095017025027715/0000950170-25-027715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001521951-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000152195124000020/0001521951-24-000020-index.html", "eps": { "value": 4.33, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001521951-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000152195124000020/0001521951-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 37027000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001521951-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000152195124000020/0001521951-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8131251, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001521951-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000152195124000020/0001521951-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52292000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001521951-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000152195124000020/0001521951-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001521951-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000152195123000028/0001521951-23-000028-index.html", "eps": { "value": 4.75, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001521951-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000152195123000028/0001521951-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 40858000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001521951-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000152195123000028/0001521951-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8226943, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001521951-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000152195123000028/0001521951-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38645000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001521951-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1521951/000152195123000028/0001521951-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FDMT", "source_ticker": "FDMT", "name": "4D MOLECULAR THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.02, "holding_price": 12.87, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 85209000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -159547000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -140109000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -109082000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 536000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 566711000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 61047000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 505664000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 60241000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 22016000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 413134000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 43985000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57930180, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -1.8724195800913048, "free_cash_flow": -109618000.0, "free_cash_flow_margin": -1.286460350432466, "capex_intensity": 0.006290415331713786, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.2583764625802439, "current_ratio": 9.392611117426396, "cash_runway_years": 0.5522542674318403, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1650648, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001650648.json", "sha256": "e13317843a7e5752807cc6e3a08cd101e2ba7eb8e534589a5e1ddf9a838c1244", "retrieved_at": "2026-10-17T22:50:10.388002+00:00", "raw_path": "data/raw/e13317843a7e5752807cc6e3a08cd101e2ba7eb8e534589a5e1ddf9a838c1244.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "eps": { "value": -2.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 85209000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -140109000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57930180, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -109082000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114075", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000119312526114075/0001193125-26-114075-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030056", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017025030056/0000950170-25-030056-index.html", "eps": { "value": -2.98, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030056", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017025030056/0000950170-25-030056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030056", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017025030056/0000950170-25-030056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -160868000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030056", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017025030056/0000950170-25-030056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53943741, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030056", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017025030056/0000950170-25-030056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -134585000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030056", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017025030056/0000950170-25-030056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023183", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017024023183/0000950170-24-023183-index.html", "eps": { "value": -2.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023183", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017024023183/0000950170-24-023183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20723000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023183", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017024023183/0000950170-24-023183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -100837000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023183", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017024023183/0000950170-24-023183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39130067, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023183", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017024023183/0000950170-24-023183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -75792000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023183", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017024023183/0000950170-24-023183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008142", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017023008142/0000950170-23-008142-index.html", "eps": { "value": -3.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008142", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017023008142/0000950170-23-008142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3129000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008142", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017023008142/0000950170-23-008142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -107494000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008142", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017023008142/0000950170-23-008142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32351221, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008142", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017023008142/0000950170-23-008142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -86685000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008142", "source_url": "https://www.sec.gov/Archives/edgar/data/1650648/000095017023008142/0000950170-23-008142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MGTX", "source_ticker": "MGTX", "name": "MEIRAGTX HOLDINGS PLC", "group": "Health Care", "weight_percent": 0.02, "holding_price": 9.89, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 81391000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -105968000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -114201000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -46359000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3826000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 244430000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 250223000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -5793000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 65931000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 12197000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12542000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 22105000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 91761000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 122555000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80430186, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 15074000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.3019621334054134, "free_cash_flow": -50185000.0, "free_cash_flow_margin": -0.6165915150323746, "capex_intensity": 0.047007654408964136, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -8.68803804214151, "share_based_compensation_to_revenue": 0.27159022496344803, "current_ratio": 0.7487332218187752, "cash_runway_years": 1.4221833948100693, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1735438, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001735438.json", "sha256": "459022defd6ac6156c52f2ef3489ff67248e475c56fb9a8c0174f2bfb4a97d6c", "retrieved_at": "2026-10-17T22:50:10.967053+00:00", "raw_path": "data/raw/459022defd6ac6156c52f2ef3489ff67248e475c56fb9a8c0174f2bfb4a97d6c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "eps": { "value": -1.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 81391000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -114201000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80430186, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -46359000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001104659-26-036494", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000110465926036494/0001104659-26-036494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002867", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837025002867/0001558370-25-002867-index.html", "eps": { "value": -2.12, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002867", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837025002867/0001558370-25-002867-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 33279000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002867", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837025002867/0001558370-25-002867-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -147791000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002867", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837025002867/0001558370-25-002867-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69822353, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002867", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837025002867/0001558370-25-002867-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -104495000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002867", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837025002867/0001558370-25-002867-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003309", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837024003309/0001558370-24-003309-index.html", "eps": { "value": -1.49, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003309", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837024003309/0001558370-24-003309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -84027000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003309", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837024003309/0001558370-24-003309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56486525, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003309", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837024003309/0001558370-24-003309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -105365000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003309", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837024003309/0001558370-24-003309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003674", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837023003674/0001558370-23-003674-index.html", "eps": { "value": -2.87, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003674", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837023003674/0001558370-23-003674-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15920000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003674", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837023003674/0001558370-23-003674-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -129615000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003674", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837023003674/0001558370-23-003674-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45177857, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003674", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837023003674/0001558370-23-003674-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -73098000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003674", "source_url": "https://www.sec.gov/Archives/edgar/data/1735438/000155837023003674/0001558370-23-003674-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EBF", "source_ticker": "EBF", "name": "ENNIS INC", "group": "Industrials", "weight_percent": 0.02, "holding_price": 22.42, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 392403000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 52690000, "tag": "OperatingIncomeLoss", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42627000, "tag": "NetIncomeLoss", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 52733000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 356911000, "tag": "Assets", "start": null, "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 48179000, "tag": "Liabilities", "start": null, "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 308732000, "tag": "StockholdersEquity", "start": null, "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 34570000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2510000, "tag": "ShareBasedCompensation", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 131770000, "tag": "AssetsCurrent", "start": null, "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 35381000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25692296, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 14456000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13427522215681328, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.237079785112722, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006396485246035326, "current_ratio": 3.7243153104773747, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 33002, "fiscal_year": "2026", "fiscal_end": "2026-02-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000033002.json", "sha256": "9a508f810208373a916848b705928c88feb249981c5ae8d3bf8ef7f07c95d5f9", "retrieved_at": "2026-10-17T22:50:11.522395+00:00", "raw_path": "data/raw/9a508f810208373a916848b705928c88feb249981c5ae8d3bf8ef7f07c95d5f9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "earnings": { "annual_history": [ { "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "eps": { "value": 1.66, "tag": "EarningsPerShareDiluted", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 392403000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42627000, "tag": "NetIncomeLoss", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25692296, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52733000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-01", "end": "2026-02-28", "filed": "2026-05-08", "accession": "0001193125-26-213764", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000119312526213764/0001193125-26-213764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-28", "filed": "2025-05-13", "accession": "0000950170-25-070268", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017025070268/0000950170-25-070268-index.html", "eps": { "value": 1.54, "tag": "EarningsPerShareDiluted", "start": "2024-03-01", "end": "2025-02-28", "filed": "2025-05-13", "accession": "0000950170-25-070268", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017025070268/0000950170-25-070268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 394618000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-03-01", "end": "2025-02-28", "filed": "2025-05-13", "accession": "0000950170-25-070268", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017025070268/0000950170-25-070268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40222000, "tag": "NetIncomeLoss", "start": "2024-03-01", "end": "2025-02-28", "filed": "2025-05-13", "accession": "0000950170-25-070268", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017025070268/0000950170-25-070268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26159008, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-03-01", "end": "2025-02-28", "filed": "2025-05-13", "accession": "0000950170-25-070268", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017025070268/0000950170-25-070268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65855000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-03-01", "end": "2025-02-28", "filed": "2025-05-13", "accession": "0000950170-25-070268", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017025070268/0000950170-25-070268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-29", "filed": "2024-05-10", "accession": "0000950170-24-057691", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017024057691/0000950170-24-057691-index.html", "eps": { "value": 1.64, "tag": "EarningsPerShareDiluted", "start": "2023-03-01", "end": "2024-02-29", "filed": "2024-05-10", "accession": "0000950170-24-057691", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017024057691/0000950170-24-057691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 420109000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-03-01", "end": "2024-02-29", "filed": "2024-05-10", "accession": "0000950170-24-057691", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017024057691/0000950170-24-057691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42597000, "tag": "NetIncomeLoss", "start": "2023-03-01", "end": "2024-02-29", "filed": "2024-05-10", "accession": "0000950170-24-057691", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017024057691/0000950170-24-057691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25940076, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-03-01", "end": "2024-02-29", "filed": "2024-05-10", "accession": "0000950170-24-057691", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017024057691/0000950170-24-057691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 69069000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-03-01", "end": "2024-02-29", "filed": "2024-05-10", "accession": "0000950170-24-057691", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017024057691/0000950170-24-057691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-02-28", "filed": "2023-05-12", "accession": "0000950170-23-021681", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017023021681/0000950170-23-021681-index.html", "eps": { "value": 1.82, "tag": "EarningsPerShareDiluted", "start": "2022-03-01", "end": "2023-02-28", "filed": "2023-05-12", "accession": "0000950170-23-021681", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017023021681/0000950170-23-021681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 431837000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-03-01", "end": "2023-02-28", "filed": "2023-05-12", "accession": "0000950170-23-021681", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017023021681/0000950170-23-021681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47300000, "tag": "NetIncomeLoss", "start": "2022-03-01", "end": "2023-02-28", "filed": "2023-05-12", "accession": "0000950170-23-021681", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017023021681/0000950170-23-021681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25951141, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-03-01", "end": "2023-02-28", "filed": "2023-05-12", "accession": "0000950170-23-021681", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017023021681/0000950170-23-021681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46776000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-03-01", "end": "2023-02-28", "filed": "2023-05-12", "accession": "0000950170-23-021681", "source_url": "https://www.sec.gov/Archives/edgar/data/33002/000095017023021681/0000950170-23-021681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BLZE", "source_ticker": "BLZE", "name": "BACKBLAZE INC CLASS A", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 9.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 145835000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -23623000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25612000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 23544000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4694000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 191826000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 108605000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 83221000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 29182000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25591000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26436000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 65688000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 61618000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56209667, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1983000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.16198443446360614, "free_cash_flow": 18850000.0, "free_cash_flow_margin": 0.12925566564953545, "capex_intensity": 0.03218706071930606, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.18127335687592142, "current_ratio": 1.0660521276250445, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1462056, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001462056.json", "sha256": "71ceb404fc7e1838db013d7d268dc72c22d335ba54f369ab2d782f6a84c1785d", "retrieved_at": "2026-10-17T22:50:11.463153+00:00", "raw_path": "data/raw/71ceb404fc7e1838db013d7d268dc72c22d335ba54f369ab2d782f6a84c1785d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 145835000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25612000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56209667, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23544000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016395", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000162828026016395/0001628280-26-016395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001462056-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205625000015/0001462056-25-000015-index.html", "eps": { "value": -1.11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001462056-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205625000015/0001462056-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 127628000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001462056-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205625000015/0001462056-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48531000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001462056-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205625000015/0001462056-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43543023, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001462056-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205625000015/0001462056-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12505000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001462056-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205625000015/0001462056-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001462056-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205624000033/0001462056-24-000033-index.html", "eps": { "value": -1.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001462056-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205624000033/0001462056-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 102019000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001462056-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205624000033/0001462056-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59713000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001462056-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205624000033/0001462056-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36011446, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001462056-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205624000033/0001462056-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7350000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001462056-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205624000033/0001462056-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001462056-23-000119", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205623000119/0001462056-23-000119-index.html", "eps": { "value": -1.62, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001462056-23-000119", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205623000119/0001462056-23-000119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 85155000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001462056-23-000119", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205623000119/0001462056-23-000119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51398000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001462056-23-000119", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205623000119/0001462056-23-000119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31662301, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001462056-23-000119", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205623000119/0001462056-23-000119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13781000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001462056-23-000119", "source_url": "https://www.sec.gov/Archives/edgar/data/1462056/000146205623000119/0001462056-23-000119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PSTL", "source_ticker": "PSTL", "name": "POSTAL REALTY TRUST CLASS A", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 21.74, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 95823000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 34338000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14149000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 44505000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 759057000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 399496000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 285199000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1454000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6311000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24349251, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 47066000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 637000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 778000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 175804000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 39832000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 115861000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 30246000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.3583482045020507, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 3.1454519754046224, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0658610145789633, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.43810178817056394 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1759774, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 637000.0, 778000.0, 175804000.0, 39832000.0, 115861000.0 ], "thereafter": 30246000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001759774.json", "sha256": "040581ce429ae631a301a7e5ac026c9e01f6c38ae84f74c0e3d60e637c151972", "retrieved_at": "2026-10-17T22:50:11.921599+00:00", "raw_path": "data/raw/040581ce429ae631a301a7e5ac026c9e01f6c38ae84f74c0e3d60e637c151972.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "eps": { "value": 0.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 95823000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14149000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24349251, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44505000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011212", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828026011212/0001628280-26-011212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008338", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828025008338/0001628280-25-008338-index.html", "eps": { "value": 0.21, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008338", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828025008338/0001628280-25-008338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 76372000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008338", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828025008338/0001628280-25-008338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6596000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008338", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828025008338/0001628280-25-008338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22565155, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008338", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828025008338/0001628280-25-008338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33503000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008338", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828025008338/0001628280-25-008338-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008057", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828024008057/0001628280-24-008057-index.html", "eps": { "value": 0.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008057", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828024008057/0001628280-24-008057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 63712000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008057", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828024008057/0001628280-24-008057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3709000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008057", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828024008057/0001628280-24-008057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20145151, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008057", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828024008057/0001628280-24-008057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28427000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008057", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828024008057/0001628280-24-008057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001628280-23-006624", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828023006624/0001628280-23-006624-index.html", "eps": { "value": 0.15, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001628280-23-006624", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828023006624/0001628280-23-006624-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 53330000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001628280-23-006624", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828023006624/0001628280-23-006624-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3854000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001628280-23-006624", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828023006624/0001628280-23-006624-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18545494, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001628280-23-006624", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828023006624/0001628280-23-006624-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24591000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001628280-23-006624", "source_url": "https://www.sec.gov/Archives/edgar/data/1759774/000162828023006624/0001628280-23-006624-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BCAL", "source_ticker": "BCAL", "name": "CALIFORNIA BANCORP", "group": "Financials", "weight_percent": 0.02, "holding_price": 21.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 63058000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001795815-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 57290000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001795815-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 346000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001795815-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4033386000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001795815-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3456800000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001795815-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 576586000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001795815-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 399913000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001795815-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5822000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001795815-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32746110, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001795815-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3366000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001795815-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1795815, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001795815.json", "sha256": "649623bbeea30cec067a1774affb5455e9985de737523bfcc9db7b7ae183c3af", "retrieved_at": "2026-10-17T22:50:12.379443+00:00", "raw_path": "data/raw/649623bbeea30cec067a1774affb5455e9985de737523bfcc9db7b7ae183c3af.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001795815-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "eps": { "value": 1.93, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001795815-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 63058000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001795815-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32746110, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001795815-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57290000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001795815-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000179581526000005/0001795815-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-04-01", "accession": "0001628280-25-015957", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000162828025015957/0001628280-25-015957-index.html", "eps": { "value": 0.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-01", "accession": "0001628280-25-015957", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000162828025015957/0001628280-25-015957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 5433000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-01", "accession": "0001628280-25-015957", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000162828025015957/0001628280-25-015957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24623397, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-01", "accession": "0001628280-25-015957", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000162828025015957/0001628280-25-015957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50292000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-01", "accession": "0001628280-25-015957", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000162828025015957/0001628280-25-015957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011472", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000162828024011472/0001628280-24-011472-index.html", "eps": { "value": 1.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011472", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000162828024011472/0001628280-24-011472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 25910000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011472", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000162828024011472/0001628280-24-011472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18656742, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011472", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000162828024011472/0001628280-24-011472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33102000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011472", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000162828024011472/0001628280-24-011472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011472", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000162828024011472/0001628280-24-011472-index.html", "eps": { "value": 0.88, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011472", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000162828024011472/0001628280-24-011472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 16113000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011472", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000162828024011472/0001628280-24-011472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18228287, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011472", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000162828024011472/0001628280-24-011472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13352000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011472", "source_url": "https://www.sec.gov/Archives/edgar/data/1795815/000162828024011472/0001628280-24-011472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RGR", "source_ticker": "RGR", "name": "STURM RUGER", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 42.94, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 546057000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -12299000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4391000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 54308000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 15846000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 341997000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 283760000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18451000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 22871000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5020000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 211604000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 54747000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16235995, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 26100000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.022523289693200527, "free_cash_flow": 38462000.0, "free_cash_flow_margin": 0.07043587024797777, "capex_intensity": 0.029018948571302997, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00919317946661246, "current_ratio": 3.865125029681992, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 95029, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000095029.json", "sha256": "379fb55a78a90a32534eca93ef7543c083f82c5ac53b6c93bcd90644f71b3d4f", "retrieved_at": "2026-10-17T22:50:12.492300+00:00", "raw_path": "data/raw/379fb55a78a90a32534eca93ef7543c083f82c5ac53b6c93bcd90644f71b3d4f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "eps": { "value": -0.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 546057000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4391000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16235995, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 54308000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001174947-26-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494726000243/0001174947-26-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001174947-25-000197", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494725000197/0001174947-25-000197-index.html", "eps": { "value": 1.77, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001174947-25-000197", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494725000197/0001174947-25-000197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 535643000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001174947-25-000197", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494725000197/0001174947-25-000197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30563000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001174947-25-000197", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494725000197/0001174947-25-000197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17270101, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001174947-25-000197", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494725000197/0001174947-25-000197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55504000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001174947-25-000197", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494725000197/0001174947-25-000197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001174947-24-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494724000243/0001174947-24-000243-index.html", "eps": { "value": 2.71, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001174947-24-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494724000243/0001174947-24-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 543767000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001174947-24-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494724000243/0001174947-24-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48215000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001174947-24-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494724000243/0001174947-24-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17811218, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001174947-24-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494724000243/0001174947-24-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33901000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001174947-24-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494724000243/0001174947-24-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001174947-23-000239", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494723000239/0001174947-23-000239-index.html", "eps": { "value": 4.96, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001174947-23-000239", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494723000239/0001174947-23-000239-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 595842000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001174947-23-000239", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494723000239/0001174947-23-000239-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 88332000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001174947-23-000239", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494723000239/0001174947-23-000239-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17793348, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001174947-23-000239", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494723000239/0001174947-23-000239-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001174947-23-000239", "source_url": "https://www.sec.gov/Archives/edgar/data/95029/000117494723000239/0001174947-23-000239-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ELE", "source_ticker": "ELE", "name": "ELEMENTAL ROYALTY CORP", "group": "Materials", "weight_percent": 0.02, "holding_price": 16.76, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "AOSL", "source_ticker": "AOSL", "name": "ALPHA AND OMEGA SEMICONDUCTOR", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 23.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 678927000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -43195000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42265000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -16320000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 51752000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 963555000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 165654000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 797901000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 180771000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 537000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 3094000, "tag": "ShortTermBorrowings", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26678000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 437918000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 127366000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29951000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 18156000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3094000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 537000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.06362245130919819, "free_cash_flow": -68072000.0, "free_cash_flow_margin": -0.10026409319411365, "capex_intensity": 0.07622616275387487, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0392943571252874, "current_ratio": 3.4382645289951794, "cash_runway_years": 11.076654411764705, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1387467, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, 3094000.0, 537000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001387467.json", "sha256": "61980bab82cb1bc3b53312cd3ecf7623942f435c51cbc91710744664cdc5280e", "retrieved_at": "2026-10-17T22:50:13.567270+00:00", "raw_path": "data/raw/61980bab82cb1bc3b53312cd3ecf7623942f435c51cbc91710744664cdc5280e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "eps": { "value": -1.41, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 678927000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42265000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29951000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16320000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001628280-26-059261", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828026059261/0001628280-26-059261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-28", "accession": "0001628280-25-041297", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828025041297/0001628280-25-041297-index.html", "eps": { "value": -3.3, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-28", "accession": "0001628280-25-041297", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828025041297/0001628280-25-041297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 696162000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-28", "accession": "0001628280-25-041297", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828025041297/0001628280-25-041297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -96976000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-28", "accession": "0001628280-25-041297", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828025041297/0001628280-25-041297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29405000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-28", "accession": "0001628280-25-041297", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828025041297/0001628280-25-041297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29668000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-28", "accession": "0001628280-25-041297", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000162828025041297/0001628280-25-041297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001387467-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000138746724000073/0001387467-24-000073-index.html", "eps": { "value": -0.39, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001387467-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000138746724000073/0001387467-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 657274000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001387467-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000138746724000073/0001387467-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11081000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001387467-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000138746724000073/0001387467-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28236000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001387467-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000138746724000073/0001387467-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25710000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001387467-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000138746724000073/0001387467-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001387467-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000138746723000049/0001387467-23-000049-index.html", "eps": { "value": 0.42, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001387467-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000138746723000049/0001387467-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 691321000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001387467-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000138746723000049/0001387467-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12364000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001387467-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000138746723000049/0001387467-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29528000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001387467-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000138746723000049/0001387467-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20473000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001387467-23-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1387467/000138746723000049/0001387467-23-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NTGR", "source_ticker": "NTGR", "name": "NETGEAR", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 22.31, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 699621000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -34152000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17923000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1606000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20515000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 836271000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 338448000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 497823000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 209904000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7996000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29715000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 673282000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 250221000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28607000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 50662000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.048815001264970605, "free_cash_flow": -18909000.0, "free_cash_flow_margin": -0.02702749059848118, "capex_intensity": 0.029323019177526118, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.042472996093599245, "current_ratio": 2.6907493775502456, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1122904, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001122904.json", "sha256": "49d3035533de2358d3acc42c82b9043e25b8208ad6f18a75df05cdaf10c54c91", "retrieved_at": "2026-10-17T22:50:13.535399+00:00", "raw_path": "data/raw/49d3035533de2358d3acc42c82b9043e25b8208ad6f18a75df05cdaf10c54c91.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "eps": { "value": -0.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 699621000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17923000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28607000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1606000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-051346", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000119312526051346/0001193125-26-051346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017025021413/0000950170-25-021413-index.html", "eps": { "value": 0.42, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017025021413/0000950170-25-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 673759000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017025021413/0000950170-25-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12363000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017025021413/0000950170-25-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29683000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017025021413/0000950170-25-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 164797000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000950170-25-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017025021413/0000950170-25-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016525", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017024016525/0000950170-24-016525-index.html", "eps": { "value": -3.57, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016525", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017024016525/0000950170-24-016525-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 740840000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016525", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017024016525/0000950170-24-016525-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -104767000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016525", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017024016525/0000950170-24-016525-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29355000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016525", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017024016525/0000950170-24-016525-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56853000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0000950170-24-016525", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017024016525/0000950170-24-016525-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003231", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017023003231/0000950170-23-003231-index.html", "eps": { "value": -2.38, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003231", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017023003231/0000950170-23-003231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 932472000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003231", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017023003231/0000950170-23-003231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -68987000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003231", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017023003231/0000950170-23-003231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29007000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003231", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017023003231/0000950170-23-003231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13732000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003231", "source_url": "https://www.sec.gov/Archives/edgar/data/1122904/000095017023003231/0000950170-23-003231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CLMB", "source_ticker": "CLMB", "name": "CLIMB GLOBAL SOLUTIONS INC", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 32.94, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 652517000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 29185000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21330000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 16604000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 460233000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 343654000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 116579000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 36563000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7728000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4775000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 374235000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 337487000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4524000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2050000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04472680405261472, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.7784341303328645, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007317817007066483, "current_ratio": 1.1088871571349415, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 945983, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000945983.json", "sha256": "9d648d98f3e0be80433c86af3c096efa9ec2f9c838f8a29b4aca1be577c61232", "retrieved_at": "2026-10-17T22:50:13.760323+00:00", "raw_path": "data/raw/9d648d98f3e0be80433c86af3c096efa9ec2f9c838f8a29b4aca1be577c61232.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "eps": { "value": 4.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 652517000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21330000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4524000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16604000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006072", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774926006072/0001437749-26-006072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-006986", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774925006986/0001437749-25-006986-index.html", "eps": { "value": 4.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-006986", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774925006986/0001437749-25-006986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 465607000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-006986", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774925006986/0001437749-25-006986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18610000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-006986", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774925006986/0001437749-25-006986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4465000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-006986", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774925006986/0001437749-25-006986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33743000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-006986", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000143774925006986/0001437749-25-006986-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002476", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000155837024002476/0001558370-24-002476-index.html", "eps": { "value": 2.72, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002476", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000155837024002476/0001558370-24-002476-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 352013000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002476", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000155837024002476/0001558370-24-002476-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12323000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002476", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000155837024002476/0001558370-24-002476-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4401000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002476", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000155837024002476/0001558370-24-002476-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42123000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002476", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000155837024002476/0001558370-24-002476-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004053", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000155837023004053/0001558370-23-004053-index.html", "eps": { "value": 2.81, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004053", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000155837023004053/0001558370-23-004053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 304348000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004053", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000155837023004053/0001558370-23-004053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12497000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004053", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000155837023004053/0001558370-23-004053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4331000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004053", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000155837023004053/0001558370-23-004053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4561000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004053", "source_url": "https://www.sec.gov/Archives/edgar/data/945983/000155837023004053/0001558370-23-004053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NRIM", "source_ticker": "NRIM", "name": "NORTHRIM BANCORP INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 24.43, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 255581000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64608000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 139337000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5469000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3290273000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2963729000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 326544000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1734000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22485351, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 609000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 453000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 462000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 474000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 485000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 498000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 10433000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1163370, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 453000.0, 462000.0, 474000.0, 485000.0, 498000.0 ], "thereafter": 10433000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001163370.json", "sha256": "3ae10e4bb8d7b2a1f6ab8e3f7e554d0281ce3bc82c7e742b93ebc69412c58ba3", "retrieved_at": "2026-10-17T22:50:14.025827+00:00", "raw_path": "data/raw/3ae10e4bb8d7b2a1f6ab8e3f7e554d0281ce3bc82c7e742b93ebc69412c58ba3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "eps": { "value": 2.87, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 255581000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64608000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22485351, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 139337000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001163370-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337026000007/0001163370-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001163370-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337025000007/0001163370-25-000007-index.html", "eps": { "value": 6.62, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001163370-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337025000007/0001163370-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 195960000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001163370-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337025000007/0001163370-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36971000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001163370-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337025000007/0001163370-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5583983, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001163370-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337025000007/0001163370-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8727000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001163370-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337025000007/0001163370-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001163370-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337024000010/0001163370-24-000010-index.html", "eps": { "value": 4.49, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001163370-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337024000010/0001163370-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 25394000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001163370-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337024000010/0001163370-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5661460, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001163370-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337024000010/0001163370-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38925000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001163370-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337024000010/0001163370-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001163370-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337023000015/0001163370-23-000015-index.html", "eps": { "value": 5.27, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001163370-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337023000015/0001163370-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 30741000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001163370-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337023000015/0001163370-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5829412, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001163370-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337023000015/0001163370-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78123000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001163370-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1163370/000116337023000015/0001163370-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VTS", "source_ticker": "VTS", "name": "VITESSE ENERGY INC", "group": "Energy", "weight_percent": 0.02, "holding_price": 17.41, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 273989000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 17129000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25277000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 170349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 893350000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 264033000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 629317000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10246000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 52167000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 51251000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39552804, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06251710835106519, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 6.7392886814099775, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0373956618696371, "current_ratio": 1.0178728219937172, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1944558, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001944558.json", "sha256": "c1c821229fdf7aefc7dfa34699aad40aaff13c01c7b7e2ad225ed8d92eb348bd", "retrieved_at": "2026-10-17T22:50:14.667826+00:00", "raw_path": "data/raw/c1c821229fdf7aefc7dfa34699aad40aaff13c01c7b7e2ad225ed8d92eb348bd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 273989000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25277000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39552804, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 170349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001944558-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455826000009/0001944558-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001944558-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455825000033/0001944558-25-000033-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001944558-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455825000033/0001944558-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 241998000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001944558-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455825000033/0001944558-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21060000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001944558-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455825000033/0001944558-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32908225, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001944558-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455825000033/0001944558-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 155003000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001944558-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455825000033/0001944558-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001944558-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455824000021/0001944558-24-000021-index.html", "eps": { "value": -0.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001944558-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455824000021/0001944558-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 233905000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001944558-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455824000021/0001944558-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19744000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001944558-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455824000021/0001944558-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29556967, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001944558-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455824000021/0001944558-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 141942000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001944558-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455824000021/0001944558-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001944558-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455823000024/0001944558-23-000024-index.html", "eps": { "value": 0.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001944558-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455823000024/0001944558-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 300070000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001944558-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455823000024/0001944558-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118903000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001944558-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455823000024/0001944558-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 438625000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001944558-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455823000024/0001944558-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 147041000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001944558-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1944558/000194455823000024/0001944558-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DNA", "source_ticker": "DNA", "name": "GINKGO BIOWORKS HOLDINGS CLASS A", "group": "Health Care", "weight_percent": 0.02, "holding_price": 11.76, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 170155000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -315278000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -312763000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -171059000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7665000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1119696000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 611106000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 508590000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 167202000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 81546000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 471838000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 95970000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55457676, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 19469000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.8528870735505862, "free_cash_flow": -178724000.0, "free_cash_flow_margin": -1.050359965913432, "capex_intensity": 0.04504716288090271, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.4792453939055567, "current_ratio": 4.9165155777847245, "cash_runway_years": 0.9774522240864263, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1830214, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001830214.json", "sha256": "54fa4fa9af4c1e1433b8005fa44894fd7beedfd5ca48695e4edbe6ba565961ed", "retrieved_at": "2026-10-17T22:50:15.068134+00:00", "raw_path": "data/raw/54fa4fa9af4c1e1433b8005fa44894fd7beedfd5ca48695e4edbe6ba565961ed.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "eps": { "value": -5.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 170155000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -312763000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55457676, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -171059000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012346", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828026012346/0001628280-26-012346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007819", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828025007819/0001628280-25-007819-index.html", "eps": { "value": -10.54, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007819", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828025007819/0001628280-25-007819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 227043000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007819", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828025007819/0001628280-25-007819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -547029000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007819", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828025007819/0001628280-25-007819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51894639, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007819", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828025007819/0001628280-25-007819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -319585000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007819", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828025007819/0001628280-25-007819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008052", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828024008052/0001628280-24-008052-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008052", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828024008052/0001628280-24-008052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 251455000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008052", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828024008052/0001628280-24-008052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -892869000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008052", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828024008052/0001628280-24-008052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1944420000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008052", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828024008052/0001628280-24-008052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -295500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008052", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000162828024008052/0001628280-24-008052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007461", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000095017023007461/0000950170-23-007461-index.html", "eps": { "value": -1.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007461", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000095017023007461/0000950170-23-007461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 477706000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007461", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000095017023007461/0000950170-23-007461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2104929000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007461", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000095017023007461/0000950170-23-007461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1679838849, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007461", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000095017023007461/0000950170-23-007461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -252198000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007461", "source_url": "https://www.sec.gov/Archives/edgar/data/1830214/000095017023007461/0000950170-23-007461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KRNY", "source_ticker": "KRNY", "name": "KEARNY FINANCIAL CORP", "group": "Financials", "weight_percent": 0.02, "holding_price": 9.01, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 36264000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001617242-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724226000020/0001617242-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 37735000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001617242-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724226000020/0001617242-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2461000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001617242-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724226000020/0001617242-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7682205000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001617242-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724226000020/0001617242-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6915535000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001617242-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724226000020/0001617242-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 766670000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001617242-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724226000020/0001617242-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 114823000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001617242-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724226000020/0001617242-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3778000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001617242-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724226000020/0001617242-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63220000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001617242-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724226000020/0001617242-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1617242, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001617242.json", "sha256": "613f5be3d14a9784b6718d99a0867ce68e00239e84e534e44632c95a3b0f1ed0", "retrieved_at": "2026-10-17T22:50:15.482085+00:00", "raw_path": "data/raw/613f5be3d14a9784b6718d99a0867ce68e00239e84e534e44632c95a3b0f1ed0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724226000020/0001617242-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001617242-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724226000020/0001617242-26-000020-index.html", "eps": { "value": 0.57, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001617242-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724226000020/0001617242-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 36264000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001617242-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724226000020/0001617242-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63220000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001617242-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724226000020/0001617242-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37735000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-21", "accession": "0001617242-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724226000020/0001617242-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001617242-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724225000056/0001617242-25-000056-index.html", "eps": { "value": 0.42, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001617242-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724225000056/0001617242-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 26075000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001617242-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724225000056/0001617242-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62716000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001617242-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724225000056/0001617242-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24771000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-21", "accession": "0001617242-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724225000056/0001617242-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001617242-24-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724224000072/0001617242-24-000072-index.html", "eps": { "value": -1.39, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001617242-24-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724224000072/0001617242-24-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -86667000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001617242-24-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724224000072/0001617242-24-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62444000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001617242-24-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724224000072/0001617242-24-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43971000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001617242-24-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724224000072/0001617242-24-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-25", "accession": "0001617242-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724223000067/0001617242-23-000067-index.html", "eps": { "value": 0.63, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-25", "accession": "0001617242-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724223000067/0001617242-23-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 40811000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-25", "accession": "0001617242-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724223000067/0001617242-23-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64804000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-25", "accession": "0001617242-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724223000067/0001617242-23-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 69549000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-25", "accession": "0001617242-23-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1617242/000161724223000067/0001617242-23-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CADL", "source_ticker": "CADL", "name": "CANDEL THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.02, "holding_price": 8.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -48266000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38182000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -38311000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 587000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 125195000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 73273000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 51922000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 119731000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 2119000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3817000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 121389000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 8997000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52958644, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3806000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 24175000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 22019000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -38898000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -22.77772534214252, "share_based_compensation_to_revenue": null, "current_ratio": 13.492164054684896, "cash_runway_years": 3.125238182245308, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1841387, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 3806000.0, 24175000.0, 22019000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001841387.json", "sha256": "2cb8ed1b46a8aed8c6b711474e0ec697cda705db96c231a8fae1c614de1d00af", "retrieved_at": "2026-10-17T22:50:15.612154+00:00", "raw_path": "data/raw/2cb8ed1b46a8aed8c6b711474e0ec697cda705db96c231a8fae1c614de1d00af.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "eps": { "value": -0.72, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -38182000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52958644, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -38311000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103134", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000119312526103134/0001193125-26-103134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038803", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017025038803/0000950170-25-038803-index.html", "eps": { "value": -1.74, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038803", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017025038803/0000950170-25-038803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -55177000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038803", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017025038803/0000950170-25-038803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31675076, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038803", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017025038803/0000950170-25-038803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27023000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038803", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017025038803/0000950170-25-038803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-037637", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017024037637/0000950170-24-037637-index.html", "eps": { "value": -1.31, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-037637", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017024037637/0000950170-24-037637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -37939000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-037637", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017024037637/0000950170-24-037637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28935289, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-037637", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017024037637/0000950170-24-037637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -34244000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-037637", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017024037637/0000950170-24-037637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010760", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017023010760/0000950170-23-010760-index.html", "eps": { "value": -0.65, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010760", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017023010760/0000950170-23-010760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 125000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010760", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017023010760/0000950170-23-010760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18794000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010760", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017023010760/0000950170-23-010760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28823480, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010760", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017023010760/0000950170-23-010760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31419000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010760", "source_url": "https://www.sec.gov/Archives/edgar/data/1841387/000095017023010760/0000950170-23-010760-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JBI", "source_ticker": "JBI", "name": "JANUS INTERNATIONAL GROUP", "group": "Industrials", "weight_percent": 0.02, "holding_price": 4.22, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 884200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 111500000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53800000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 139500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 25500000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1305000000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 732500000, "tag": "Liabilities", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 572500000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 538800000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6900000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16200000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 421800000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 119300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 139742684, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15900000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 6900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 6400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 6100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 527000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1261026916987107, "free_cash_flow": 114000000.0, "free_cash_flow_margin": 0.1289301063107894, "capex_intensity": 0.028839629043202895, "cfo_to_positive_net_income": 2.592936802973978, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.018321646686270076, "current_ratio": 3.5356244761106455, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1839839, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6900000.0, 6800000.0, 6400000.0, 6100000.0, 527000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001839839.json", "sha256": "c124ae9becd596d920b57448ec6bf397aa7a61f097579a92406e1fa100838f36", "retrieved_at": "2026-10-17T22:50:15.948512+00:00", "raw_path": "data/raw/c124ae9becd596d920b57448ec6bf397aa7a61f097579a92406e1fa100838f36.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "eps": { "value": 0.38, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 884200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53800000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 139742684, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 139500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-04", "accession": "0001839839-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983926000006/0001839839-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001839839-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983925000032/0001839839-25-000032-index.html", "eps": { "value": 0.49, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001839839-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983925000032/0001839839-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 963800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001839839-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983925000032/0001839839-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70400000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001839839-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983925000032/0001839839-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 144799100, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001839839-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983925000032/0001839839-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 154000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-26", "accession": "0001839839-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983925000032/0001839839-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001839839-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983924000066/0001839839-24-000066-index.html", "eps": { "value": 0.92, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001839839-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983924000066/0001839839-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1066400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001839839-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983924000066/0001839839-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 135700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001839839-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983924000066/0001839839-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 146882057, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001839839-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983924000066/0001839839-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 215000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001839839-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983924000066/0001839839-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001839839-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983923000024/0001839839-23-000024-index.html", "eps": { "value": 0.73, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001839839-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983923000024/0001839839-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1019509000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001839839-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983923000024/0001839839-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 107653000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001839839-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983923000024/0001839839-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 146722866, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001839839-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983923000024/0001839839-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88467000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001839839-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1839839/000183983923000024/0001839839-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SFST", "source_ticker": "SFST", "name": "SOUTHERN FIRST BANCSHARES INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 59.79, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 6282000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30366000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 30457000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 581000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4403494000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4034837000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 368657000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 106530000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2272000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8160464, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1090009, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001090009.json", "sha256": "0f56a8511b3bd2f425d33f4685444434b91670a7f02caf2455101b212945b5f1", "retrieved_at": "2026-10-17T22:50:16.552861+00:00", "raw_path": "data/raw/0f56a8511b3bd2f425d33f4685444434b91670a7f02caf2455101b212945b5f1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "eps": { "value": 3.72, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6282000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30366000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8160464, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30457000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001206774-26-000084", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677426000084/0001206774-26-000084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001206774-25-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677425000099/0001206774-25-000099-index.html", "eps": { "value": 1.91, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001206774-25-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677425000099/0001206774-25-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5560000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001206774-25-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677425000099/0001206774-25-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15530000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001206774-25-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677425000099/0001206774-25-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8117057, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001206774-25-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677425000099/0001206774-25-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25558000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001206774-25-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677425000099/0001206774-25-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001206774-24-000233", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677424000233/0001206774-24-000233-index.html", "eps": { "value": 1.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001206774-24-000233", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677424000233/0001206774-24-000233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4036000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001206774-24-000233", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677424000233/0001206774-24-000233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13426000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001206774-24-000233", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677424000233/0001206774-24-000233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8078454, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001206774-24-000233", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677424000233/0001206774-24-000233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17653000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001206774-24-000233", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677424000233/0001206774-24-000233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-13", "accession": "0001206774-23-000172", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677423000172/0001206774-23-000172-index.html", "eps": { "value": 3.61, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0001206774-23-000172", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677423000172/0001206774-23-000172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4198000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0001206774-23-000172", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677423000172/0001206774-23-000172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29115000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0001206774-23-000172", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677423000172/0001206774-23-000172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8071690, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0001206774-23-000172", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677423000172/0001206774-23-000172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50305000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0001206774-23-000172", "source_url": "https://www.sec.gov/Archives/edgar/data/1090009/000120677423000172/0001206774-23-000172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ANNX", "source_ticker": "ANNX", "name": "ANNEXON", "group": "Health Care", "weight_percent": 0.02, "holding_price": 3.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -216407000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -206690000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -186356000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 137000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 277571000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 65923000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 211648000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 162051000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2166000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16423000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 242191000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 42630000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 155105832, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 28488000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -186493000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 5.681233872859488, "cash_runway_years": 0.8695775826911932, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1528115, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001528115.json", "sha256": "4385fbaf147b607e1c8fe1028ad3175f718406d1f37491a686f5aee37e33b324", "retrieved_at": "2026-10-17T22:50:16.415178+00:00", "raw_path": "data/raw/4385fbaf147b607e1c8fe1028ad3175f718406d1f37491a686f5aee37e33b324.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "eps": { "value": -1.34, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -206690000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 155105832, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -186356000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131782", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000119312526131782/0001193125-26-131782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030849", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000095017025030849/0000950170-25-030849-index.html", "eps": { "value": -1.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030849", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000095017025030849/0000950170-25-030849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -138200000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030849", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000095017025030849/0000950170-25-030849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 137404145, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030849", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000095017025030849/0000950170-25-030849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -118006000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030849", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000095017025030849/0000950170-25-030849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036408", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000095017024036408/0000950170-24-036408-index.html", "eps": { "value": -1.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036408", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000095017024036408/0000950170-24-036408-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -134237000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036408", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000095017024036408/0000950170-24-036408-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75673081, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036408", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000095017024036408/0000950170-24-036408-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -121142000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036408", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000095017024036408/0000950170-24-036408-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006232", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000095017023006232/0000950170-23-006232-index.html", "eps": { "value": -2.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006232", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000095017023006232/0000950170-23-006232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -141947000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006232", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000095017023006232/0000950170-23-006232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54673572, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006232", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000095017023006232/0000950170-23-006232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -116309000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006232", "source_url": "https://www.sec.gov/Archives/edgar/data/1528115/000095017023006232/0000950170-23-006232-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PHR", "source_ticker": "PHR", "name": "PHREESIA", "group": "Health Care", "weight_percent": 0.02, "holding_price": 11.04, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 467819000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -6612000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2306000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 78814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11101000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 663790000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 326583000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 337207000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 73830000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 31453000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 67452000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 279843000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 183241000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61494878, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 2657000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.014133671355802136, "free_cash_flow": 67713000.0, "free_cash_flow_margin": 0.14474187666597552, "capex_intensity": 0.023729262813182023, "cfo_to_positive_net_income": 34.177797051170856, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.14418396858614121, "current_ratio": 1.527185509793114, "cash_runway_years": null, "near_term_maturity_to_cash": 0.03598808072599215 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1412408, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2657000.0, 0.0, 0.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001412408.json", "sha256": "117c288d0519ae588c9c3b521d02b48384e21715852076771c9f92c74fdb4bbd", "retrieved_at": "2026-10-17T22:50:17.048905+00:00", "raw_path": "data/raw/117c288d0519ae588c9c3b521d02b48384e21715852076771c9f92c74fdb4bbd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 467819000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2306000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61494878, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001412408-26-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240826000079/0001412408-26-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-03-13", "accession": "0001412408-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240825000010/0001412408-25-000010-index.html", "eps": { "value": -1.02, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-13", "accession": "0001412408-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240825000010/0001412408-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 419813000, "tag": "Revenues", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-13", "accession": "0001412408-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240825000010/0001412408-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58527000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-13", "accession": "0001412408-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240825000010/0001412408-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57589687, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-13", "accession": "0001412408-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240825000010/0001412408-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32381000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-13", "accession": "0001412408-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240825000010/0001412408-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-03-15", "accession": "0001412408-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240824000043/0001412408-24-000043-index.html", "eps": { "value": -2.51, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-15", "accession": "0001412408-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240824000043/0001412408-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 356299000, "tag": "Revenues", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-15", "accession": "0001412408-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240824000043/0001412408-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -136885000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-15", "accession": "0001412408-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240824000043/0001412408-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54561449, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-15", "accession": "0001412408-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240824000043/0001412408-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32378000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-15", "accession": "0001412408-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240824000043/0001412408-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-03-23", "accession": "0001412408-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240823000023/0001412408-23-000023-index.html", "eps": { "value": -3.36, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-23", "accession": "0001412408-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240823000023/0001412408-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 280910000, "tag": "Revenues", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-23", "accession": "0001412408-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240823000023/0001412408-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -176146000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-23", "accession": "0001412408-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240823000023/0001412408-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52440067, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-23", "accession": "0001412408-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240823000023/0001412408-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -90123000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-23", "accession": "0001412408-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1412408/000141240823000023/0001412408-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FLNC", "source_ticker": "FLNC", "name": "FLUENCE ENERGY INC CLASS A", "group": "Industrials", "weight_percent": 0.02, "holding_price": 6.43, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2262830000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48314000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -145538000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14884000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2357000000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1808152000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 429595000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 690768000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 29343000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19540000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2064256000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1370369000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130307162, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -160422000.0, "free_cash_flow_margin": -0.07089441098093979, "capex_intensity": 0.006577604150554836, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008635204588943932, "current_ratio": 1.5063504793234523, "cash_runway_years": 4.7463068064697875, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1868941, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json", "sha256": "29f33b337171a6063785a7ee03e26e86138515d4461682c2b2dd31323b17d23e", "retrieved_at": "2026-10-17T22:50:16.968960+00:00", "raw_path": "data/raw/29f33b337171a6063785a7ee03e26e86138515d4461682c2b2dd31323b17d23e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2262830000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48314000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130307162, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -145538000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001868941-25-000081", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894125000081/0001868941-25-000081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-29", "accession": "0001868941-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894124000070/0001868941-24-000070-index.html", "eps": { "value": 0.13, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-29", "accession": "0001868941-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894124000070/0001868941-24-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2698562000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-29", "accession": "0001868941-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894124000070/0001868941-24-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22716000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-29", "accession": "0001868941-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894124000070/0001868941-24-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 184034832, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-29", "accession": "0001868941-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894124000070/0001868941-24-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 79685000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-29", "accession": "0001868941-24-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894124000070/0001868941-24-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001868941-23-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894123000085/0001868941-23-000085-index.html", "eps": { "value": -0.6, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001868941-23-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894123000085/0001868941-23-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2217978000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001868941-23-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894123000085/0001868941-23-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69620000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001868941-23-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894123000085/0001868941-23-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 116448602, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001868941-23-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894123000085/0001868941-23-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -111927000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001868941-23-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894123000085/0001868941-23-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001868941-22-000120", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894122000120/0001868941-22-000120-index.html", "eps": { "value": -1.5, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001868941-22-000120", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894122000120/0001868941-22-000120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1198603000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001868941-22-000120", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894122000120/0001868941-22-000120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -104485000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001868941-22-000120", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894122000120/0001868941-22-000120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69714054, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001868941-22-000120", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894122000120/0001868941-22-000120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -282385000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001868941-22-000120", "source_url": "https://www.sec.gov/Archives/edgar/data/1868941/000186894122000120/0001868941-22-000120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACEL", "source_ticker": "ACEL", "name": "ACCEL ENTERTAINMENT CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 11.06, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1330960000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 107851000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51470000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 150875000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 88923000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1103393000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 269683000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 296566000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 569837000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 37583000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 52725000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12205000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 343034000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 131492000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86367000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 39862000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 37583000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 30000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 30000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 30000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 484500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08103248782833443, "free_cash_flow": 61952000.0, "free_cash_flow_margin": 0.04654685339905031, "capex_intensity": 0.06681117388952335, "cfo_to_positive_net_income": 2.9313192150767438, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009170072729458436, "current_ratio": 2.6087822833328262, "cash_runway_years": null, "near_term_maturity_to_cash": 0.1267272715011161 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1698991, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 37583000.0, 30000000.0, 30000000.0, 30000000.0, 484500000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001698991.json", "sha256": "4627ec8046f482733986c0ba7a4fcc8fdae939516c063d858dad05829b43f2ed", "retrieved_at": "2026-10-17T22:50:17.584140+00:00", "raw_path": "data/raw/4627ec8046f482733986c0ba7a4fcc8fdae939516c063d858dad05829b43f2ed.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "eps": { "value": 0.6, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1330960000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51470000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86367000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 150875000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001698991-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899126000018/0001698991-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001698991-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899125000011/0001698991-25-000011-index.html", "eps": { "value": 0.41, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001698991-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899125000011/0001698991-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1230972000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001698991-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899125000011/0001698991-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35252000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001698991-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899125000011/0001698991-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84977000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001698991-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899125000011/0001698991-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 121194000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001698991-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899125000011/0001698991-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001698991-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899124000007/0001698991-24-000007-index.html", "eps": { "value": 0.53, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001698991-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899124000007/0001698991-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1170420000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001698991-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899124000007/0001698991-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45603000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001698991-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899124000007/0001698991-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86803000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001698991-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899124000007/0001698991-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 132530000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001698991-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899124000007/0001698991-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001698991-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899123000010/0001698991-23-000010-index.html", "eps": { "value": 0.81, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001698991-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899123000010/0001698991-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 969797000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001698991-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899123000010/0001698991-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74102000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001698991-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899123000010/0001698991-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91229000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001698991-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899123000010/0001698991-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107999000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001698991-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1698991/000169899123000010/0001698991-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ODD", "source_ticker": "ODD", "name": "ODDITY TECH CLASS A", "group": "Consumer Staples", "weight_percent": 0.02, "holding_price": 23.17, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "IIIN", "source_ticker": "IIIN", "name": "INSTEEL INDUSTRIES INC", "group": "Industrials", "weight_percent": 0.02, "holding_price": 29.67, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 647706000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41020000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 27163000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 462650000, "tag": "Assets", "start": null, "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 371532000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 38630000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 52000, "tag": "InterestExpense", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 18390000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3489000, "tag": "ShareBasedCompensation", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 261947000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 66009000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19558000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2273000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.6621891760117016, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005386703226463859, "current_ratio": 3.9683528003757065, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 764401, "fiscal_year": "2025", "fiscal_end": "2025-09-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000764401.json", "sha256": "c3078b931c4f94dc78b7ceedfcb8c2d33a628694fefaef3c438e43f86ab31818", "retrieved_at": "2026-10-17T22:50:18.428083+00:00", "raw_path": "data/raw/c3078b931c4f94dc78b7ceedfcb8c2d33a628694fefaef3c438e43f86ab31818.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "earnings": { "annual_history": [ { "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "eps": { "value": 2.1, "tag": "EarningsPerShareDiluted", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 647706000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41020000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19558000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27163000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-10-23", "accession": "0001437749-25-031597", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774925031597/0001437749-25-031597-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-28", "filed": "2024-10-24", "accession": "0001437749-24-031988", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774924031988/0001437749-24-031988-index.html", "eps": { "value": 0.99, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-10-24", "accession": "0001437749-24-031988", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774924031988/0001437749-24-031988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 529198000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-10-24", "accession": "0001437749-24-031988", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774924031988/0001437749-24-031988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19305000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-10-24", "accession": "0001437749-24-031988", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774924031988/0001437749-24-031988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19575000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-10-24", "accession": "0001437749-24-031988", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774924031988/0001437749-24-031988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58207000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-10-24", "accession": "0001437749-24-031988", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774924031988/0001437749-24-031988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-10-26", "accession": "0001437749-23-029056", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774923029056/0001437749-23-029056-index.html", "eps": { "value": 1.66, "tag": "EarningsPerShareDiluted", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-10-26", "accession": "0001437749-23-029056", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774923029056/0001437749-23-029056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 649188000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-10-26", "accession": "0001437749-23-029056", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774923029056/0001437749-23-029056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32415000, "tag": "NetIncomeLoss", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-10-26", "accession": "0001437749-23-029056", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774923029056/0001437749-23-029056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19566000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-10-26", "accession": "0001437749-23-029056", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774923029056/0001437749-23-029056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 142200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-02", "end": "2023-09-30", "filed": "2023-10-26", "accession": "0001437749-23-029056", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774923029056/0001437749-23-029056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-01", "filed": "2022-10-27", "accession": "0001437749-22-024897", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774922024897/0001437749-22-024897-index.html", "eps": { "value": 6.37, "tag": "EarningsPerShareDiluted", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-10-27", "accession": "0001437749-22-024897", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774922024897/0001437749-22-024897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 826832000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-10-27", "accession": "0001437749-22-024897", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774922024897/0001437749-22-024897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 125011000, "tag": "NetIncomeLoss", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-10-27", "accession": "0001437749-22-024897", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774922024897/0001437749-22-024897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19629000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-10-27", "accession": "0001437749-22-024897", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774922024897/0001437749-22-024897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5670000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-03", "end": "2022-10-01", "filed": "2022-10-27", "accession": "0001437749-22-024897", "source_url": "https://www.sec.gov/Archives/edgar/data/764401/000143774922024897/0001437749-22-024897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CRMD", "source_ticker": "CRMD", "name": "CORMEDIX", "group": "Health Care", "weight_percent": 0.02, "holding_price": 7.46, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 311709000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 150141000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 163055000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 175046000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2260000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 826142000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 420835000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 405307000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 144837000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13832000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 367051000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 174269000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80308, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 7788000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.4816704041269261, "free_cash_flow": 172786000.0, "free_cash_flow_margin": 0.5543182904568043, "capex_intensity": 0.007250352091213279, "cfo_to_positive_net_income": 1.0735396032013738, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.044374721294540745, "current_ratio": 2.1062323190010845, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1410098, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001410098.json", "sha256": "b75757faacc84388fbe591a3ec2593969ffefe3c9ea86056a188a6fcb0c2f8bb", "retrieved_at": "2026-10-17T22:50:18.340900+00:00", "raw_path": "data/raw/b75757faacc84388fbe591a3ec2593969ffefe3c9ea86056a188a6fcb0c2f8bb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "eps": { "value": 2.04, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 311709000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 163055000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80308, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 175046000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001213900-26-023889", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390026023889/0001213900-26-023889-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001013762-25-001852", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000101376225001852/0001013762-25-001852-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001013762-25-001852", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000101376225001852/0001013762-25-001852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 43472170, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001013762-25-001852", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000101376225001852/0001013762-25-001852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17930020, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001013762-25-001852", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000101376225001852/0001013762-25-001852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58871582, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001013762-25-001852", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000101376225001852/0001013762-25-001852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50614653, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001013762-25-001852", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000101376225001852/0001013762-25-001852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001213900-24-021585", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390024021585/0001213900-24-021585-index.html", "eps": { "value": -0.91, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001213900-24-021585", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390024021585/0001213900-24-021585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -46339227, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001213900-24-021585", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390024021585/0001213900-24-021585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50902931, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001213900-24-021585", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390024021585/0001213900-24-021585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -38409480, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001213900-24-021585", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390024021585/0001213900-24-021585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024310", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390023024310/0001213900-23-024310-index.html", "eps": { "value": -0.74, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024310", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390023024310/0001213900-23-024310-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 65408, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024310", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390023024310/0001213900-23-024310-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29701705, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024310", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390023024310/0001213900-23-024310-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40274273, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024310", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390023024310/0001213900-23-024310-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24356732, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001213900-23-024310", "source_url": "https://www.sec.gov/Archives/edgar/data/1410098/000121390023024310/0001213900-23-024310-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CTOS", "source_ticker": "CTOS", "name": "CUSTOM TRUCK ONE SOURCE", "group": "Industrials", "weight_percent": 0.02, "holding_price": 9.2, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1446375000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 124943000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31052000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 310112000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3441454000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 809103000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 6273000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1619352000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 25858000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 263880000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8471000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1158615000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 873330000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 226962000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 32575000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08638354506957048, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005856710742373174, "current_ratio": 1.3266634605475593, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1709682, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001709682.json", "sha256": "838185dc7b626d81d9e205000546172d782a81e72738e22ea93eaa56d93284b6", "retrieved_at": "2026-10-17T22:50:18.476925+00:00", "raw_path": "data/raw/838185dc7b626d81d9e205000546172d782a81e72738e22ea93eaa56d93284b6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1446375000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31052000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 226962000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 310112000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001709682-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968226000008/0001709682-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001709682-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968225000006/0001709682-25-000006-index.html", "eps": { "value": -0.12, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001709682-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968225000006/0001709682-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1360011000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001709682-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968225000006/0001709682-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28655000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001709682-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968225000006/0001709682-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 236975000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001709682-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968225000006/0001709682-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 121985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001709682-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968225000006/0001709682-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001709682-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968224000010/0001709682-24-000010-index.html", "eps": { "value": 0.21, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001709682-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968224000010/0001709682-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1331216000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001709682-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968224000010/0001709682-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50712000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001709682-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968224000010/0001709682-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 245726000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001709682-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968224000010/0001709682-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30883000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001709682-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968224000010/0001709682-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001709682-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968223000008/0001709682-23-000008-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001709682-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968223000008/0001709682-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1084982000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001709682-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968223000008/0001709682-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38905000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001709682-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968223000008/0001709682-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 247705000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001709682-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968223000008/0001709682-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45968000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001709682-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709682/000170968223000008/0001709682-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MDXG", "source_ticker": "MDXG", "name": "MIMEDX GROUP", "group": "Health Care", "weight_percent": 0.02, "holding_price": 4.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 418630000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 63887000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48578000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 74003000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 342653000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 86105000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 256548000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 166121000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 16467000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 14881000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16396000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 277471000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 64266000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149724507, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 13000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.15260970307909133, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.5233850714315122, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.039165850512385636, "current_ratio": 4.317539601033205, "cash_runway_years": null, "near_term_maturity_to_cash": 0.009029562788569777 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1376339, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1500000.0, 1500000.0, 2000000.0, 13000000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001376339.json", "sha256": "5e04729db5aedaa7bd3f6ae5bc7af9505652b1ffe2dd057948bb9a9c667e716d", "retrieved_at": "2026-10-17T22:50:19.018817+00:00", "raw_path": "data/raw/5e04729db5aedaa7bd3f6ae5bc7af9505652b1ffe2dd057948bb9a9c667e716d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "eps": { "value": 0.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 418630000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48578000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149724507, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74003000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001376339-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633926000011/0001376339-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001376339-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633925000009/0001376339-25-000009-index.html", "eps": { "value": 0.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001376339-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633925000009/0001376339-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 348879000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001376339-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633925000009/0001376339-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42419000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001376339-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633925000009/0001376339-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149049197, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001376339-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633925000009/0001376339-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66198000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001376339-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633925000009/0001376339-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001376339-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633924000009/0001376339-24-000009-index.html", "eps": { "value": 0.37, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001376339-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633924000009/0001376339-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 321477000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001376339-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633924000009/0001376339-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58228000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001376339-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633924000009/0001376339-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 145962462, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001376339-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633924000009/0001376339-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26775000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001376339-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633924000009/0001376339-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001376339-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633923000003/0001376339-23-000003-index.html", "eps": { "value": -0.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001376339-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633923000003/0001376339-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 267841000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001376339-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633923000003/0001376339-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30197000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001376339-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633923000003/0001376339-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 112909266, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001376339-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633923000003/0001376339-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17893000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001376339-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1376339/000137633923000003/0001376339-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BXC", "source_ticker": "BXC", "name": "BLUELINX HOLDINGS", "group": "Industrials", "weight_percent": 0.02, "holding_price": 73.28, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2954007000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 32483000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 219000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 59784000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 26933000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1549279000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 931964000, "tag": "Liabilities", "start": null, "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 617315000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 385843000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 296660000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 39905000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11252000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 984468000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 211279000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8039000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 38126000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.010996250178147851, "free_cash_flow": 32851000.0, "free_cash_flow_margin": 0.011120826727898749, "capex_intensity": 0.009117446234893824, "cfo_to_positive_net_income": 272.986301369863, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.003809063417926904, "current_ratio": 4.659563894187307, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1301787, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001301787.json", "sha256": "f6bcc42af782d6dc5f07b9d961a0764c24fd06ab58579a02cd65352c911c95eb", "retrieved_at": "2026-10-17T22:50:19.757924+00:00", "raw_path": "data/raw/f6bcc42af782d6dc5f07b9d961a0764c24fd06ab58579a02cd65352c911c95eb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2954007000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 219000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8039000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59784000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-24", "accession": "0001628280-26-011136", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000162828026011136/0001628280-26-011136-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-18", "accession": "0001301787-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178725000012/0001301787-25-000012-index.html", "eps": { "value": 6.19, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-18", "accession": "0001301787-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178725000012/0001301787-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2952532000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-18", "accession": "0001301787-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178725000012/0001301787-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53116000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-18", "accession": "0001301787-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178725000012/0001301787-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8572000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-18", "accession": "0001301787-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178725000012/0001301787-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 85178000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-18", "accession": "0001301787-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178725000012/0001301787-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-20", "accession": "0001301787-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178724000009/0001301787-24-000009-index.html", "eps": { "value": 5.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-20", "accession": "0001301787-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178724000009/0001301787-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3136381000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-20", "accession": "0001301787-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178724000009/0001301787-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48536000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-20", "accession": "0001301787-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178724000009/0001301787-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8994000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-20", "accession": "0001301787-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178724000009/0001301787-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 306285000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-20", "accession": "0001301787-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178724000009/0001301787-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001301787-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178723000010/0001301787-23-000010-index.html", "eps": { "value": 31.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001301787-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178723000010/0001301787-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4450214000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001301787-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178723000010/0001301787-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 296176000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001301787-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178723000010/0001301787-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9398000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001301787-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178723000010/0001301787-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 400297000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001301787-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1301787/000130178723000010/0001301787-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PACB", "source_ticker": "PACB", "name": "PACIFIC BIOSCIENCES OF CALIFORNIA", "group": "Health Care", "weight_percent": 0.02, "holding_price": 1.96, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 160005000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -553861000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -546376000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -111209000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2714000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 784083000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 778734000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 5349000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 63707000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 41668000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 375052000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 72831000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 299959000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -3.461523077403831, "free_cash_flow": -113923000.0, "free_cash_flow_margin": -0.7119965001093715, "capex_intensity": 0.016961969938439424, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.26041686197306335, "current_ratio": 5.14962035397015, "cash_runway_years": 0.5728583118272802, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1299130, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001299130.json", "sha256": "7b172fa3ecdfe14ed783ae308e1ecf060ed1c8d9877d8ba12301ef372f8f695e", "retrieved_at": "2026-10-17T22:50:19.736991+00:00", "raw_path": "data/raw/7b172fa3ecdfe14ed783ae308e1ecf060ed1c8d9877d8ba12301ef372f8f695e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "eps": { "value": -1.82, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 160005000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -546376000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 299959000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -111209000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001299130-26-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913026000034/0001299130-26-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001299130-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913025000061/0001299130-25-000061-index.html", "eps": { "value": -1.59, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001299130-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913025000061/0001299130-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 154014000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001299130-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913025000061/0001299130-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -309851000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001299130-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913025000061/0001299130-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 288366000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001299130-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913025000061/0001299130-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -206058000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001299130-25-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913025000061/0001299130-25-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001299130-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913024000054/0001299130-24-000054-index.html", "eps": { "value": -1.21, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001299130-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913024000054/0001299130-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 200521000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001299130-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913024000054/0001299130-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -306735000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001299130-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913024000054/0001299130-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 253629000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001299130-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913024000054/0001299130-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -259173000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001299130-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913024000054/0001299130-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001299130-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913023000032/0001299130-23-000032-index.html", "eps": { "value": -1.4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001299130-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913023000032/0001299130-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 128304000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001299130-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913023000032/0001299130-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -314248000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001299130-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913023000032/0001299130-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 224550000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001299130-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913023000032/0001299130-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -263211000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001299130-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1299130/000129913023000032/0001299130-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SBGI", "source_ticker": "SBGI", "name": "SINCLAIR CLASS A", "group": "Communication", "weight_percent": 0.02, "holding_price": 12.7, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3169000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 173000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -112000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 189000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 74000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5949000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5579000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 443000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 866000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 22000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 249000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 51000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1700000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 703000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69118000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 17000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 18000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 392000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 692000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1186000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05459135373934995, "free_cash_flow": 115000000.0, "free_cash_flow_margin": 0.036289050173556325, "capex_intensity": 0.02335121489428842, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.016093404859577155, "current_ratio": 2.418207681365576, "cash_runway_years": null, "near_term_maturity_to_cash": 0.019630484988452657 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1971213, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 17000000.0, 18000000.0, 392000000.0, 692000000.0, 1186000000.0 ], "thereafter": 2100000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001971213.json", "sha256": "6c76e3a4ddcd669997c2e8972849dbe6dd02a0c407c36ad20499683b2177f779", "retrieved_at": "2026-10-17T22:50:19.889508+00:00", "raw_path": "data/raw/6c76e3a4ddcd669997c2e8972849dbe6dd02a0c407c36ad20499683b2177f779.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "eps": { "value": -1.61, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3169000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -112000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69118000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 189000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001971213-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121326000012/0001971213-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001971213-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121325000012/0001971213-25-000012-index.html", "eps": { "value": 4.69, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001971213-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121325000012/0001971213-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3548000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001971213-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121325000012/0001971213-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 310000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001971213-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121325000012/0001971213-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66096000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001971213-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121325000012/0001971213-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 98000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001971213-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121325000012/0001971213-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001971213-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121324000011/0001971213-24-000011-index.html", "eps": { "value": -4.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001971213-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121324000011/0001971213-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3134000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001971213-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121324000011/0001971213-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -291000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001971213-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121324000011/0001971213-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65125000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001971213-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121324000011/0001971213-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 235000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001971213-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121324000011/0001971213-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001971213-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121324000011/0001971213-24-000011-index.html", "eps": { "value": 37.54, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001971213-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121324000011/0001971213-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3928000000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001971213-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121324000011/0001971213-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2652000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001971213-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121324000011/0001971213-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70656000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001971213-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121324000011/0001971213-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 799000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001971213-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1971213/000197121324000011/0001971213-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SOC", "source_ticker": "SOC", "name": "SABLE OFFSHORE CLASS A", "group": "Energy", "weight_percent": 0.02, "holding_price": 3.32, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -408283000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -410162000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -351702000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1740822000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1206519000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 534303000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 97684000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 921584000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 42679000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 135702000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1023425000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98179703, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 0.13259594010308523, "cash_runway_years": 0.2777465012993955, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1831481, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001831481.json", "sha256": "aed720ceedacbd2f8e12bf218cd1b61a56a99fbdb9350e46a943a891edf357f2", "retrieved_at": "2026-10-17T22:50:20.222378+00:00", "raw_path": "data/raw/aed720ceedacbd2f8e12bf218cd1b61a56a99fbdb9350e46a943a891edf357f2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "eps": { "value": -4.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -410162000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98179703, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -351702000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001831481-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148126000026/0001831481-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001831481-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000183148125000016/0001831481-25-000016-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001193125-24-080879", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000119312524080879/0001193125-24-080879-index.html", "eps": null, "revenue": null, "net_income": { "value": -32180557, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001193125-24-080879", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000119312524080879/0001193125-24-080879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -3843633, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001193125-24-080879", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000119312524080879/0001193125-24-080879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001193125-23-088251", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000119312523088251/0001193125-23-088251-index.html", "eps": null, "revenue": null, "net_income": { "value": -2590948, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001193125-23-088251", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000119312523088251/0001193125-23-088251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -1714430, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001193125-23-088251", "source_url": "https://www.sec.gov/Archives/edgar/data/1831481/000119312523088251/0001193125-23-088251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RRBI", "source_ticker": "RRBI", "name": "RED RIVER BANCSHARES INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 101.17, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 42764000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001071236-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 44790000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001071236-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2579000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001071236-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3350910000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001071236-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2985760000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001071236-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 365150000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001071236-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 213392000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001071236-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 440000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001071236-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6705177, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001071236-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 11056000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001071236-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1071236, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001071236.json", "sha256": "4753de0b194fb4bb9036eae6c368508a599dec846269a8f742c8f89fddef3b89", "retrieved_at": "2026-10-17T22:50:20.995035+00:00", "raw_path": "data/raw/4753de0b194fb4bb9036eae6c368508a599dec846269a8f742c8f89fddef3b89.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001071236-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "eps": { "value": 6.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001071236-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 42764000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001071236-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6705177, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001071236-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44790000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001071236-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123626000027/0001071236-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001071236-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123625000026/0001071236-25-000026-index.html", "eps": { "value": 4.95, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001071236-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123625000026/0001071236-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 34235000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001071236-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123625000026/0001071236-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6918060, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001071236-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123625000026/0001071236-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38284000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001071236-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123625000026/0001071236-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001071236-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123624000035/0001071236-24-000035-index.html", "eps": { "value": 4.86, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001071236-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123624000035/0001071236-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 34879000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001071236-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123624000035/0001071236-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7181728, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001071236-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123624000035/0001071236-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40111000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001071236-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123624000035/0001071236-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001071236-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123623000023/0001071236-23-000023-index.html", "eps": { "value": 5.13, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001071236-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123623000023/0001071236-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 36916000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001071236-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123623000023/0001071236-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7197453, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001071236-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123623000023/0001071236-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45867000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001071236-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1071236/000107123623000023/0001071236-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JBIO", "source_ticker": "JBIO", "name": "JADE BIOSCIENCES", "group": "Health Care", "weight_percent": 0.02, "holding_price": 13.76, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -113542000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -127410000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -94689000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 196000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 349781000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 17263000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 332518000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 88438000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20009000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 348816000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 16539000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31359958, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -94885000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 21.090513332124072, "cash_runway_years": 0.9339838840836845, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1798749, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001798749.json", "sha256": "36ad2538bce77556575db7bfc1055b943f78033f29ad0e6d394748d55929fd81", "retrieved_at": "2026-10-17T22:50:21.185713+00:00", "raw_path": "data/raw/36ad2538bce77556575db7bfc1055b943f78033f29ad0e6d394748d55929fd81.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "eps": { "value": -3.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -127410000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31359958, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -94689000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001193125-26-096550", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000119312526096550/0001193125-26-096550-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001558370-25-003750", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000155837025003750/0001558370-25-003750-index.html", "eps": { "value": -2.44, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001558370-25-003750", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000155837025003750/0001558370-25-003750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -69628000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001558370-25-003750", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000155837025003750/0001558370-25-003750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28582194, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001558370-25-003750", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000155837025003750/0001558370-25-003750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -71196000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001558370-25-003750", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000155837025003750/0001558370-25-003750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001798749-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000179874924000015/0001798749-24-000015-index.html", "eps": { "value": -2.87, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001798749-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000179874924000015/0001798749-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -75521000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001798749-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000179874924000015/0001798749-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26331630, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001798749-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000179874924000015/0001798749-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -56778000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001798749-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000179874924000015/0001798749-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001798749-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000179874923000015/0001798749-23-000015-index.html", "eps": { "value": -2.1, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001798749-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000179874923000015/0001798749-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -51511000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001798749-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000179874923000015/0001798749-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24472104, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001798749-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000179874923000015/0001798749-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -39122000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001798749-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1798749/000179874923000015/0001798749-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EVH", "source_ticker": "EVH", "name": "EVOLENT HEALTH CLASS A", "group": "Health Care", "weight_percent": 0.02, "holding_price": 4.87, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1876229000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -410138000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -534510000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 38843000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1899236000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1484042000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 415194000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 151856000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 970537000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 115851000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 39739000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 506372000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 385260000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114208000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 39996000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.218596983630463, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02118025038521417, "current_ratio": 1.3143643253906452, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1628908, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001628908.json", "sha256": "7f06e944a853c803c565930baee468aa8736c938ad7257c4dd4079bff760bac6", "retrieved_at": "2026-10-17T22:50:21.478250+00:00", "raw_path": "data/raw/7f06e944a853c803c565930baee468aa8736c938ad7257c4dd4079bff760bac6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "eps": { "value": -5.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1876229000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -534510000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114208000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38843000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628908-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890826000015/0001628908-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628908-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890825000020/0001628908-25-000020-index.html", "eps": { "value": -0.81, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628908-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890825000020/0001628908-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2554741000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628908-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890825000020/0001628908-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61623000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628908-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890825000020/0001628908-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114682000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628908-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890825000020/0001628908-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18765000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628908-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890825000020/0001628908-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628908-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890824000017/0001628908-24-000017-index.html", "eps": { "value": -1.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628908-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890824000017/0001628908-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1963896000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628908-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890824000017/0001628908-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -113040000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628908-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890824000017/0001628908-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111251000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628908-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890824000017/0001628908-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 142582000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001628908-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890824000017/0001628908-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628908-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890823000029/0001628908-23-000029-index.html", "eps": { "value": -0.2, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628908-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890823000029/0001628908-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1352013000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628908-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890823000029/0001628908-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19164000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628908-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890823000029/0001628908-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93699000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628908-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890823000029/0001628908-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -11553000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001628908-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1628908/000162890823000029/0001628908-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "YSS", "source_ticker": "YSS", "name": "YORK SPACE SYSTEMS INC", "group": "Industrials", "weight_percent": 0.02, "holding_price": 6.1, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "ACHV", "source_ticker": "ACHV", "name": "ACHIEVE LIFE SCIENCES", "group": "Health Care", "weight_percent": 0.02, "holding_price": 6.97, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -54648000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -49465000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 41790000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 20272000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 21518000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 20929000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8761000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 39889000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 9082000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43594652, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -49468000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 4.39209425236732, "cash_runway_years": 0.4231072475487719, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 949858, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000949858.json", "sha256": "99bc74bd7159630b925b01f21dc60b0899467b369bb5a1524cbbfa411e86b911", "retrieved_at": "2026-10-17T22:50:22.155823+00:00", "raw_path": "data/raw/99bc74bd7159630b925b01f21dc60b0899467b369bb5a1524cbbfa411e86b911.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "eps": { "value": -1.25, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -54648000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43594652, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -49465000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120690", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000119312526120690/0001193125-26-120690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036831", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000095017025036831/0000950170-25-036831-index.html", "eps": { "value": -1.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036831", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000095017025036831/0000950170-25-036831-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -39827000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036831", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000095017025036831/0000950170-25-036831-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32071146, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036831", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000095017025036831/0000950170-25-036831-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -29770000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036831", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000095017025036831/0000950170-25-036831-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038049", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000095017024038049/0000950170-24-038049-index.html", "eps": { "value": -1.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038049", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000095017024038049/0000950170-24-038049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -29815000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038049", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000095017024038049/0000950170-24-038049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19827354, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038049", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000095017024038049/0000950170-24-038049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24479000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038049", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000095017024038049/0000950170-24-038049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001564590-23-003800", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000156459023003800/0001564590-23-003800-index.html", "eps": { "value": -4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001564590-23-003800", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000156459023003800/0001564590-23-003800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -42350000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001564590-23-003800", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000156459023003800/0001564590-23-003800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10593034, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001564590-23-003800", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000156459023003800/0001564590-23-003800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37549000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001564590-23-003800", "source_url": "https://www.sec.gov/Archives/edgar/data/949858/000156459023003800/0001564590-23-003800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GEF-B", "source_ticker": "GEF B", "name": "GREIF INC CLASS B", "group": "Materials", "weight_percent": 0.02, "holding_price": 110.19, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 5448100000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 464600000, "tag": "OperatingIncomeLoss", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 268800000, "tag": "NetIncomeLoss", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 356000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6647600000, "tag": "Assets", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2082400000, "tag": "StockholdersEquity", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 197700000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2626200000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 95800000, "tag": "LongTermDebtCurrent", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 18600000, "tag": "ShortTermBorrowings", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 261300000, "tag": "DepreciationDepletionAndAmortization", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1549400000, "tag": "AssetsCurrent", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1014400000, "tag": "LiabilitiesCurrent", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 455000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 95800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1912000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 266300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08527743617040803, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.3244047619047619, "total_debt": 2740600000.0, "debt_to_assets": 0.41226908959624525, "net_debt": 2542900000.0, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.5274053627760253, "cash_runway_years": null, "near_term_maturity_to_cash": 2.3014668689934243 }, "observation_status": "sec-xbrl-unreviewed", "cik": 43920, "fiscal_year": "2024", "fiscal_end": "2024-10-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 455000000.0, 95800000.0, 1912000000.0, 266300000.0, null ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000043920.json", "sha256": "f744acd51672ba5c5709b869afd8b50dc338a269e299ed3564c88625f2c3cdae", "retrieved_at": "2026-10-17T22:47:03.825001+00:00", "raw_path": "data/raw/f744acd51672ba5c5709b869afd8b50dc338a269e299ed3564c88625f2c3cdae.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "earnings": { "annual_history": [ { "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "eps": null, "revenue": { "value": 5448100000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 268800000, "tag": "NetIncomeLoss", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 356000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0000043920-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392024000056/0000043920-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-10-31", "filed": "2023-12-18", "accession": "0000043920-23-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392023000068/0000043920-23-000068-index.html", "eps": null, "revenue": { "value": 5218600000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-18", "accession": "0000043920-23-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392023000068/0000043920-23-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 359200000, "tag": "NetIncomeLoss", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-18", "accession": "0000043920-23-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392023000068/0000043920-23-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 649500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-18", "accession": "0000043920-23-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392023000068/0000043920-23-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-31", "filed": "2022-12-16", "accession": "0000043920-22-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392022000087/0000043920-22-000087-index.html", "eps": null, "revenue": { "value": 6349500000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-16", "accession": "0000043920-22-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392022000087/0000043920-22-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 376700000, "tag": "NetIncomeLoss", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-16", "accession": "0000043920-22-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392022000087/0000043920-22-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 657500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-16", "accession": "0000043920-22-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392022000087/0000043920-22-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2021-10-31", "filed": "2021-12-16", "accession": "0000043920-21-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392021000076/0000043920-21-000076-index.html", "eps": null, "revenue": { "value": 5556100000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2020-11-01", "end": "2021-10-31", "filed": "2021-12-16", "accession": "0000043920-21-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392021000076/0000043920-21-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 390700000, "tag": "NetIncomeLoss", "start": "2020-11-01", "end": "2021-10-31", "filed": "2021-12-16", "accession": "0000043920-21-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392021000076/0000043920-21-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 396000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2020-11-01", "end": "2021-10-31", "filed": "2021-12-16", "accession": "0000043920-21-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/43920/000004392021000076/0000043920-21-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ARHS", "source_ticker": "ARHS", "name": "ARHAUS CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 10.13, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1379222000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 88886000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67256000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 136848000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 77870000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1394746000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 976518000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 418228000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 253356000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 46793000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9182000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 621374000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 453262000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 141412481, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.06444647779690289, "free_cash_flow": 58978000.0, "free_cash_flow_margin": 0.04276178889257857, "capex_intensity": 0.05645936622240655, "cfo_to_positive_net_income": 2.034732960628048, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006657376404958738, "current_ratio": 1.3708936553251763, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1875444, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001875444.json", "sha256": "3bac3eaa7e7da26ead3c87aa711b54eab6b0911b68ae8e32f7f29b20a1540db7", "retrieved_at": "2026-10-17T22:50:22.272405+00:00", "raw_path": "data/raw/3bac3eaa7e7da26ead3c87aa711b54eab6b0911b68ae8e32f7f29b20a1540db7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "eps": { "value": 0.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1379222000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67256000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 141412481, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 136848000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001875444-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544426000010/0001875444-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001875444-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544425000021/0001875444-25-000021-index.html", "eps": { "value": 0.49, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001875444-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544425000021/0001875444-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1271107000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001875444-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544425000021/0001875444-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68550000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001875444-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544425000021/0001875444-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 140692000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001875444-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544425000021/0001875444-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 147109000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001875444-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544425000021/0001875444-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001875444-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544424000024/0001875444-24-000024-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001875444-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544424000024/0001875444-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1287704000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001875444-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544424000024/0001875444-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 140096732, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001875444-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544424000024/0001875444-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 172299000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001875444-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544424000024/0001875444-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2024-03-11", "accession": "0001875444-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1875444/000187544424000024/0001875444-24-000024-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KLRA", "source_ticker": "KLRA", "name": "KAILERA THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.02, "holding_price": 11.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "TCMD", "source_ticker": "TCMD", "name": "TACTILE SYSTEMS TECHNOLOGY", "group": "Health Care", "weight_percent": 0.02, "holding_price": 23.29, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 329522000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 29279000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19086000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 42811000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2380000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 273942000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 55040000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 218902000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 83446000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6643000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8357000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 165167000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 40957000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23295328, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 26561000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08885294456819272, "free_cash_flow": 40431000.0, "free_cash_flow_margin": 0.12269590497751288, "capex_intensity": 0.007222583014184182, "cfo_to_positive_net_income": 2.243057738656607, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.025360977415771938, "current_ratio": 4.032692824181459, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1027838, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001027838.json", "sha256": "15f9b668f20378192a78906ca3886e3429e7ee2aec2226f9aa858a7bbf568392", "retrieved_at": "2026-10-17T22:50:22.960606+00:00", "raw_path": "data/raw/15f9b668f20378192a78906ca3886e3429e7ee2aec2226f9aa858a7bbf568392.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 329522000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19086000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23295328, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42811000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001104659-26-016380", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000110465926016380/0001104659-26-016380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001096", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837025001096/0001558370-25-001096-index.html", "eps": { "value": 0.7, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001096", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837025001096/0001558370-25-001096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 292984000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001096", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837025001096/0001558370-25-001096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16960000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001096", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837025001096/0001558370-25-001096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24138244, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001096", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837025001096/0001558370-25-001096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40655000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001096", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837025001096/0001558370-25-001096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001330", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837024001330/0001558370-24-001330-index.html", "eps": { "value": 1.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001330", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837024001330/0001558370-24-001330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 274423000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001330", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837024001330/0001558370-24-001330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28515000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001330", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837024001330/0001558370-24-001330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23176169, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001330", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837024001330/0001558370-24-001330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35855000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001330", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837024001330/0001558370-24-001330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001580", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837023001580/0001558370-23-001580-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001580", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837023001580/0001558370-23-001580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 246785000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001580", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837023001580/0001558370-23-001580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17866000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001580", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837023001580/0001558370-23-001580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20067969, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001580", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837023001580/0001558370-23-001580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5209000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001558370-23-001580", "source_url": "https://www.sec.gov/Archives/edgar/data/1027838/000155837023001580/0001558370-23-001580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GDYN", "source_ticker": "GDYN", "name": "GRID DYNAMICS HOLDINGS CLASS A", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 8.01, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 411827000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -1895000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9668000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 40600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 15334000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 612890000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 70817000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 542073000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 342058000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30343000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 439530000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 52114000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86892000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 2000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.004601446723988471, "free_cash_flow": 25266000.0, "free_cash_flow_margin": 0.061351004183795625, "capex_intensity": 0.037234081301128874, "cfo_to_positive_net_income": 4.199420769549028, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07367899627756315, "current_ratio": 8.434010054879687, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1743725, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001743725.json", "sha256": "287c06156601c1bf716b10040e92faedb37c30e40df9cc4f2fa600cb578372c5", "retrieved_at": "2026-10-17T22:50:23.142512+00:00", "raw_path": "data/raw/287c06156601c1bf716b10040e92faedb37c30e40df9cc4f2fa600cb578372c5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 411827000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9668000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86892000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001743725-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000174372526000007/0001743725-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008723", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828025008723/0001628280-25-008723-index.html", "eps": { "value": 0.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008723", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828025008723/0001628280-25-008723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 350571000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008723", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828025008723/0001628280-25-008723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4041000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008723", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828025008723/0001628280-25-008723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79974000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008723", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828025008723/0001628280-25-008723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30198000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008723", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828025008723/0001628280-25-008723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007971", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828024007971/0001628280-24-007971-index.html", "eps": { "value": -0.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007971", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828024007971/0001628280-24-007971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 312910000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007971", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828024007971/0001628280-24-007971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1765000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007971", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828024007971/0001628280-24-007971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75193000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007971", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828024007971/0001628280-24-007971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41093000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-007971", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828024007971/0001628280-24-007971-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005637", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828023005637/0001628280-23-005637-index.html", "eps": { "value": -0.42, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005637", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828023005637/0001628280-23-005637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 310482000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005637", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828023005637/0001628280-23-005637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29214000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005637", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828023005637/0001628280-23-005637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69197000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005637", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828023005637/0001628280-23-005637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31652000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005637", "source_url": "https://www.sec.gov/Archives/edgar/data/1743725/000162828023005637/0001628280-23-005637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OLMA", "source_ticker": "OLMA", "name": "OLEMA PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.02, "holding_price": 6.87, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -178698000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -162451000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -146716000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 533430000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 54871000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 478559000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 48301000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 490000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17586000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 515452000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 51802000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87006027, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 9.950426624454654, "cash_runway_years": 0.32921426429291967, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1750284, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001750284.json", "sha256": "da65fa393546d9e828e1cb762081d6acb4e811c6139402448811b8c592a3be4a", "retrieved_at": "2026-10-17T22:50:23.342681+00:00", "raw_path": "data/raw/da65fa393546d9e828e1cb762081d6acb4e811c6139402448811b8c592a3be4a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "eps": { "value": -1.87, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -162451000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87006027, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -146716000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107169", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000119312526107169/0001193125-26-107169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041204", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000095017025041204/0000950170-25-041204-index.html", "eps": { "value": -2.2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041204", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000095017025041204/0000950170-25-041204-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -129474000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041204", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000095017025041204/0000950170-25-041204-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58743522, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041204", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000095017025041204/0000950170-25-041204-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -104351000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-041204", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000095017025041204/0000950170-25-041204-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-029281", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000095017024029281/0000950170-24-029281-index.html", "eps": { "value": -2.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-029281", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000095017024029281/0000950170-24-029281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -96655000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-029281", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000095017024029281/0000950170-24-029281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45247098, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-029281", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000095017024029281/0000950170-24-029281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -83727000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-029281", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000095017024029281/0000950170-24-029281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003318", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000155837023003318/0001558370-23-003318-index.html", "eps": { "value": -2.62, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003318", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000155837023003318/0001558370-23-003318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -104787000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003318", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000155837023003318/0001558370-23-003318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39995460, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003318", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000155837023003318/0001558370-23-003318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -82065000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003318", "source_url": "https://www.sec.gov/Archives/edgar/data/1750284/000155837023003318/0001558370-23-003318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LMB", "source_ticker": "LMB", "name": "LIMBACH HOLDINGS INC", "group": "Industrials", "weight_percent": 0.02, "holding_price": 47.8, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 646804000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 49454000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39064000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 45700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3807000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 381130000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 185469000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 195661000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 11345000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5031000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 18133000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7016000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 195049000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 135086000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12079583, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.07645902004316608, "free_cash_flow": 41893000.0, "free_cash_flow_margin": 0.06476923457492532, "capex_intensity": 0.005885863414573812, "cfo_to_positive_net_income": 1.169875076797051, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01084718090797212, "current_ratio": 1.4438875975304621, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1606163, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001606163.json", "sha256": "168d0e8145e1eb86fa7fe19407e89048641585d6e88893d9290709ba992fbe3d", "retrieved_at": "2026-10-17T22:50:23.639457+00:00", "raw_path": "data/raw/168d0e8145e1eb86fa7fe19407e89048641585d6e88893d9290709ba992fbe3d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "eps": { "value": 3.23, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 646804000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39064000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12079583, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013285", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828026013285/0001628280-26-013285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001628280-25-011745", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828025011745/0001628280-25-011745-index.html", "eps": { "value": 2.57, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001628280-25-011745", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828025011745/0001628280-25-011745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 518781000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001628280-25-011745", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828025011745/0001628280-25-011745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30875000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001628280-25-011745", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828025011745/0001628280-25-011745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12027398, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001628280-25-011745", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828025011745/0001628280-25-011745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36783000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001628280-25-011745", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828025011745/0001628280-25-011745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010995", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828024010995/0001628280-24-010995-index.html", "eps": { "value": 1.76, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010995", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828024010995/0001628280-24-010995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 516350000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010995", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828024010995/0001628280-24-010995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20754000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010995", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828024010995/0001628280-24-010995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11812098, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010995", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828024010995/0001628280-24-010995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57366000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010995", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828024010995/0001628280-24-010995-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-007012", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828023007012/0001628280-23-007012-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-007012", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828023007012/0001628280-23-007012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 496782000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-007012", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828023007012/0001628280-23-007012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6799000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-007012", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828023007012/0001628280-23-007012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10676534, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-007012", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828023007012/0001628280-23-007012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35373000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-007012", "source_url": "https://www.sec.gov/Archives/edgar/data/1606163/000162828023007012/0001628280-23-007012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STLN", "source_ticker": "STLN", "name": "STARLING ONCOLOGY", "group": "Health Care", "weight_percent": 0.02, "holding_price": 6.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 502729000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -36083000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60606000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -24587000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3200000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 164656000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 180376000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -15720000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 77400000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6944000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4551000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 112747000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 70962000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92389381, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 13841000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 85889000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0717742561101508, "free_cash_flow": -27787000.0, "free_cash_flow_margin": -0.05527232365747749, "capex_intensity": 0.006365258419546117, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009052590958548243, "current_ratio": 1.58883627857163, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1799191, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 85889000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001799191.json", "sha256": "f73886b3a6ef18eabd171f881d98188fdae3395c8278a3e8cf17563c6ab57c88", "retrieved_at": "2026-10-17T22:50:24.051203+00:00", "raw_path": "data/raw/f73886b3a6ef18eabd171f881d98188fdae3395c8278a3e8cf17563c6ab57c88.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "eps": { "value": -0.54, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 502729000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60606000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92389381, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24587000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001799191-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919126000007/0001799191-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001799191-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919125000014/0001799191-25-000014-index.html", "eps": { "value": -0.71, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001799191-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919125000014/0001799191-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 393412000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001799191-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919125000014/0001799191-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -64663000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001799191-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919125000014/0001799191-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75043678, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001799191-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919125000014/0001799191-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -26538000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001799191-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000179919125000014/0001799191-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001628280-24-013444", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000162828024013444/0001628280-24-013444-index.html", "eps": { "value": -0.92, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001628280-24-013444", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000162828024013444/0001628280-24-013444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 324239000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001628280-24-013444", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000162828024013444/0001628280-24-013444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83068000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001628280-24-013444", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000162828024013444/0001628280-24-013444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73748660, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001628280-24-013444", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000162828024013444/0001628280-24-013444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -36315000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001628280-24-013444", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000162828024013444/0001628280-24-013444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008315", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000162828023008315/0001628280-23-008315-index.html", "eps": { "value": -0.21, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008315", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000162828023008315/0001628280-23-008315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 252483000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008315", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000162828023008315/0001628280-23-008315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 152000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008315", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000162828023008315/0001628280-23-008315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80605600, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008315", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000162828023008315/0001628280-23-008315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -61756000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008315", "source_url": "https://www.sec.gov/Archives/edgar/data/1799191/000162828023008315/0001628280-23-008315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JBSS", "source_ticker": "JBSS", "name": "JOHN B SANFILIPPO AND SON", "group": "Consumer Staples", "weight_percent": 0.02, "holding_price": 66.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1175673000, "tag": "Revenues", "start": "2025-06-27", "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 89198000, "tag": "OperatingIncomeLoss", "start": "2025-06-27", "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61934000, "tag": "NetIncomeLoss", "start": "2025-06-27", "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 123837000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-27", "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 88089000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-06-27", "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 658581000, "tag": "Assets", "start": null, "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 278633000, "tag": "Liabilities", "start": null, "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 379948000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1147000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 28198000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-06-27", "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4212000, "tag": "ShareBasedCompensation", "start": "2025-06-27", "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 349311000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 167933000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11777400, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-27", "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 6078000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 9159000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 9728000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 10337000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 10988000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 3523000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07586973588744489, "free_cash_flow": 35748000.0, "free_cash_flow_margin": 0.030406414028390547, "capex_intensity": 0.07492644638432626, "cfo_to_positive_net_income": 1.9994994671747344, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.003582628843224264, "current_ratio": 2.0800616912697327, "cash_runway_years": null, "near_term_maturity_to_cash": 5.299040976460331 }, "observation_status": "sec-xbrl-unreviewed", "cik": 880117, "fiscal_year": "2026", "fiscal_end": "2026-06-25", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6078000.0, 9159000.0, 9728000.0, 10337000.0, 10988000.0 ], "thereafter": 3523000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000880117.json", "sha256": "eb98579987d66ce768c1fb144bc27d6b2770862e75c7f40fca57ad8635f858e7", "retrieved_at": "2026-10-17T22:50:24.408253+00:00", "raw_path": "data/raw/eb98579987d66ce768c1fb144bc27d6b2770862e75c7f40fca57ad8635f858e7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "earnings": { "annual_history": [ { "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "eps": { "value": 5.26, "tag": "EarningsPerShareDiluted", "start": "2025-06-27", "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1175673000, "tag": "Revenues", "start": "2025-06-27", "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61934000, "tag": "NetIncomeLoss", "start": "2025-06-27", "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11777400, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-27", "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 123837000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-27", "end": "2026-06-25", "filed": "2026-08-19", "accession": "0001193125-26-356919", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000119312526356919/0001193125-26-356919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-26", "filed": "2025-08-20", "accession": "0000950170-25-110463", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017025110463/0000950170-25-110463-index.html", "eps": { "value": 5.03, "tag": "EarningsPerShareDiluted", "start": "2024-06-28", "end": "2025-06-26", "filed": "2025-08-20", "accession": "0000950170-25-110463", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017025110463/0000950170-25-110463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1107246000, "tag": "Revenues", "start": "2024-06-28", "end": "2025-06-26", "filed": "2025-08-20", "accession": "0000950170-25-110463", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017025110463/0000950170-25-110463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58934000, "tag": "NetIncomeLoss", "start": "2024-06-28", "end": "2025-06-26", "filed": "2025-08-20", "accession": "0000950170-25-110463", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017025110463/0000950170-25-110463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11724433, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-06-28", "end": "2025-06-26", "filed": "2025-08-20", "accession": "0000950170-25-110463", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017025110463/0000950170-25-110463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30545000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-28", "end": "2025-06-26", "filed": "2025-08-20", "accession": "0000950170-25-110463", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017025110463/0000950170-25-110463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-27", "filed": "2024-08-21", "accession": "0000950170-24-099489", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017024099489/0000950170-24-099489-index.html", "eps": { "value": 5.15, "tag": "EarningsPerShareDiluted", "start": "2023-06-30", "end": "2024-06-27", "filed": "2024-08-21", "accession": "0000950170-24-099489", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017024099489/0000950170-24-099489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1066783000, "tag": "Revenues", "start": "2023-06-30", "end": "2024-06-27", "filed": "2024-08-21", "accession": "0000950170-24-099489", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017024099489/0000950170-24-099489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 60249000, "tag": "NetIncomeLoss", "start": "2023-06-30", "end": "2024-06-27", "filed": "2024-08-21", "accession": "0000950170-24-099489", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017024099489/0000950170-24-099489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11687546, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-06-30", "end": "2024-06-27", "filed": "2024-08-21", "accession": "0000950170-24-099489", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017024099489/0000950170-24-099489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 101673000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-06-30", "end": "2024-06-27", "filed": "2024-08-21", "accession": "0000950170-24-099489", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017024099489/0000950170-24-099489-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-29", "filed": "2023-08-23", "accession": "0000950170-23-044160", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017023044160/0000950170-23-044160-index.html", "eps": { "value": 5.4, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-29", "filed": "2023-08-23", "accession": "0000950170-23-044160", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017023044160/0000950170-23-044160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 999686000, "tag": "Revenues", "start": "2022-07-01", "end": "2023-06-29", "filed": "2023-08-23", "accession": "0000950170-23-044160", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017023044160/0000950170-23-044160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62857000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-29", "filed": "2023-08-23", "accession": "0000950170-23-044160", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017023044160/0000950170-23-044160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11642046, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-29", "filed": "2023-08-23", "accession": "0000950170-23-044160", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017023044160/0000950170-23-044160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124655000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-29", "filed": "2023-08-23", "accession": "0000950170-23-044160", "source_url": "https://www.sec.gov/Archives/edgar/data/880117/000095017023044160/0000950170-23-044160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ENVX", "source_ticker": "ENVX", "name": "ENOVIX", "group": "Industrials", "weight_percent": 0.02, "holding_price": 2.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 31821000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -177254000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -156741000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -95291000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 18223000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 878975000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 604964000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 271214000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 106014000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 519271000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 230000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 9700000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 35112000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 542210000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 65016000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 207635870, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 58385000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 230000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 172000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 172558000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 360000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -5.570346626441658, "free_cash_flow": -113514000.0, "free_cash_flow_margin": -3.567266899217498, "capex_intensity": 0.572672134753779, "cfo_to_positive_net_income": null, "total_debt": 529201000.0, "debt_to_assets": 0.6020660428339828, "net_debt": 423187000.0, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 8.339639473360403, "cash_runway_years": 1.1125289901459738, "near_term_maturity_to_cash": 0.0021695247797460715 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1828318, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 230000.0, 172000.0, 172558000.0, 0.0, 360000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828318.json", "sha256": "7744bdd0eb9e8f5f1455f7670f8cc93294f0ac5fc6bb2d4e283a8c793bd01fe8", "retrieved_at": "2026-10-17T22:50:24.547779+00:00", "raw_path": "data/raw/7744bdd0eb9e8f5f1455f7670f8cc93294f0ac5fc6bb2d4e283a8c793bd01fe8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "eps": { "value": -0.75, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31821000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -156741000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 207635870, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -95291000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001828318-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831826000006/0001828318-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-02-25", "accession": "0001828318-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831825000057/0001828318-25-000057-index.html", "eps": { "value": -1.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-25", "accession": "0001828318-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831825000057/0001828318-25-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 23074000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-25", "accession": "0001828318-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831825000057/0001828318-25-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -222241000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-25", "accession": "0001828318-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831825000057/0001828318-25-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175038107, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-25", "accession": "0001828318-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831825000057/0001828318-25-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -108633000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-25", "accession": "0001828318-25-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831825000057/0001828318-25-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001828318-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831824000021/0001828318-24-000021-index.html", "eps": { "value": -1.38, "tag": "EarningsPerShareDiluted", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001828318-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831824000021/0001828318-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7644000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001828318-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831824000021/0001828318-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -214071000, "tag": "NetIncomeLoss", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001828318-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831824000021/0001828318-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 159575555, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001828318-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831824000021/0001828318-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -104636000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001828318-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831824000021/0001828318-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-01", "filed": "2023-03-01", "accession": "0001828318-23-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831823000071/0001828318-23-000071-index.html", "eps": { "value": -0.82, "tag": "EarningsPerShareDiluted", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-01", "accession": "0001828318-23-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831823000071/0001828318-23-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6202000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-01", "accession": "0001828318-23-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831823000071/0001828318-23-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51622000, "tag": "NetIncomeLoss", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-01", "accession": "0001828318-23-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831823000071/0001828318-23-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 154149367, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-01", "accession": "0001828318-23-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831823000071/0001828318-23-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -82740000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-01", "accession": "0001828318-23-000071", "source_url": "https://www.sec.gov/Archives/edgar/data/1828318/000182831823000071/0001828318-23-000071-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LPTH", "source_ticker": "LPTH", "name": "LIGHTPATH TECHNOLOGIES INC CLASS A", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 8.2, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 71722099, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -19654305, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20545563, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -10225188, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6268334, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 194007621, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 35628138, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 149472797, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 93204655, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5038066, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2861795, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 129896450, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 26177153, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53374275, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 112337122, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.2740341578681349, "free_cash_flow": -16493522.0, "free_cash_flow_margin": -0.22996429594175707, "capex_intensity": 0.0873975258309158, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03990116072871766, "current_ratio": 4.9622069290728446, "cash_runway_years": 9.115202087237908, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 889971, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000889971.json", "sha256": "09d4f4e9479b01265a9369ad558e388d091cb67bff557b6ccbf4ae38051d5763", "retrieved_at": "2026-10-17T22:50:24.878962+00:00", "raw_path": "data/raw/09d4f4e9479b01265a9369ad558e388d091cb67bff557b6ccbf4ae38051d5763.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 71722099, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20545563, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53374275, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10225188, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-11", "accession": "0001437749-26-030106", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000143774926030106/0001437749-26-030106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-26", "accession": "0001654954-25-011130", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495425011130/0001654954-25-011130-index.html", "eps": { "value": -0.36, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-26", "accession": "0001654954-25-011130", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495425011130/0001654954-25-011130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37202630, "tag": "Revenues", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-26", "accession": "0001654954-25-011130", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495425011130/0001654954-25-011130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14873182, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-26", "accession": "0001654954-25-011130", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495425011130/0001654954-25-011130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40874068, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-26", "accession": "0001654954-25-011130", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495425011130/0001654954-25-011130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8331390, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-26", "accession": "0001654954-25-011130", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495425011130/0001654954-25-011130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-19", "accession": "0001654954-24-012103", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495424012103/0001654954-24-012103-index.html", "eps": { "value": -0.21, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-19", "accession": "0001654954-24-012103", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495424012103/0001654954-24-012103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31726192, "tag": "Revenues", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-19", "accession": "0001654954-24-012103", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495424012103/0001654954-24-012103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8007346, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-19", "accession": "0001654954-24-012103", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495424012103/0001654954-24-012103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37944935, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-19", "accession": "0001654954-24-012103", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495424012103/0001654954-24-012103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 521037, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-19", "accession": "0001654954-24-012103", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495424012103/0001654954-24-012103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001654954-23-011893", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495423011893/0001654954-23-011893-index.html", "eps": { "value": -0.13, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001654954-23-011893", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495423011893/0001654954-23-011893-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 32933949, "tag": "Revenues", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001654954-23-011893", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495423011893/0001654954-23-011893-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4046871, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001654954-23-011893", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495423011893/0001654954-23-011893-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31637445, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001654954-23-011893", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495423011893/0001654954-23-011893-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2809523, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001654954-23-011893", "source_url": "https://www.sec.gov/Archives/edgar/data/889971/000165495423011893/0001654954-23-011893-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RPC", "source_ticker": "RPC", "name": "RIDGEPOST CAPITAL INC CLASS A", "group": "Financials", "weight_percent": 0.02, "holding_price": 8.22, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 297346000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 65544000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19501000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 22988000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4881000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 928302000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 524843000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 28152000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 27344000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37114000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118059000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 16250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 16250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 344438000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1841968, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 16250000.0, 16250000.0, 344438000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001841968.json", "sha256": "fbd2f30fdd1fb926564ca599b24d08c1dac757a07e45d78f3de083bf6a8f42a1", "retrieved_at": "2026-10-17T22:50:25.137330+00:00", "raw_path": "data/raw/fbd2f30fdd1fb926564ca599b24d08c1dac757a07e45d78f3de083bf6a8f42a1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 297346000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19501000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118059000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22988000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081484", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000119312526081484/0001193125-26-081484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030098", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017025030098/0000950170-25-030098-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030098", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017025030098/0000950170-25-030098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 296448000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030098", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017025030098/0000950170-25-030098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18700000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030098", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017025030098/0000950170-25-030098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120375000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030098", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017025030098/0000950170-25-030098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 100970000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030098", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017025030098/0000950170-25-030098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030461", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017024030461/0000950170-24-030461-index.html", "eps": { "value": -0.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030461", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017024030461/0000950170-24-030461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 241734000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030461", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017024030461/0000950170-24-030461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7133000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030461", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017024030461/0000950170-24-030461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 116104000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030461", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017024030461/0000950170-24-030461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47685000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030461", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017024030461/0000950170-24-030461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-010038", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017023010038/0000950170-23-010038-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-010038", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017023010038/0000950170-23-010038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 198360000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-010038", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017023010038/0000950170-23-010038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29206000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-010038", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017023010038/0000950170-23-010038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121655000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-010038", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017023010038/0000950170-23-010038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61675000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-010038", "source_url": "https://www.sec.gov/Archives/edgar/data/1841968/000095017023010038/0000950170-23-010038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SCHL", "source_ticker": "SCHL", "name": "SCHOLASTIC", "group": "Communication", "weight_percent": 0.02, "holding_price": 38.65, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1581900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 15200000, "tag": "OperatingIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56700000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 50900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1728100000, "tag": "Assets", "start": null, "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 750800000, "tag": "StockholdersEquity", "start": null, "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 134900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 75000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 14100000, "tag": "InterestExpense", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 47500000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8500000, "tag": "ShareBasedCompensation", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 721300000, "tag": "AssetsCurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 585500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 265900000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 75000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.009608698400657437, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.8977072310405644, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.0780141843971631, "share_based_compensation_to_revenue": 0.00537328528984133, "current_ratio": 1.231938514090521, "cash_runway_years": null, "near_term_maturity_to_cash": 0.040770941438102296 }, "observation_status": "sec-xbrl-unreviewed", "cik": 866729, "fiscal_year": "2026", "fiscal_end": "2026-05-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5500000.0, 0.0, 0.0, 75000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000866729.json", "sha256": "fdb4a5cfc92572febc8c7279d5c0b35f208d94bce8fda8a09c4042fdbe577795", "retrieved_at": "2026-10-17T22:50:25.604781+00:00", "raw_path": "data/raw/fdb4a5cfc92572febc8c7279d5c0b35f208d94bce8fda8a09c4042fdbe577795.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "eps": { "value": 2.34, "tag": "EarningsPerShareDiluted", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1581900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56700000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-24", "accession": "0000866729-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672926000018/0000866729-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-05-31", "filed": "2025-07-25", "accession": "0000866729-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672925000020/0000866729-25-000020-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-25", "accession": "0000866729-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672925000020/0000866729-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1625500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-25", "accession": "0000866729-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672925000020/0000866729-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1900000, "tag": "NetIncomeLoss", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-25", "accession": "0000866729-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672925000020/0000866729-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-25", "accession": "0000866729-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672925000020/0000866729-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-25", "accession": "0000866729-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672925000020/0000866729-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-05-31", "filed": "2024-07-19", "accession": "0000866729-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672924000018/0000866729-24-000018-index.html", "eps": { "value": 0.4, "tag": "EarningsPerShareDiluted", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-19", "accession": "0000866729-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672924000018/0000866729-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1589700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-19", "accession": "0000866729-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672924000018/0000866729-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12100000, "tag": "NetIncomeLoss", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-19", "accession": "0000866729-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672924000018/0000866729-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-19", "accession": "0000866729-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672924000018/0000866729-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 154600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-19", "accession": "0000866729-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672924000018/0000866729-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-05-31", "filed": "2023-07-21", "accession": "0000866729-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672923000019/0000866729-23-000019-index.html", "eps": { "value": 2.49, "tag": "EarningsPerShareDiluted", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-07-21", "accession": "0000866729-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672923000019/0000866729-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1704000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-07-21", "accession": "0000866729-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672923000019/0000866729-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 86300000, "tag": "NetIncomeLoss", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-07-21", "accession": "0000866729-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672923000019/0000866729-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-07-21", "accession": "0000866729-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672923000019/0000866729-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 148900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-07-21", "accession": "0000866729-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/866729/000086672923000019/0000866729-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LCID", "source_ticker": "LCID", "name": "LUCID GROUP", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 3.5, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1353790000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -3501753000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2698051000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -2931912000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 868158000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8386981000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5386204000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 717287000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 997827000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2046576000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 671746000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 451200000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 271275000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3299651000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2636130000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 313400136, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -2.586629388605323, "free_cash_flow": -3800070000.0, "free_cash_flow_margin": -2.8069863125004617, "capex_intensity": 0.6412796667134489, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.20038189083979052, "current_ratio": 1.251702685375911, "cash_runway_years": 0.3403332023607803, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1811210, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001811210.json", "sha256": "52b174f7137efed6f059de5023d0acd44eaef784cd8d2ba018324a4d9957254a", "retrieved_at": "2026-10-17T22:50:25.816600+00:00", "raw_path": "data/raw/52b174f7137efed6f059de5023d0acd44eaef784cd8d2ba018324a4d9957254a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "eps": { "value": -12.09, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1353790000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2698051000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 313400136, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2931912000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011053", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828026011053/0001628280-26-011053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007725", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828025007725/0001628280-25-007725-index.html", "eps": { "value": -1.25, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007725", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828025007725/0001628280-25-007725-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 807832000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007725", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828025007725/0001628280-25-007725-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2713942000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007725", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828025007725/0001628280-25-007725-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2445176539, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007725", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828025007725/0001628280-25-007725-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2019674000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001628280-25-007725", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828025007725/0001628280-25-007725-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007209", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828024007209/0001628280-24-007209-index.html", "eps": { "value": -1.36, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007209", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828024007209/0001628280-24-007209-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 595271000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007209", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828024007209/0001628280-24-007209-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2828420000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007209", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828024007209/0001628280-24-007209-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2081772622, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007209", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828024007209/0001628280-24-007209-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2489753000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007209", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828024007209/0001628280-24-007209-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005540", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828023005540/0001628280-23-005540-index.html", "eps": { "value": -1.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005540", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828023005540/0001628280-23-005540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 608181000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005540", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828023005540/0001628280-23-005540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1304460000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005540", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828023005540/0001628280-23-005540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1693258608, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005540", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828023005540/0001628280-23-005540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2226258000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005540", "source_url": "https://www.sec.gov/Archives/edgar/data/1811210/000162828023005540/0001628280-23-005540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CSV", "source_ticker": "CSV", "name": "CARRIAGE SERVICES INC", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 36.13, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 417440000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 97657000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51507000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 60693000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20628000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1345905000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1091129000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 254776000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1688000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 5581000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 607000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 24507000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7806000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 56076000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 57217000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15634000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.23394260252970486, "free_cash_flow": 40065000.0, "free_cash_flow_margin": 0.09597786508240705, "capex_intensity": 0.049415484860099654, "cfo_to_positive_net_income": 1.178344691012872, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.018699693369106936, "current_ratio": 0.9800583742593985, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1016281, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001016281.json", "sha256": "8011a561e3bb05cdab4f2afb15051a36dc81a9d199f15e3226552ae5ff5cb696", "retrieved_at": "2026-10-17T22:50:26.185060+00:00", "raw_path": "data/raw/8011a561e3bb05cdab4f2afb15051a36dc81a9d199f15e3226552ae5ff5cb696.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "eps": { "value": 3.25, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 417440000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51507000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15634000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60693000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001016281-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628126000021/0001016281-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001016281-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628125000045/0001016281-25-000045-index.html", "eps": { "value": 2.1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001016281-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628125000045/0001016281-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 404198000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001016281-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628125000045/0001016281-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32953000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001016281-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628125000045/0001016281-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15443000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001016281-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628125000045/0001016281-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51996000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001016281-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628125000045/0001016281-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001016281-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628124000041/0001016281-24-000041-index.html", "eps": { "value": 2.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001016281-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628124000041/0001016281-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 382520000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001016281-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628124000041/0001016281-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33413000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001016281-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628124000041/0001016281-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15455000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001016281-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628124000041/0001016281-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 75590000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001016281-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628124000041/0001016281-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001016281-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628123000045/0001016281-23-000045-index.html", "eps": { "value": 2.63, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001016281-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628123000045/0001016281-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 370174000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001016281-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628123000045/0001016281-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41381000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001016281-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628123000045/0001016281-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15710000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001016281-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628123000045/0001016281-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61024000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001016281-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1016281/000101628123000045/0001016281-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CRML", "source_ticker": "CRML", "name": "CRITICAL METALS CORP", "group": "Materials", "weight_percent": 0.02, "holding_price": 6.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "ALX", "source_ticker": "ALX", "name": "ALEXANDERS REIT INC", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 234.68, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 213183000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28224000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 73444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1110708000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1001552000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 109156000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 128167000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 51624000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 38145000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 394000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5135020, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 94000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 175000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 167691000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.6021825396825395, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.001848177387502756, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 3499, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 94000000.0, 400000000.0, 0.0, 175000000.0 ], "thereafter": 167691000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000003499.json", "sha256": "d6a17335bc2923657aeed802162404e4e0746fe690b1714e532614a444eabc7e", "retrieved_at": "2026-10-17T22:50:26.855518+00:00", "raw_path": "data/raw/d6a17335bc2923657aeed802162404e4e0746fe690b1714e532614a444eabc7e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "eps": { "value": 5.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 213183000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28224000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5135020, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-09", "accession": "0000003499-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349926000005/0000003499-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000003499-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349925000004/0000003499-25-000004-index.html", "eps": { "value": 8.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000003499-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349925000004/0000003499-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 226374000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000003499-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349925000004/0000003499-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43444000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000003499-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349925000004/0000003499-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5132418, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000003499-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349925000004/0000003499-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 54106000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-10", "accession": "0000003499-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349925000004/0000003499-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000003499-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349924000007/0000003499-24-000007-index.html", "eps": { "value": 19.97, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000003499-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349924000007/0000003499-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 224962000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000003499-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349924000007/0000003499-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102413000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000003499-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349924000007/0000003499-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5129330, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000003499-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349924000007/0000003499-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109111000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0000003499-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349924000007/0000003499-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000003499-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349923000005/0000003499-23-000005-index.html", "eps": { "value": 11.24, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000003499-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349923000005/0000003499-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 205814000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000003499-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349923000005/0000003499-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 57632000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000003499-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349923000005/0000003499-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5126100, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000003499-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349923000005/0000003499-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102549000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0000003499-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/3499/000000349923000005/0000003499-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OABI", "source_ticker": "OABI", "name": "OMNIAB INC", "group": "Health Care", "weight_percent": 0.02, "holding_price": 4.73, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 18666000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -68969000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -64779000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -36455000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 565000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 300914000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 33887000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 267027000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 25524000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 21754000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15824000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 65341000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 16254000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 113635000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -3.6948998178506374, "free_cash_flow": -37020000.0, "free_cash_flow_margin": -1.9832851173256187, "capex_intensity": 0.03026893817636344, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.8477445623057966, "current_ratio": 4.019995078134613, "cash_runway_years": 0.7001508709367713, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1846253, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001846253.json", "sha256": "07c5946cf0c8d924573698b496653d23b710f0a499cfdeda2a267810fdc32f7a", "retrieved_at": "2026-10-17T22:50:27.081602+00:00", "raw_path": "data/raw/07c5946cf0c8d924573698b496653d23b710f0a499cfdeda2a267810fdc32f7a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "eps": { "value": -0.57, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18666000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -64779000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 113635000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -36455000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001846253-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625326000009/0001846253-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001846253-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625325000024/0001846253-25-000024-index.html", "eps": { "value": -0.61, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001846253-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625325000024/0001846253-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 26391000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001846253-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625325000024/0001846253-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -62033000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001846253-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625325000024/0001846253-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102365000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001846253-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625325000024/0001846253-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -39664000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001846253-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625325000024/0001846253-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001846253-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625324000006/0001846253-24-000006-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001846253-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625324000006/0001846253-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 34164000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001846253-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625324000006/0001846253-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -50619000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001846253-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625324000006/0001846253-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99683000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001846253-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625324000006/0001846253-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2347000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001846253-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625324000006/0001846253-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001846253-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625323000026/0001846253-23-000026-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001846253-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625323000026/0001846253-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 59077000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001846253-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625323000026/0001846253-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22334000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001846253-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625323000026/0001846253-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85318000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001846253-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625323000026/0001846253-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3587000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001846253-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1846253/000184625323000026/0001846253-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WNC", "source_ticker": "WNC", "name": "WABASH NATIONAL", "group": "Industrials", "weight_percent": 0.02, "holding_price": 12.82, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1542754000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 307505000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 211451000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 11666000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 24711000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1171181000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 802639000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 367358000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 31923000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 442852000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11476000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 419086000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 302295000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41746000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.19932212134922353, "free_cash_flow": -13045000.0, "free_cash_flow_margin": -0.00845565786897976, "capex_intensity": 0.01601745968573084, "cfo_to_positive_net_income": 0.05517117440920118, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007438645435370772, "current_ratio": 1.386347772870871, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 879526, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000879526.json", "sha256": "7d2db02837726f0639f4943b103ef1ad1b8e84e37053227374a1893e534c9890", "retrieved_at": "2026-10-17T22:50:27.371522+00:00", "raw_path": "data/raw/7d2db02837726f0639f4943b103ef1ad1b8e84e37053227374a1893e534c9890.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "eps": { "value": 5.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1542754000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 211451000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41746000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11666000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0000879526-26-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952626000036/0000879526-26-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000879526-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952625000012/0000879526-25-000012-index.html", "eps": { "value": -6.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000879526-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952625000012/0000879526-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1946740000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000879526-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952625000012/0000879526-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -284071000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000879526-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952625000012/0000879526-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44359000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000879526-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952625000012/0000879526-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117272000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000879526-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952625000012/0000879526-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000879526-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952624000008/0000879526-24-000008-index.html", "eps": { "value": 4.81, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000879526-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952624000008/0000879526-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2536500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000879526-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952624000008/0000879526-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 231252000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000879526-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952624000008/0000879526-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48030000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000879526-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952624000008/0000879526-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 319606000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000879526-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952624000008/0000879526-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000879526-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952623000014/0000879526-23-000014-index.html", "eps": { "value": 2.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000879526-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952623000014/0000879526-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2502129000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000879526-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952623000014/0000879526-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112258000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000879526-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952623000014/0000879526-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49881000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000879526-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952623000014/0000879526-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124084000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000879526-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/879526/000087952623000014/0000879526-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NVRI", "source_ticker": "NVRI", "name": "ENVIRI CORP", "group": "Industrials", "weight_percent": 0.02, "holding_price": 19.59, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "CSIQ", "source_ticker": "CSIQ", "name": "CANADIAN SOLAR", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 10.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "FOR", "source_ticker": "FOR", "name": "FORESTAR GROUP INC", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 25.69, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1662400000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 167900000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -197700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2200000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3137000000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1368100000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1767900000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 379200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3500000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7300000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51059852, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -199900000.0, "free_cash_flow_margin": -0.12024783445620789, "capex_intensity": 0.0013233878729547641, "cfo_to_positive_net_income": -1.1774865991661703, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004391241578440809, "current_ratio": null, "cash_runway_years": 1.9180576631259485, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1406587, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001406587.json", "sha256": "b6ac310e1b86842b778d43405413691cf76ffb4f816284c5bacd660d8f232219", "retrieved_at": "2026-10-17T22:50:28.572847+00:00", "raw_path": "data/raw/b6ac310e1b86842b778d43405413691cf76ffb4f816284c5bacd660d8f232219.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "eps": { "value": 3.29, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1662400000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 167900000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51059852, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -197700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001628280-25-053125", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000162828025053125/0001628280-25-053125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001406587-24-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658724000118/0001406587-24-000118-index.html", "eps": { "value": 4, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001406587-24-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658724000118/0001406587-24-000118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1509400000, "tag": "Revenues", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001406587-24-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658724000118/0001406587-24-000118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 203400000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001406587-24-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658724000118/0001406587-24-000118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50793954, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001406587-24-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658724000118/0001406587-24-000118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -158400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-19", "accession": "0001406587-24-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658724000118/0001406587-24-000118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001406587-23-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658723000118/0001406587-23-000118-index.html", "eps": { "value": 3.33, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001406587-23-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658723000118/0001406587-23-000118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1436900000, "tag": "Revenues", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001406587-23-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658723000118/0001406587-23-000118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 166900000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001406587-23-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658723000118/0001406587-23-000118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50124113, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001406587-23-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658723000118/0001406587-23-000118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 364100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-17", "accession": "0001406587-23-000118", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658723000118/0001406587-23-000118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001406587-22-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658722000128/0001406587-22-000128-index.html", "eps": { "value": 3.59, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001406587-22-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658722000128/0001406587-22-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1519100000, "tag": "Revenues", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001406587-22-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658722000128/0001406587-22-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 178800000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001406587-22-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658722000128/0001406587-22-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49849894, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001406587-22-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658722000128/0001406587-22-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 108700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-17", "accession": "0001406587-22-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/1406587/000140658722000128/0001406587-22-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FBRT", "source_ticker": "FBRT", "name": "FRANKLIN BSP REALTY TRUST", "group": "Financials", "weight_percent": 0.02, "holding_price": 6.27, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 29633000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82271000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 291940000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6057250000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4436025000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1441530000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 167292000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9593000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9118000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86192595, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 14367000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1562528, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001562528.json", "sha256": "df0b1482cd4d0efcc878d96dfa88d7be137be87f61ef0a88bf4239a6d60897b2", "retrieved_at": "2026-10-17T22:50:28.467071+00:00", "raw_path": "data/raw/df0b1482cd4d0efcc878d96dfa88d7be137be87f61ef0a88bf4239a6d60897b2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 29633000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82271000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86192595, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 291940000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001562528-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252826000008/0001562528-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001562528-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252825000013/0001562528-25-000013-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001562528-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252825000013/0001562528-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 22849000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001562528-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252825000013/0001562528-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95878000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001562528-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252825000013/0001562528-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81846170, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001562528-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252825000013/0001562528-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57233000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001562528-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252825000013/0001562528-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001562528-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252824000008/0001562528-24-000008-index.html", "eps": { "value": 1.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001562528-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252824000008/0001562528-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17021000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001562528-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252824000008/0001562528-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 145215000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001562528-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252824000008/0001562528-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82307970, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001562528-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252824000008/0001562528-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 197387000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001562528-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252824000008/0001562528-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001562528-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252823000016/0001562528-23-000016-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001562528-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252823000016/0001562528-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9655000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001562528-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252823000016/0001562528-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14431000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001562528-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252823000016/0001562528-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71628365, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001562528-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252823000016/0001562528-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 152515000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001562528-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1562528/000156252823000016/0001562528-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "XMAX", "source_ticker": "XMAX", "name": "XMAX INC", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 8.48, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 16722703, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -1928732, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3418578, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -445838, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 35547329, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7587761, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 27959568, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 6708340, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3383250, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 11782698, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2392742, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20684692, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 24667871, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.11533613913970726, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.20231478128864694, "current_ratio": 4.924349553775543, "cash_runway_years": 15.046586428254209, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1473334, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001473334.json", "sha256": "204bd86aae97fc8e0d799483199c001dd0c83582b14335f7a216d10466a9ae08", "retrieved_at": "2026-10-17T22:50:28.729783+00:00", "raw_path": "data/raw/204bd86aae97fc8e0d799483199c001dd0c83582b14335f7a216d10466a9ae08.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 16722703, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3418578, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20684692, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -445838, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001493152-26-016828", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315226016828/0001493152-26-016828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001773", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000164117225001773/0001641172-25-001773-index.html", "eps": { "value": -1.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001773", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000164117225001773/0001641172-25-001773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9686975, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001773", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000164117225001773/0001641172-25-001773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5561705, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001773", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000164117225001773/0001641172-25-001773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3765727, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001773", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000164117225001773/0001641172-25-001773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1391779, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001773", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000164117225001773/0001641172-25-001773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014501", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315224014501/0001493152-24-014501-index.html", "eps": { "value": -4.96, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014501", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315224014501/0001493152-24-014501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11087459, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014501", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315224014501/0001493152-24-014501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7723257, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014501", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315224014501/0001493152-24-014501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1556555, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014501", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315224014501/0001493152-24-014501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1580247, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014501", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315224014501/0001493152-24-014501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001493152-23-012578", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315223012578/0001493152-23-012578-index.html", "eps": null, "revenue": { "value": 12744871, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001493152-23-012578", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315223012578/0001493152-23-012578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17101671, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001493152-23-012578", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315223012578/0001493152-23-012578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -5367650, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001493152-23-012578", "source_url": "https://www.sec.gov/Archives/edgar/data/1473334/000149315223012578/0001493152-23-012578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NVEC", "source_ticker": "NVEC", "name": "NVE CORP", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 103.7, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 26331218, "tag": "Revenues", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 15920491, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15199195, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 16657997, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2189138, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 60379532, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2130033, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 58249499, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1714040, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 460028, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 32191277, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1141326, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4839169, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.6046241765192936, "free_cash_flow": 14468859.0, "free_cash_flow_margin": 0.5494944821770114, "capex_intensity": 0.08313850122694666, "cfo_to_positive_net_income": 1.0959788988824737, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 28.2051552317217, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 724910, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000724910.json", "sha256": "ae3d36b5224374097596203fdf307db82d22b60725d81c22650c35eb119b8f80", "retrieved_at": "2026-10-17T22:50:29.045365+00:00", "raw_path": "data/raw/ae3d36b5224374097596203fdf307db82d22b60725d81c22650c35eb119b8f80.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "eps": { "value": 3.14, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 26331218, "tag": "Revenues", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15199195, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4839169, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16657997, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-06", "accession": "0001376474-26-000348", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647426000348/0001376474-26-000348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-07", "accession": "0001376474-25-000437", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647425000437/0001376474-25-000437-index.html", "eps": { "value": 3.11, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-07", "accession": "0001376474-25-000437", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647425000437/0001376474-25-000437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 25874694, "tag": "Revenues", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-07", "accession": "0001376474-25-000437", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647425000437/0001376474-25-000437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15064516, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-07", "accession": "0001376474-25-000437", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647425000437/0001376474-25-000437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4839154, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-07", "accession": "0001376474-25-000437", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647425000437/0001376474-25-000437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14310418, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-07", "accession": "0001376474-25-000437", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647425000437/0001376474-25-000437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-01", "accession": "0001376474-24-000214", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647424000214/0001376474-24-000214-index.html", "eps": { "value": 3.54, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-01", "accession": "0001376474-24-000214", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647424000214/0001376474-24-000214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 29804179, "tag": "Revenues", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-01", "accession": "0001376474-24-000214", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647424000214/0001376474-24-000214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17124699, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-01", "accession": "0001376474-24-000214", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647424000214/0001376474-24-000214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4839705, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-01", "accession": "0001376474-24-000214", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647424000214/0001376474-24-000214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18247411, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-01", "accession": "0001376474-24-000214", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647424000214/0001376474-24-000214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-03", "accession": "0001376474-23-000283", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647423000283/0001376474-23-000283-index.html", "eps": { "value": 4.7, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-03", "accession": "0001376474-23-000283", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647423000283/0001376474-23-000283-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 38253592, "tag": "Revenues", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-03", "accession": "0001376474-23-000283", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647423000283/0001376474-23-000283-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22694458, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-03", "accession": "0001376474-23-000283", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647423000283/0001376474-23-000283-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4832096, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-03", "accession": "0001376474-23-000283", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647423000283/0001376474-23-000283-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19091498, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-03", "accession": "0001376474-23-000283", "source_url": "https://www.sec.gov/Archives/edgar/data/724910/000137647423000283/0001376474-23-000283-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IMMX", "source_ticker": "IMMX", "name": "IMMIX BIOPHARMA", "group": "Health Care", "weight_percent": 0.02, "holding_price": 8.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -29956415, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29438613, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -23930304, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 732925, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 104840341, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11044171, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 93928566, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2441875, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 101237755, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 10110546, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32965706, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 107392716, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -24663229.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 10.013084852192948, "cash_runway_years": 3.9250887076068905, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1873835, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001873835.json", "sha256": "a042a28a83d019d2522899064f6a9b74a10dc7c16d5e4f2133a259058f7c8420", "retrieved_at": "2026-10-17T22:50:29.570378+00:00", "raw_path": "data/raw/a042a28a83d019d2522899064f6a9b74a10dc7c16d5e4f2133a259058f7c8420.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -29438613, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32965706, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23930304, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012714", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315226012714/0001493152-26-012714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000387", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000164117225000387/0001641172-25-000387-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000387", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000164117225000387/0001641172-25-000387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -21613376, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000387", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000164117225000387/0001641172-25-000387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28285637, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000387", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000164117225000387/0001641172-25-000387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14595102, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000387", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000164117225000387/0001641172-25-000387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-011975", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315224011975/0001493152-24-011975-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-011975", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315224011975/0001493152-24-011975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -15426048, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-011975", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315224011975/0001493152-24-011975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17341146, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-011975", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315224011975/0001493152-24-011975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -11371438, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-011975", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315224011975/0001493152-24-011975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001493152-23-009091", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315223009091/0001493152-23-009091-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": { "value": -7408303, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001493152-23-009091", "source_url": "https://www.sec.gov/Archives/edgar/data/1873835/000149315223009091/0001493152-23-009091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OOMA", "source_ticker": "OOMA", "name": "OOMA", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 20.48, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 273602000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 4256000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6459000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 27690000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5592000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 227537000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 134621000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 92916000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 20144000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 6373000, "tag": "ShortTermBorrowings", "start": null, "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14918000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 66739000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 71727000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28116327, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3020000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 11627000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.015555441846185335, "free_cash_flow": 22098000.0, "free_cash_flow_margin": 0.08076695345794256, "capex_intensity": 0.020438447087375092, "cfo_to_positive_net_income": 4.28704133766837, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05452445523059042, "current_ratio": 0.9304585442023227, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1327688, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001327688.json", "sha256": "c2c055bf2b0edefe01625264ad8b37aa011205c61a2c65c0ae5a5f813b1b2fea", "retrieved_at": "2026-10-17T22:50:29.784223+00:00", "raw_path": "data/raw/c2c055bf2b0edefe01625264ad8b37aa011205c61a2c65c0ae5a5f813b1b2fea.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "eps": { "value": 0.23, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 273602000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6459000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28116327, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27690000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-03", "accession": "0001327688-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000132768826000009/0001327688-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-04-01", "accession": "0000950170-25-048692", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017025048692/0000950170-25-048692-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-01", "accession": "0000950170-25-048692", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017025048692/0000950170-25-048692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 256852000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-01", "accession": "0000950170-25-048692", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017025048692/0000950170-25-048692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6901000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-01", "accession": "0000950170-25-048692", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017025048692/0000950170-25-048692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26685598, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-01", "accession": "0000950170-25-048692", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017025048692/0000950170-25-048692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26606000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-01", "accession": "0000950170-25-048692", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017025048692/0000950170-25-048692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-04-02", "accession": "0000950170-24-040394", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017024040394/0000950170-24-040394-index.html", "eps": { "value": -0.03, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-02", "accession": "0000950170-24-040394", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017024040394/0000950170-24-040394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 236737000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-02", "accession": "0000950170-24-040394", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017024040394/0000950170-24-040394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -835000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-02", "accession": "0000950170-24-040394", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017024040394/0000950170-24-040394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25573288, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-02", "accession": "0000950170-24-040394", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017024040394/0000950170-24-040394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12273000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-02", "accession": "0000950170-24-040394", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017024040394/0000950170-24-040394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-04-07", "accession": "0000950170-23-012210", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017023012210/0000950170-23-012210-index.html", "eps": { "value": -0.15, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-07", "accession": "0000950170-23-012210", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017023012210/0000950170-23-012210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 216165000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-07", "accession": "0000950170-23-012210", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017023012210/0000950170-23-012210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3655000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-07", "accession": "0000950170-23-012210", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017023012210/0000950170-23-012210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24506525, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-07", "accession": "0000950170-23-012210", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017023012210/0000950170-23-012210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8773000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-07", "accession": "0000950170-23-012210", "source_url": "https://www.sec.gov/Archives/edgar/data/1327688/000095017023012210/0000950170-23-012210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMSF", "source_ticker": "AMSF", "name": "AMERISAFE INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 25.04, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 317252000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47145000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 11070000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2148000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1130544000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 878946000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 251598000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 61926000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2907000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19082142, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1018979, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001018979.json", "sha256": "603c2a5c69e18246fefec7295b0218499a2d9211cc1df24d2bf68d14366d10cd", "retrieved_at": "2026-10-17T22:50:30.280336+00:00", "raw_path": "data/raw/603c2a5c69e18246fefec7295b0218499a2d9211cc1df24d2bf68d14366d10cd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "eps": { "value": 2.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 317252000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47145000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19082142, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11070000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082513", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000119312526082513/0001193125-26-082513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030059", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017025030059/0000950170-25-030059-index.html", "eps": { "value": 2.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030059", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017025030059/0000950170-25-030059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 309043000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030059", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017025030059/0000950170-25-030059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55436000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030059", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017025030059/0000950170-25-030059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19159805, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030059", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017025030059/0000950170-25-030059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24190000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-030059", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017025030059/0000950170-25-030059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019428", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017024019428/0000950170-24-019428-index.html", "eps": { "value": 3.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019428", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017024019428/0000950170-24-019428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 306853000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019428", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017024019428/0000950170-24-019428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62108000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019428", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017024019428/0000950170-24-019428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19226021, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019428", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017024019428/0000950170-24-019428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29842000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019428", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017024019428/0000950170-24-019428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003450", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017023003450/0000950170-23-003450-index.html", "eps": { "value": 2.88, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003450", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017023003450/0000950170-23-003450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 294737000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003450", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017023003450/0000950170-23-003450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55602000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003450", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017023003450/0000950170-23-003450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19321717, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003450", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017023003450/0000950170-23-003450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28194000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000950170-23-003450", "source_url": "https://www.sec.gov/Archives/edgar/data/1018979/000095017023003450/0000950170-23-003450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PKE", "source_ticker": "PKE", "name": "PARK AEROSPACE CORP", "group": "Industrials", "weight_percent": 0.02, "holding_price": 26.27, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 73301000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-03-03", "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 13500000, "tag": "OperatingIncomeLoss", "start": "2025-03-03", "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11272000, "tag": "NetIncomeLoss", "start": "2025-03-03", "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 11499000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-03", "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2038000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-03-03", "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 142228000, "tag": "Assets", "start": null, "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 12278000, "tag": "Liabilities", "start": null, "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 129950000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 78494000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1860000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-03-03", "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 401000, "tag": "ShareBasedCompensation", "start": "2025-03-03", "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 108671000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 5957000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20117000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-03", "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 21736000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-03-03", "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 2165000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-03-03", "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.18417211224949182, "free_cash_flow": 9461000.0, "free_cash_flow_margin": 0.1290705447401809, "capex_intensity": 0.02780316776033069, "cfo_to_positive_net_income": 1.0201383960255501, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0054705938527441645, "current_ratio": 18.242571764310895, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 76267, "fiscal_year": "2026", "fiscal_end": "2026-03-01", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000076267.json", "sha256": "2b3c16440857df4c0a953100a7eb244af8e33e236c76e04f574d2fddb12b47bb", "retrieved_at": "2026-10-17T22:50:30.407590+00:00", "raw_path": "data/raw/2b3c16440857df4c0a953100a7eb244af8e33e236c76e04f574d2fddb12b47bb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "earnings": { "annual_history": [ { "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "eps": { "value": 0.56, "tag": "EarningsPerShareDiluted", "start": "2025-03-03", "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 73301000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-03-03", "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11272000, "tag": "NetIncomeLoss", "start": "2025-03-03", "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20117000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-03", "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11499000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-03", "end": "2026-03-01", "filed": "2026-05-29", "accession": "0001437749-26-018900", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774926018900/0001437749-26-018900-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-02", "filed": "2025-05-30", "accession": "0001437749-25-019023", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774925019023/0001437749-25-019023-index.html", "eps": { "value": 0.29, "tag": "EarningsPerShareDiluted", "start": "2024-03-04", "end": "2025-03-02", "filed": "2025-05-30", "accession": "0001437749-25-019023", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774925019023/0001437749-25-019023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 62026000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-03-04", "end": "2025-03-02", "filed": "2025-05-30", "accession": "0001437749-25-019023", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774925019023/0001437749-25-019023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5882000, "tag": "NetIncomeLoss", "start": "2024-03-04", "end": "2025-03-02", "filed": "2025-05-30", "accession": "0001437749-25-019023", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774925019023/0001437749-25-019023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20190000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-03-04", "end": "2025-03-02", "filed": "2025-05-30", "accession": "0001437749-25-019023", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774925019023/0001437749-25-019023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4717000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-03-04", "end": "2025-03-02", "filed": "2025-05-30", "accession": "0001437749-25-019023", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774925019023/0001437749-25-019023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-03", "filed": "2024-06-11", "accession": "0001437749-24-019951", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774924019951/0001437749-24-019951-index.html", "eps": { "value": 0.37, "tag": "EarningsPerShareDiluted", "start": "2023-02-27", "end": "2024-03-03", "filed": "2024-06-11", "accession": "0001437749-24-019951", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774924019951/0001437749-24-019951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 56004000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-02-27", "end": "2024-03-03", "filed": "2024-06-11", "accession": "0001437749-24-019951", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774924019951/0001437749-24-019951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7473000, "tag": "NetIncomeLoss", "start": "2023-02-27", "end": "2024-03-03", "filed": "2024-06-11", "accession": "0001437749-24-019951", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774924019951/0001437749-24-019951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20393000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-27", "end": "2024-03-03", "filed": "2024-06-11", "accession": "0001437749-24-019951", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774924019951/0001437749-24-019951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4408000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-27", "end": "2024-03-03", "filed": "2024-06-11", "accession": "0001437749-24-019951", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774924019951/0001437749-24-019951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-02-26", "filed": "2023-05-12", "accession": "0001437749-23-014178", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774923014178/0001437749-23-014178-index.html", "eps": { "value": 0.52, "tag": "EarningsPerShareDiluted", "start": "2022-02-28", "end": "2023-02-26", "filed": "2023-05-12", "accession": "0001437749-23-014178", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774923014178/0001437749-23-014178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 54055000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-02-28", "end": "2023-02-26", "filed": "2023-05-12", "accession": "0001437749-23-014178", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774923014178/0001437749-23-014178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10731000, "tag": "NetIncomeLoss", "start": "2022-02-28", "end": "2023-02-26", "filed": "2023-05-12", "accession": "0001437749-23-014178", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774923014178/0001437749-23-014178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20509, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-28", "end": "2023-02-26", "filed": "2023-05-12", "accession": "0001437749-23-014178", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774923014178/0001437749-23-014178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6491000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-28", "end": "2023-02-26", "filed": "2023-05-12", "accession": "0001437749-23-014178", "source_url": "https://www.sec.gov/Archives/edgar/data/76267/000143774923014178/0001437749-23-014178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MEI", "source_ticker": "MEI", "name": "METHODE ELECTRONICS", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 14.31, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1019200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 8800000, "tag": "OperatingIncomeLoss", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35700000, "tag": "NetIncomeLoss", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 38000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 22400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1306100000, "tag": "Assets", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 628600000, "tag": "Liabilities", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 677500000, "tag": "StockholdersEquity", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 139600000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 324800000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 200000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 58800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8500000, "tag": "ShareBasedCompensation", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 600000000, "tag": "AssetsCurrent", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 253500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35521615, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 324000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.008634222919937205, "free_cash_flow": 15600000.0, "free_cash_flow_margin": 0.015306122448979591, "capex_intensity": 0.02197802197802198, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008339874411302984, "current_ratio": 2.366863905325444, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0014326647564469914 }, "observation_status": "sec-xbrl-unreviewed", "cik": 65270, "fiscal_year": "2026", "fiscal_end": "2026-05-02", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 200000.0, 324000000.0, 200000.0, 300000.0, 300000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000065270.json", "sha256": "f77c70c1b979c88ce9584e5d49e12911dc24eb31a1ecc54b35f6bca1a611d361", "retrieved_at": "2026-10-17T22:50:30.909519+00:00", "raw_path": "data/raw/f77c70c1b979c88ce9584e5d49e12911dc24eb31a1ecc54b35f6bca1a611d361.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "earnings": { "annual_history": [ { "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "eps": { "value": -1.01, "tag": "EarningsPerShareDiluted", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1019200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35700000, "tag": "NetIncomeLoss", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35521615, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-06-24", "accession": "0000065270-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000006527026000031/0000065270-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-05-03", "filed": "2025-07-09", "accession": "0000950170-25-094822", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017025094822/0000950170-25-094822-index.html", "eps": { "value": -1.77, "tag": "EarningsPerShareDiluted", "start": "2024-04-28", "end": "2025-05-03", "filed": "2025-07-09", "accession": "0000950170-25-094822", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017025094822/0000950170-25-094822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1048100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-28", "end": "2025-05-03", "filed": "2025-07-09", "accession": "0000950170-25-094822", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017025094822/0000950170-25-094822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -62600000, "tag": "NetIncomeLoss", "start": "2024-04-28", "end": "2025-05-03", "filed": "2025-07-09", "accession": "0000950170-25-094822", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017025094822/0000950170-25-094822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35330586, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-28", "end": "2025-05-03", "filed": "2025-07-09", "accession": "0000950170-25-094822", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017025094822/0000950170-25-094822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-28", "end": "2025-05-03", "filed": "2025-07-09", "accession": "0000950170-25-094822", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017025094822/0000950170-25-094822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-04-27", "filed": "2024-07-11", "accession": "0000950170-24-082852", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017024082852/0000950170-24-082852-index.html", "eps": { "value": -3.48, "tag": "EarningsPerShareDiluted", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-07-11", "accession": "0000950170-24-082852", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017024082852/0000950170-24-082852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1114500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-07-11", "accession": "0000950170-24-082852", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017024082852/0000950170-24-082852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -123300000, "tag": "NetIncomeLoss", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-07-11", "accession": "0000950170-24-082852", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017024082852/0000950170-24-082852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35470471, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-07-11", "accession": "0000950170-24-082852", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017024082852/0000950170-24-082852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-30", "end": "2024-04-27", "filed": "2024-07-11", "accession": "0000950170-24-082852", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017024082852/0000950170-24-082852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-29", "filed": "2023-06-27", "accession": "0000950170-23-030121", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017023030121/0000950170-23-030121-index.html", "eps": { "value": 2.1, "tag": "EarningsPerShareDiluted", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-06-27", "accession": "0000950170-23-030121", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017023030121/0000950170-23-030121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1179600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-06-27", "accession": "0000950170-23-030121", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017023030121/0000950170-23-030121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 77100000, "tag": "NetIncomeLoss", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-06-27", "accession": "0000950170-23-030121", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017023030121/0000950170-23-030121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36775435, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-06-27", "accession": "0000950170-23-030121", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017023030121/0000950170-23-030121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 132800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-01", "end": "2023-04-29", "filed": "2023-06-27", "accession": "0000950170-23-030121", "source_url": "https://www.sec.gov/Archives/edgar/data/65270/000095017023030121/0000950170-23-030121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MOV", "source_ticker": "MOV", "name": "MOVADO GROUP INC", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 33.17, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 671310000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 29829000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26552000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 57921000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4512000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 742621000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 232361000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 508842000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 230541000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 507000, "tag": "InterestExpense", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5156000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 517235000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 113048000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22614000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3900000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04443401707109979, "free_cash_flow": 53409000.0, "free_cash_flow_margin": 0.07955936899495017, "capex_intensity": 0.006721186933011575, "cfo_to_positive_net_income": 2.181417595661344, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 58.83431952662722, "share_based_compensation_to_revenue": 0.007680505280719787, "current_ratio": 4.575357370320572, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 72573, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000072573.json", "sha256": "ea25424c037e9751d330d53e2271cfad5a9d3abab14d38acb6ddf326c8c04a9f", "retrieved_at": "2026-10-17T22:50:31.157087+00:00", "raw_path": "data/raw/ea25424c037e9751d330d53e2271cfad5a9d3abab14d38acb6ddf326c8c04a9f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "eps": { "value": 1.17, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 671310000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26552000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22614000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57921000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-19", "accession": "0001193125-26-115298", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000119312526115298/0001193125-26-115298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-04-16", "accession": "0000950170-25-054522", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000095017025054522/0000950170-25-054522-index.html", "eps": { "value": 0.81, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-16", "accession": "0000950170-25-054522", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000095017025054522/0000950170-25-054522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 653378000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-16", "accession": "0000950170-25-054522", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000095017025054522/0000950170-25-054522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18364000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-16", "accession": "0000950170-25-054522", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000095017025054522/0000950170-25-054522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22603000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-16", "accession": "0000950170-25-054522", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000095017025054522/0000950170-25-054522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1504000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-16", "accession": "0000950170-25-054522", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000095017025054522/0000950170-25-054522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-10-31", "filed": "2025-04-16", "accession": "0000950170-25-054522", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000095017025054522/0000950170-25-054522-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-07-31", "filed": "2025-04-16", "accession": "0000950170-25-054522", "source_url": "https://www.sec.gov/Archives/edgar/data/72573/000095017025054522/0000950170-25-054522-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HBCP", "source_ticker": "HBCP", "name": "HOME BANCORP INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 65.87, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 46062000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015669", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 54508000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015669", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 10166000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015669", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3492626000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015669", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3057532000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015669", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 435094000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015669", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3377000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015669", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7846000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015669", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 640000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015669", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 14355000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015669", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1436425, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001436425.json", "sha256": "4f6a67cfbd96868b3a8dc0c6b8de2be71600dcecd140e73f70752e513361bd5d", "retrieved_at": "2026-10-17T22:50:31.763627+00:00", "raw_path": "data/raw/4f6a67cfbd96868b3a8dc0c6b8de2be71600dcecd140e73f70752e513361bd5d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015669", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "eps": { "value": 5.87, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015669", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 46062000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015669", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7846000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015669", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 54508000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015669", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000162828026015669/0001628280-26-015669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001436425-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000143642525000012/0001436425-25-000012-index.html", "eps": { "value": 4.55, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001436425-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000143642525000012/0001436425-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 36427000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001436425-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000143642525000012/0001436425-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8005000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001436425-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000143642525000012/0001436425-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48731000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001436425-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000143642525000012/0001436425-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001436425-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000143642524000009/0001436425-24-000009-index.html", "eps": { "value": 4.99, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001436425-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000143642524000009/0001436425-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 40240000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001436425-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000143642524000009/0001436425-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8065000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001436425-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000143642524000009/0001436425-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41356000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001436425-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000143642524000009/0001436425-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001436425-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000143642523000011/0001436425-23-000011-index.html", "eps": { "value": 4.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001436425-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000143642523000011/0001436425-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 34072000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001436425-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000143642523000011/0001436425-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8194000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001436425-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000143642523000011/0001436425-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51199000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001436425-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1436425/000143642523000011/0001436425-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UHT", "source_ticker": "UHT", "name": "UNIVERSAL HEALTH REALTY INCOME TRU", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 38.19, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 99190000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 34763000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17609000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 49092000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 564907000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 412523000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 152384000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 6686000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 28859000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 936000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13864000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 626000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 356853000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 680000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 6393000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 9620000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.35046879725778807, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.787892554943495, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00943643512450852, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.08973975471133712 }, "observation_status": "sec-xbrl-unreviewed", "cik": 798783, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 600000.0, 626000.0, 356853000.0, 680000.0, 6393000.0 ], "thereafter": 9620000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000798783.json", "sha256": "7cb6dfc4ea17dabb457264f35c0e79c93d9537b8fdd2341f6e0a2ec0ac4a0cd6", "retrieved_at": "2026-10-17T22:50:31.740270+00:00", "raw_path": "data/raw/7cb6dfc4ea17dabb457264f35c0e79c93d9537b8fdd2341f6e0a2ec0ac4a0cd6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "eps": { "value": 1.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 99190000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17609000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13864000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49092000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071594", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000119312526071594/0001193125-26-071594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027861", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017025027861/0000950170-25-027861-index.html", "eps": { "value": 1.39, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027861", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017025027861/0000950170-25-027861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 99011000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027861", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017025027861/0000950170-25-027861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19234000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027861", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017025027861/0000950170-25-027861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13839000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027861", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017025027861/0000950170-25-027861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46911000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027861", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017025027861/0000950170-25-027861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021191", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017024021191/0000950170-24-021191-index.html", "eps": { "value": 1.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021191", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017024021191/0000950170-24-021191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 95575000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021191", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017024021191/0000950170-24-021191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15400000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021191", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017024021191/0000950170-24-021191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13814000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021191", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017024021191/0000950170-24-021191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42939000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021191", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017024021191/0000950170-24-021191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004655", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017023004655/0000950170-23-004655-index.html", "eps": { "value": 1.53, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004655", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017023004655/0000950170-23-004655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 90625000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004655", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017023004655/0000950170-23-004655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21102000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004655", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017023004655/0000950170-23-004655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13795000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004655", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017023004655/0000950170-23-004655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46805000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000950170-23-004655", "source_url": "https://www.sec.gov/Archives/edgar/data/798783/000095017023004655/0000950170-23-004655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ARRY", "source_ticker": "ARRY", "name": "ARRAY TECHNOLOGIES INC", "group": "Industrials", "weight_percent": 0.02, "holding_price": 3.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1284141000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -28995000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52235000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 101785000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 21972000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1451792000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1191404000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -206340000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 244388000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 658664000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 10315000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15571000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 869044000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 377012000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 152537000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 10315000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2487000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 325000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 345000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.02257929619878191, "free_cash_flow": 79813000.0, "free_cash_flow_margin": 0.062152832126690136, "capex_intensity": 0.017110270601125577, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012125615489264809, "current_ratio": 2.3050831273275123, "cash_runway_years": null, "near_term_maturity_to_cash": 0.042207473362030866 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1820721, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 10315000.0, 2487000.0, 325000000.0, 0.0, 0.0 ], "thereafter": 345000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001820721.json", "sha256": "73a073aa18c91457b82a88386ab24dfe40ea46a34f1257f43a16999e62ed15a9", "retrieved_at": "2026-10-17T22:50:32.030186+00:00", "raw_path": "data/raw/73a073aa18c91457b82a88386ab24dfe40ea46a34f1257f43a16999e62ed15a9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "eps": { "value": -0.73, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1284141000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52235000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 152537000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 101785000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001820721-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072126000008/0001820721-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001820721-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072125000023/0001820721-25-000023-index.html", "eps": { "value": -1.95, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001820721-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072125000023/0001820721-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 915807000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001820721-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072125000023/0001820721-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -240394000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001820721-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072125000023/0001820721-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 151754000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001820721-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072125000023/0001820721-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 153980000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001820721-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072125000023/0001820721-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001820721-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072124000011/0001820721-24-000011-index.html", "eps": { "value": 0.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001820721-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072124000011/0001820721-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1576551000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001820721-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072124000011/0001820721-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 137240000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001820721-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072124000011/0001820721-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 152022000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001820721-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072124000011/0001820721-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 231955000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001820721-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072124000011/0001820721-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001820721-23-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072123000079/0001820721-23-000079-index.html", "eps": { "value": -0.29, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001820721-23-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072123000079/0001820721-23-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1637546000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001820721-23-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072123000079/0001820721-23-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4432000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001820721-23-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072123000079/0001820721-23-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149819000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001820721-23-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072123000079/0001820721-23-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 141493000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001820721-23-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1820721/000182072123000079/0001820721-23-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ADTN", "source_ticker": "ADTN", "name": "ADTRAN HOLDINGS INC", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 6.53, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1083807000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -15596000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45656000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 129767000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 31737000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1204493000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 685335000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 95696000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 19344000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 92546000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10062000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 635224000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 361860000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79742000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.014390015934571376, "free_cash_flow": 98030000.0, "free_cash_flow_margin": 0.09044968338458785, "capex_intensity": 0.029282888927641176, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -0.8062448304383788, "share_based_compensation_to_revenue": 0.009283940775433264, "current_ratio": 1.7554413309014536, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 926282, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000926282.json", "sha256": "a974e795bb9be21839d6cf014d91b0c90c2270a853a02b77349a80fe6894221b", "retrieved_at": "2026-10-17T22:50:32.420379+00:00", "raw_path": "data/raw/a974e795bb9be21839d6cf014d91b0c90c2270a853a02b77349a80fe6894221b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1083807000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45656000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79742000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 129767000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073878", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000119312526073878/0001193125-26-073878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-031056", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017025031056/0000950170-25-031056-index.html", "eps": { "value": -5.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-031056", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017025031056/0000950170-25-031056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 922720000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-031056", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017025031056/0000950170-25-031056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -450872000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-031056", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017025031056/0000950170-25-031056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78928000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-031056", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017025031056/0000950170-25-031056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 103070000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-031056", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017025031056/0000950170-25-031056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032089", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017024032089/0000950170-24-032089-index.html", "eps": { "value": -3.41, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032089", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017024032089/0000950170-24-032089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1149100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032089", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017024032089/0000950170-24-032089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -267688000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032089", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017024032089/0000950170-24-032089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78416000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032089", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017024032089/0000950170-24-032089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45604000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032089", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017024032089/0000950170-24-032089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005536", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017023005536/0000950170-23-005536-index.html", "eps": { "value": -0.03, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005536", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017023005536/0000950170-23-005536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1025536000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005536", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017023005536/0000950170-23-005536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2037000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005536", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017023005536/0000950170-23-005536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62346000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005536", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017023005536/0000950170-23-005536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -44228000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005536", "source_url": "https://www.sec.gov/Archives/edgar/data/926282/000095017023005536/0000950170-23-005536-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PCT", "source_ticker": "PCT", "name": "PURECYCLE TECHNOLOGIES", "group": "Materials", "weight_percent": 0.02, "holding_price": 3.19, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 8355000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -181436000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -182565000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -142740000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 40847000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 922666000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 572078000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 45887000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 156694000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14935000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 198017000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 87565000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 180448000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 33462000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 4928000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -21.715858767205265, "free_cash_flow": -183587000.0, "free_cash_flow_margin": -21.973309395571516, "capex_intensity": 4.888928785158588, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.7875523638539796, "current_ratio": 2.261371552560955, "cash_runway_years": 1.097758161692588, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1830033, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001830033.json", "sha256": "71426f88ea3498a47edef9e371cf9f80583a1b77dda8f82ba685a51347f06390", "retrieved_at": "2026-10-17T22:50:32.743539+00:00", "raw_path": "data/raw/71426f88ea3498a47edef9e371cf9f80583a1b77dda8f82ba685a51347f06390.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "eps": { "value": -1.21, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8355000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -182565000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 180448000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -142740000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076801", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000119312526076801/0001193125-26-076801-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028422", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000095017025028422/0000950170-25-028422-index.html", "eps": { "value": -1.75, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028422", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000095017025028422/0000950170-25-028422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -289136000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028422", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000095017025028422/0000950170-25-028422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 165377000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028422", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000095017025028422/0000950170-25-028422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -144826000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028422", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000095017025028422/0000950170-25-028422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001830033-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000183003324000029/0001830033-24-000029-index.html", "eps": { "value": -0.63, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001830033-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000183003324000029/0001830033-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -101715000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001830033-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000183003324000029/0001830033-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 164013000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001830033-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000183003324000029/0001830033-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -94906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001830033-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000183003324000029/0001830033-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001830033-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000183003323000024/0001830033-23-000024-index.html", "eps": { "value": -0.54, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001830033-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000183003323000024/0001830033-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -84746000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001830033-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000183003323000024/0001830033-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 155957000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001830033-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000183003323000024/0001830033-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -65478000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001830033-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1830033/000183003323000024/0001830033-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SHEN", "source_ticker": "SHEN", "name": "SHENANDOAH TELECOMMUNICATIONS", "group": "Communication", "weight_percent": 0.02, "holding_price": 10.23, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 357854000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -23237000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32943000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 100998000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 358919000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1910762000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 880783000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 27259000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 628237000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 129677000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9590000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 97443000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 108496000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.06493430281623232, "free_cash_flow": -257921000.0, "free_cash_flow_margin": -0.7207436552336987, "capex_intensity": 1.002976074041369, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.026798638550917412, "current_ratio": 0.8981252765078896, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 354963, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000354963.json", "sha256": "bb09dd167b82baef94fb4a29db9914d3730d14b31b0d320bde3320892d1c07c4", "retrieved_at": "2026-10-17T22:50:33.227719+00:00", "raw_path": "data/raw/bb09dd167b82baef94fb4a29db9914d3730d14b31b0d320bde3320892d1c07c4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "eps": { "value": -0.71, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 357854000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32943000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 100998000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000354963-26-000125", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000035496326000125/0000354963-26-000125-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006567", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828025006567/0001628280-25-006567-index.html", "eps": { "value": 3.54, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006567", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828025006567/0001628280-25-006567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 328058000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006567", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828025006567/0001628280-25-006567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 193817000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006567", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828025006567/0001628280-25-006567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53722000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006567", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828025006567/0001628280-25-006567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62567000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001628280-25-006567", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828025006567/0001628280-25-006567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005781", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828024005781/0001628280-24-005781-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005781", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828024005781/0001628280-24-005781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 287379000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005781", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828024005781/0001628280-24-005781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8038000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005781", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828024005781/0001628280-24-005781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50715000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005781", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828024005781/0001628280-24-005781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 113774000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001628280-24-005781", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828024005781/0001628280-24-005781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004441", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828023004441/0001628280-23-004441-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004441", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828023004441/0001628280-23-004441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 267371000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004441", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828023004441/0001628280-23-004441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8379000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004441", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828023004441/0001628280-23-004441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50155000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004441", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828023004441/0001628280-23-004441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74895000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001628280-23-004441", "source_url": "https://www.sec.gov/Archives/edgar/data/354963/000162828023004441/0001628280-23-004441-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FMAO", "source_ticker": "FMAO", "name": "FARMERS AND MERCHANTS BANCORP INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 35.12, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 33309000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081475", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000119312526081475/0001193125-26-081475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 36739000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081475", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000119312526081475/0001193125-26-081475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1767000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081475", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000119312526081475/0001193125-26-081475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3434382000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081475", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000119312526081475/0001193125-26-081475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3063520000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081475", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000119312526081475/0001193125-26-081475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 370862000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081475", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000119312526081475/0001193125-26-081475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1394000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081475", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000119312526081475/0001193125-26-081475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 362000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081475", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000119312526081475/0001193125-26-081475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 792966, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000792966.json", "sha256": "c0defccf42cfa25e558bcd80f462f4c524733f9fe0a87489c34cdfd0083ae493", "retrieved_at": "2026-10-17T22:50:33.715923+00:00", "raw_path": "data/raw/c0defccf42cfa25e558bcd80f462f4c524733f9fe0a87489c34cdfd0083ae493.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/792966/000119312526081475/0001193125-26-081475-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081475", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000119312526081475/0001193125-26-081475-index.html", "eps": { "value": 2.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081475", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000119312526081475/0001193125-26-081475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 33309000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081475", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000119312526081475/0001193125-26-081475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 36739000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-081475", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000119312526081475/0001193125-26-081475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027602", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000095017025027602/0000950170-25-027602-index.html", "eps": { "value": 1.9, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027602", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000095017025027602/0000950170-25-027602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 25938000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027602", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000095017025027602/0000950170-25-027602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 32474000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027602", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000095017025027602/0000950170-25-027602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021373", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000095017024021373/0000950170-24-021373-index.html", "eps": { "value": 1.67, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021373", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000095017024021373/0000950170-24-021373-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 22787000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021373", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000095017024021373/0000950170-24-021373-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 22146000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021373", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000095017024021373/0000950170-24-021373-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004300", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000095017023004300/0000950170-23-004300-index.html", "eps": { "value": 2.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004300", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000095017023004300/0000950170-23-004300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 32515000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004300", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000095017023004300/0000950170-23-004300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 40669000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004300", "source_url": "https://www.sec.gov/Archives/edgar/data/792966/000095017023004300/0000950170-23-004300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BSRR", "source_ticker": "BSRR", "name": "SIERRA BANCORP", "group": "Financials", "weight_percent": 0.02, "holding_price": 39.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 42327000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 33705000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1532000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3829279000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3464416000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 364863000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 135628000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 49483000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 353553000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2211000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13593119, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 31830000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1130144, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001130144.json", "sha256": "4a9b210121bf9bcef8a04d33f2348722d5c054802094c44facebbfe78b833f83", "retrieved_at": "2026-10-17T22:50:33.882491+00:00", "raw_path": "data/raw/4a9b210121bf9bcef8a04d33f2348722d5c054802094c44facebbfe78b833f83.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "eps": { "value": 3.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 42327000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13593119, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33705000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021479", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000110465926021479/0001104659-26-021479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002056", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000155837025002056/0001558370-25-002056-index.html", "eps": { "value": 2.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002056", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000155837025002056/0001558370-25-002056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 40560000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002056", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000155837025002056/0001558370-25-002056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14396021, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002056", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000155837025002056/0001558370-25-002056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57153000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002056", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000155837025002056/0001558370-25-002056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001558370-24-003776", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000155837024003776/0001558370-24-003776-index.html", "eps": { "value": 2.36, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001558370-24-003776", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000155837024003776/0001558370-24-003776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 34844000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001558370-24-003776", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000155837024003776/0001558370-24-003776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14737870, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001558370-24-003776", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000155837024003776/0001558370-24-003776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 53245000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001558370-24-003776", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000155837024003776/0001558370-24-003776-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003238", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000155837023003238/0001558370-23-003238-index.html", "eps": { "value": 2.24, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003238", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000155837023003238/0001558370-23-003238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 33659000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003238", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000155837023003238/0001558370-23-003238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15022755, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003238", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000155837023003238/0001558370-23-003238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33572000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003238", "source_url": "https://www.sec.gov/Archives/edgar/data/1130144/000155837023003238/0001558370-23-003238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALMS", "source_ticker": "ALMS", "name": "ALUMIS", "group": "Health Care", "weight_percent": 0.02, "holding_price": 6.31, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 24050000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -453804000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -243325000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -369523000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 653000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 411940000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 110643000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 301297000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 89670000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3496000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 43524000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 318232000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 73318000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85029624, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 17000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -18.86918918918919, "free_cash_flow": -370176000.0, "free_cash_flow_margin": -15.391933471933472, "capex_intensity": 0.02715176715176715, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.8097297297297297, "current_ratio": 4.340434818189258, "cash_runway_years": 0.2426641914035121, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1847367, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001847367.json", "sha256": "f45afd82aee8740582742d1e04ac7e36a0c352dadfce53a9745f777e37a60078", "retrieved_at": "2026-10-17T22:50:33.950409+00:00", "raw_path": "data/raw/f45afd82aee8740582742d1e04ac7e36a0c352dadfce53a9745f777e37a60078.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "eps": { "value": -2.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 24050000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -243325000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85029624, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -369523000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001847367-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736726000006/0001847367-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001847367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736725000012/0001847367-25-000012-index.html", "eps": { "value": -10.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001847367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736725000012/0001847367-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -294233000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001847367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736725000012/0001847367-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28341866, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001847367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736725000012/0001847367-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -255078000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001847367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736725000012/0001847367-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-19", "accession": "0001847367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736725000012/0001847367-25-000012-index.html", "eps": { "value": -72.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-19", "accession": "0001847367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736725000012/0001847367-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -154993000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-19", "accession": "0001847367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736725000012/0001847367-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2150186, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-19", "accession": "0001847367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736725000012/0001847367-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -129975000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-19", "accession": "0001847367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1847367/000184736725000012/0001847367-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "COFS", "source_ticker": "COFS", "name": "CHOICEONE FINANCIAL SERVICES INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 32.92, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 227624000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28176000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 31814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6627000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4410551000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3945198000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 465353000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 87988000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 883000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13992099, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 892000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 2679000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 803164, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000803164.json", "sha256": "1f7b7ac90203d809fcbd9e6bafc74810985aaa13727e1511169030b5e49953ae", "retrieved_at": "2026-10-17T22:50:34.530716+00:00", "raw_path": "data/raw/1f7b7ac90203d809fcbd9e6bafc74810985aaa13727e1511169030b5e49953ae.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "eps": { "value": 2.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 227624000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28176000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13992099, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-105046", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000119312526105046/0001193125-26-105046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036839", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000095017025036839/0000950170-25-036839-index.html", "eps": { "value": 3.25, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036839", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000095017025036839/0000950170-25-036839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 139099000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036839", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000095017025036839/0000950170-25-036839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26727000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036839", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000095017025036839/0000950170-25-036839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8221065, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036839", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000095017025036839/0000950170-25-036839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48646000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-036839", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000095017025036839/0000950170-25-036839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030747", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000095017024030747/0000950170-24-030747-index.html", "eps": { "value": 2.82, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030747", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000095017024030747/0000950170-24-030747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 21261000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030747", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000095017024030747/0000950170-24-030747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7572290, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030747", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000095017024030747/0000950170-24-030747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46482000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030747", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000095017024030747/0000950170-24-030747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001437749-23-007584", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000143774923007584/0001437749-23-007584-index.html", "eps": { "value": 3.15, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001437749-23-007584", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000143774923007584/0001437749-23-007584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 23640000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001437749-23-007584", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000143774923007584/0001437749-23-007584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7527371, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001437749-23-007584", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000143774923007584/0001437749-23-007584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45017000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001437749-23-007584", "source_url": "https://www.sec.gov/Archives/edgar/data/803164/000143774923007584/0001437749-23-007584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ATLC", "source_ticker": "ATLC", "name": "ATLANTICUS HOLDINGS CORP", "group": "Financials", "weight_percent": 0.02, "holding_price": 93.54, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1968399000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 122204000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 637963000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7623088000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6979258000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 608700000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 621093000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 301903000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4295000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19175000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 11589000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 69567000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 829100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2010400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1411900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1419900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 893100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1464343, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 829100000.0, 2010400000.0, 1411900000.0, 1419900000.0, 893100000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001464343.json", "sha256": "a41b77c25bf2f127c0b140efe192de1ac41cddec13769a9fa8f5404f10740513", "retrieved_at": "2026-10-17T22:50:35.160235+00:00", "raw_path": "data/raw/a41b77c25bf2f127c0b140efe192de1ac41cddec13769a9fa8f5404f10740513.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "eps": { "value": 5.96, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1968399000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 122204000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19175000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 637963000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007972", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774926007972/0001437749-26-007972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007559", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774925007559/0001437749-25-007559-index.html", "eps": { "value": 4.77, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007559", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774925007559/0001437749-25-007559-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1311444000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007559", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774925007559/0001437749-25-007559-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111296000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007559", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774925007559/0001437749-25-007559-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18801000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007559", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774925007559/0001437749-25-007559-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 469405000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007559", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774925007559/0001437749-25-007559-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001437749-24-006440", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774924006440/0001437749-24-006440-index.html", "eps": { "value": 4.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001437749-24-006440", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774924006440/0001437749-24-006440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1155876000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001437749-24-006440", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774924006440/0001437749-24-006440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102845000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001437749-24-006440", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774924006440/0001437749-24-006440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18882000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001437749-24-006440", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774924006440/0001437749-24-006440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 459317000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001437749-24-006440", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774924006440/0001437749-24-006440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006513", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774923006513/0001437749-23-006513-index.html", "eps": { "value": 5.83, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006513", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774923006513/0001437749-23-006513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1046913000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006513", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774923006513/0001437749-23-006513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 135597000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006513", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774923006513/0001437749-23-006513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19376000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006513", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774923006513/0001437749-23-006513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 346130000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006513", "source_url": "https://www.sec.gov/Archives/edgar/data/1464343/000143774923006513/0001437749-23-006513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AVR", "source_ticker": "AVR", "name": "ANTERIS TECHNOLOGIES GLOBAL CORP", "group": "Health Care", "weight_percent": 0.02, "holding_price": 6.36, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1913000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -93894000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -94144000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -77803000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1954000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 22997000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 23250000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -93000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1661000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7783000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 15676000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 21373000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36911472, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 25819000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -49.08207004704652, "free_cash_flow": -79757000.0, "free_cash_flow_margin": -41.692106638787244, "capex_intensity": 1.0214323052796654, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 4.068478829064297, "current_ratio": 0.7334487437421046, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2011514, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002011514.json", "sha256": "e99c925ff8c64aba55259b994611e238874d0c31c28a84a81a381a5b097adee8", "retrieved_at": "2026-10-17T22:50:35.228649+00:00", "raw_path": "data/raw/e99c925ff8c64aba55259b994611e238874d0c31c28a84a81a381a5b097adee8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "eps": { "value": -2.55, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1913000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -94144000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36911472, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -77803000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "eps": { "value": -3.68, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2703000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -76291000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20252919, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -61241000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001140361-26-006977", "source_url": "https://www.sec.gov/Archives/edgar/data/2011514/000114036126006977/0001140361-26-006977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TITN", "source_ticker": "TITN", "name": "TITAN MACHINERY INC", "group": "Industrials", "weight_percent": 0.02, "holding_price": 22.72, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2427107000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -6713000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54174000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 137452000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1616928000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 579298000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 158565000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 21410000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 0, "tag": "InterestAndDebtExpense", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 37565000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5568000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1089980000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 771963000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22748000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 21410000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 17190000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 32889000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 43099000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 30424000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 34963000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0027658442746858708, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0022940892181514865, "current_ratio": 1.411958863313397, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1409171, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 21410000.0, 17190000.0, 32889000.0, 43099000.0, 30424000.0 ], "thereafter": 34963000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001409171.json", "sha256": "18da792cd05c54668b15b8d5c2e875bad6ef1d02b084e64f91d4478fa1662d2a", "retrieved_at": "2026-10-17T22:50:35.766475+00:00", "raw_path": "data/raw/18da792cd05c54668b15b8d5c2e875bad6ef1d02b084e64f91d4478fa1662d2a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "eps": { "value": -2.38, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2427107000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54174000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22748000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 137452000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001628280-26-022376", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000162828026022376/0001628280-26-022376-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-04-07", "accession": "0001409171-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917125000027/0001409171-25-000027-index.html", "eps": { "value": -1.63, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-07", "accession": "0001409171-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917125000027/0001409171-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2702122000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-07", "accession": "0001409171-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917125000027/0001409171-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36911000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-07", "accession": "0001409171-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917125000027/0001409171-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22606000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-07", "accession": "0001409171-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917125000027/0001409171-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70291000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-07", "accession": "0001409171-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917125000027/0001409171-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-04-03", "accession": "0001409171-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917124000028/0001409171-24-000028-index.html", "eps": { "value": 4.93, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-03", "accession": "0001409171-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917124000028/0001409171-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2758445000, "tag": "Revenues", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-03", "accession": "0001409171-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917124000028/0001409171-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112441000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-03", "accession": "0001409171-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917124000028/0001409171-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22499000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-03", "accession": "0001409171-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917124000028/0001409171-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32280000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-03", "accession": "0001409171-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917124000028/0001409171-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-03-30", "accession": "0001409171-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917123000011/0001409171-23-000011-index.html", "eps": { "value": 4.49, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-30", "accession": "0001409171-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917123000011/0001409171-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2209306000, "tag": "Revenues", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-30", "accession": "0001409171-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917123000011/0001409171-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 101868000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-30", "accession": "0001409171-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917123000011/0001409171-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22380000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-30", "accession": "0001409171-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917123000011/0001409171-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10816000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-30", "accession": "0001409171-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1409171/000140917123000011/0001409171-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ONT", "source_ticker": "ONT", "name": "ONTERRIS", "group": "Industrials", "weight_percent": 0.02, "holding_price": 14.07, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 830538000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 11725000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -843000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 107476000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 16317000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 981296000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 530121000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 451175000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 11223000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 277065000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 11230000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 42716000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 240393000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 168001000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35120000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_2": { "value": 11318000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 10577000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 15000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 242163000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.01411735525647231, "free_cash_flow": 91159000.0, "free_cash_flow_margin": 0.10975897550744217, "capex_intensity": 0.019646301553932512, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05143172257018944, "current_ratio": 1.430902197010732, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1643615, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, 11318000.0, 10577000.0, 15000000.0, 242163000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001643615.json", "sha256": "1a6713f8c31d58f6c45a25f7cd4d30262c123f4164907b7e499958a731f6bcdd", "retrieved_at": "2026-10-17T22:50:35.823680+00:00", "raw_path": "data/raw/1a6713f8c31d58f6c45a25f7cd4d30262c123f4164907b7e499958a731f6bcdd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 830538000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -843000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35120000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107476000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076511", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000119312526076511/0001193125-26-076511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030806", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017025030806/0000950170-25-030806-index.html", "eps": { "value": -2.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030806", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017025030806/0000950170-25-030806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 696395000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030806", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017025030806/0000950170-25-030806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -62314000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030806", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017025030806/0000950170-25-030806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33061000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030806", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017025030806/0000950170-25-030806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22235000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030806", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017025030806/0000950170-25-030806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023043", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017024023043/0000950170-24-023043-index.html", "eps": { "value": -1.57, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023043", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017024023043/0000950170-24-023043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 624208000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023043", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017024023043/0000950170-24-023043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30859000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023043", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017024023043/0000950170-24-023043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30058000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023043", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017024023043/0000950170-24-023043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56022000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023043", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017024023043/0000950170-24-023043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005501", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017023005501/0000950170-23-005501-index.html", "eps": { "value": -1.62, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005501", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017023005501/0000950170-23-005501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 544416000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005501", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017023005501/0000950170-23-005501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31819000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005501", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017023005501/0000950170-23-005501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29688000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005501", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017023005501/0000950170-23-005501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20649000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005501", "source_url": "https://www.sec.gov/Archives/edgar/data/1643615/000095017023005501/0000950170-23-005501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ETD", "source_ticker": "ETD", "name": "ETHAN ALLEN INTERIORS", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 20.36, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 579487000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 45016000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 52477000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11041000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 719673000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 248212000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 471546000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 73628000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 227000, "tag": "InterestAndDebtExpense", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 15244000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1207000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 305453000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 148364000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25584000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4804000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07768250193705813, "free_cash_flow": 41436000.0, "free_cash_flow_margin": 0.07150462391736138, "capex_intensity": 0.01905305899873509, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 198.30837004405285, "share_based_compensation_to_revenue": 0.002082876751333507, "current_ratio": 2.0588080666468955, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 896156, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000896156.json", "sha256": "9ef4608849db39354ac0b52791220e1cf4a2503c1cd4b023122cb3e6b1b4c361", "retrieved_at": "2026-10-17T22:50:36.334732+00:00", "raw_path": "data/raw/9ef4608849db39354ac0b52791220e1cf4a2503c1cd4b023122cb3e6b1b4c361.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "eps": { "value": 1.56, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 579487000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 25584000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52477000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001437749-26-029578", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774926029578/0001437749-26-029578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-22", "accession": "0001437749-25-027594", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774925027594/0001437749-25-027594-index.html", "eps": { "value": 2.01, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-22", "accession": "0001437749-25-027594", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774925027594/0001437749-25-027594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 614649000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-22", "accession": "0001437749-25-027594", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774925027594/0001437749-25-027594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 25634000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-22", "accession": "0001437749-25-027594", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774925027594/0001437749-25-027594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61696000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-22", "accession": "0001437749-25-027594", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774925027594/0001437749-25-027594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001437749-24-027664", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774924027664/0001437749-24-027664-index.html", "eps": { "value": 2.49, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001437749-24-027664", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774924027664/0001437749-24-027664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 646221000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001437749-24-027664", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774924027664/0001437749-24-027664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63816000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001437749-24-027664", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774924027664/0001437749-24-027664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25644000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001437749-24-027664", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774924027664/0001437749-24-027664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80195000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-23", "accession": "0001437749-24-027664", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774924027664/0001437749-24-027664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-24", "accession": "0001437749-23-024609", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774923024609/0001437749-23-024609-index.html", "eps": { "value": 4.13, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-24", "accession": "0001437749-23-024609", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774923024609/0001437749-23-024609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 791382000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-24", "accession": "0001437749-23-024609", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774923024609/0001437749-23-024609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 105807000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-24", "accession": "0001437749-23-024609", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774923024609/0001437749-23-024609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25604000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-24", "accession": "0001437749-23-024609", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774923024609/0001437749-23-024609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 100664000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-24", "accession": "0001437749-23-024609", "source_url": "https://www.sec.gov/Archives/edgar/data/896156/000143774923024609/0001437749-23-024609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HSHP", "source_ticker": "HSHP", "name": "HIMALAYA SHIPPING LTD", "group": "Industrials", "weight_percent": 0.02, "holding_price": 16.24, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "RHLD", "source_ticker": "RHLD", "name": "RESOLUTE HOLDINGS MANAGEMENT INC", "group": "Industrials", "weight_percent": 0.02, "holding_price": 117.86, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 462055000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 143259000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5923000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 196086000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6857000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 333415000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 255649000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 6523000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 161369000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 169791000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 15000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8502000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26799000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 297651000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 77527000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8523124, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4103000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.3100475051671338, "free_cash_flow": 189229000.0, "free_cash_flow_margin": 0.4095378255835344, "capex_intensity": 0.014840224648580798, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0579995887935419, "current_ratio": 3.8393204947953614, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2039497, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002039497.json", "sha256": "d65776de7b48a68b049ebd6d642f029dec977af83476d358dfc398ecad769b8c", "retrieved_at": "2026-10-17T22:50:36.663041+00:00", "raw_path": "data/raw/d65776de7b48a68b049ebd6d642f029dec977af83476d358dfc398ecad769b8c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "eps": { "value": -0.69, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 462055000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5923000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8523124, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 196086000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027050", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000110465926027050/0001104659-26-027050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001410578-25-000595", "source_url": "https://www.sec.gov/Archives/edgar/data/2039497/000141057825000595/0001410578-25-000595-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SGMT", "source_ticker": "SGMT", "name": "SAGIMET BIOSCIENCES SERIES A", "group": "Health Care", "weight_percent": 0.02, "holding_price": 8.17, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -56889000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51038000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -45650000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 116482000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 111381000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 35021000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6449000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 116404000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 5101000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32345525, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 22.81983924720643, "cash_runway_years": 0.7671631982475356, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1400118, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001400118.json", "sha256": "1f2cd24f5a0e0b9d9c5cd1fbde92b622349ab0e3a95ccc27aadbcdf750387bc5", "retrieved_at": "2026-10-17T22:50:36.893041+00:00", "raw_path": "data/raw/1f2cd24f5a0e0b9d9c5cd1fbde92b622349ab0e3a95ccc27aadbcdf750387bc5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "eps": { "value": -1.58, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -51038000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32345525, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45650000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001104659-26-026140", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000110465926026140/0001104659-26-026140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002747", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837025002747/0001558370-25-002747-index.html", "eps": { "value": -1.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002747", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837025002747/0001558370-25-002747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -45567000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002747", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837025002747/0001558370-25-002747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31350725, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002747", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837025002747/0001558370-25-002747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -42435000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002747", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837025002747/0001558370-25-002747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001558370-24-003812", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837024003812/0001558370-24-003812-index.html", "eps": { "value": -2.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001558370-24-003812", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837024003812/0001558370-24-003812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001558370-24-003812", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837024003812/0001558370-24-003812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27876000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001558370-24-003812", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837024003812/0001558370-24-003812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10460335, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001558370-24-003812", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837024003812/0001558370-24-003812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23766000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001558370-24-003812", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837024003812/0001558370-24-003812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-25", "accession": "0001558370-24-003812", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837024003812/0001558370-24-003812-index.html", "eps": { "value": -165.2, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-25", "accession": "0001558370-24-003812", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837024003812/0001558370-24-003812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -30499000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-25", "accession": "0001558370-24-003812", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837024003812/0001558370-24-003812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 184619, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-25", "accession": "0001558370-24-003812", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837024003812/0001558370-24-003812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24490000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-25", "accession": "0001558370-24-003812", "source_url": "https://www.sec.gov/Archives/edgar/data/1400118/000155837024003812/0001558370-24-003812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HNST", "source_ticker": "HNST", "name": "THE HONEST COMPANY", "group": "Consumer Staples", "weight_percent": 0.02, "holding_price": 5.12, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 371317000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -18461000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15686000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 15121000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1510000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 225407000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 55738000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 169669000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 89581000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2901000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10512000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 202433000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 50819000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111209322, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.04971762671787179, "free_cash_flow": 13611000.0, "free_cash_flow_margin": 0.03665601090173625, "capex_intensity": 0.004066606161312302, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02831004236272511, "current_ratio": 3.9834117160904388, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1530979, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001530979.json", "sha256": "1dc003296434030b68838f6142d42ce1f85e09fe2281dec7081799840baad20a", "retrieved_at": "2026-10-17T22:50:37.391433+00:00", "raw_path": "data/raw/1dc003296434030b68838f6142d42ce1f85e09fe2281dec7081799840baad20a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 371317000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15686000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111209322, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15121000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011634", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000162828026011634/0001628280-26-011634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001530979-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097925000016/0001530979-25-000016-index.html", "eps": { "value": -0.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001530979-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097925000016/0001530979-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 378340000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001530979-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097925000016/0001530979-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6124000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001530979-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097925000016/0001530979-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100245394, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001530979-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097925000016/0001530979-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1541000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001530979-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097925000016/0001530979-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001530979-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097924000028/0001530979-24-000028-index.html", "eps": { "value": -0.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001530979-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097924000028/0001530979-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 344365000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001530979-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097924000028/0001530979-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39238000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001530979-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097924000028/0001530979-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94516690, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001530979-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097924000028/0001530979-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19353000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001530979-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097924000028/0001530979-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001530979-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097923000038/0001530979-23-000038-index.html", "eps": { "value": -0.53, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001530979-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097923000038/0001530979-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 313651000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001530979-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097923000038/0001530979-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -49019000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001530979-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097923000038/0001530979-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92201806, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001530979-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097923000038/0001530979-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -76275000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001530979-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1530979/000153097923000038/0001530979-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PKOH", "source_ticker": "PKOH", "name": "PARK OHIO HOLDINGS CORP", "group": "Industrials", "weight_percent": 0.02, "holding_price": 46.19, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1599100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 66300000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 40300000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1419600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 380900000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 44800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 33000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5500000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 852500000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 366600000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13973125, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 608000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04146082171221312, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.02520167594271778, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00343943468200863, "current_ratio": 2.3254228041462084, "cash_runway_years": null, "near_term_maturity_to_cash": 0.11383928571428571 }, "observation_status": "sec-xbrl-unreviewed", "cik": 76282, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5100000.0, 2900000.0, 2700000.0, 700000.0, 608000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000076282.json", "sha256": "89e7a629a088e62b6e2b8f9551e0d1b20bffa400ad940fc2b7628b060054b107", "retrieved_at": "2026-10-17T22:50:37.809529+00:00", "raw_path": "data/raw/89e7a629a088e62b6e2b8f9551e0d1b20bffa400ad940fc2b7628b060054b107.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "eps": { "value": 1.7, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1599100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13973125, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000076282-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628226000007/0000076282-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000076282-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628225000013/0000076282-25-000013-index.html", "eps": { "value": 2.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000076282-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628225000013/0000076282-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1656200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000076282-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628225000013/0000076282-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31800000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000076282-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628225000013/0000076282-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13239608, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000076282-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628225000013/0000076282-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000076282-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628224000013/0000076282-24-000013-index.html", "eps": { "value": 0.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000076282-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628224000013/0000076282-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1659700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000076282-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628224000013/0000076282-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7800000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000076282-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628224000013/0000076282-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12510901, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000076282-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628224000013/0000076282-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000076282-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628223000014/0000076282-23-000014-index.html", "eps": { "value": -1.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000076282-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628223000014/0000076282-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1492900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000076282-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628223000014/0000076282-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14200000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000076282-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628223000014/0000076282-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12192949, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000076282-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/76282/000007628223000014/0000076282-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CVLG", "source_ticker": "CVLG", "name": "COVENANT LOGISTICS GROUP INC CLASS", "group": "Industrials", "weight_percent": 0.02, "holding_price": 30.81, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1164472000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 2937000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7239000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 113648000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 147570000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1045548000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 641552000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 403996000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 4946000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 234046000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 64005000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3570000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 232821000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 209978000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26909000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 36571000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 64005000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 111669000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 73741000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 20976000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 6274000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 21386000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0025221731394142583, "free_cash_flow": -33922000.0, "free_cash_flow_margin": -0.029130799194828215, "capex_intensity": 0.12672696294973174, "cfo_to_positive_net_income": 15.699405995303218, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0030657671459683013, "current_ratio": 1.1087875872710475, "cash_runway_years": null, "near_term_maturity_to_cash": 12.940760210270925 }, "observation_status": "sec-xbrl-unreviewed", "cik": 928658, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 64005000.0, 111669000.0, 73741000.0, 20976000.0, 6274000.0 ], "thereafter": 21386000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000928658.json", "sha256": "84affc54fb99c9701ecc4fdefd633e367ad46ac523be3e15a73e3fca40e09366", "retrieved_at": "2026-10-17T22:50:38.098453+00:00", "raw_path": "data/raw/84affc54fb99c9701ecc4fdefd633e367ad46ac523be3e15a73e3fca40e09366.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "eps": { "value": 0.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1164472000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7239000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26909000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 113648000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006086", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774926006086/0001437749-26-006086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005696", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774925005696/0001437749-25-005696-index.html", "eps": { "value": 1.3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005696", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774925005696/0001437749-25-005696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1131476000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005696", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774925005696/0001437749-25-005696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35921000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005696", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774925005696/0001437749-25-005696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27714000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005696", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774925005696/0001437749-25-005696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 122893000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005696", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774925005696/0001437749-25-005696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001437749-24-005880", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774924005880/0001437749-24-005880-index.html", "eps": { "value": 3.99, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001437749-24-005880", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774924005880/0001437749-24-005880-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1103573000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001437749-24-005880", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774924005880/0001437749-24-005880-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55229000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001437749-24-005880", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774924005880/0001437749-24-005880-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13834000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001437749-24-005880", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774924005880/0001437749-24-005880-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 84841000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001437749-24-005880", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774924005880/0001437749-24-005880-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004926", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774923004926/0001437749-23-004926-index.html", "eps": { "value": 7, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004926", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774923004926/0001437749-23-004926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1216858000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004926", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774923004926/0001437749-23-004926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 108682000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004926", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774923004926/0001437749-23-004926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15524000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004926", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774923004926/0001437749-23-004926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 159230000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004926", "source_url": "https://www.sec.gov/Archives/edgar/data/928658/000143774923004926/0001437749-23-004926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GSM", "source_ticker": "GSM", "name": "FERROGLOBE PLC", "group": "Materials", "weight_percent": 0.02, "holding_price": 3.94, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "PBYI", "source_ticker": "PBYI", "name": "PUMA BIOTECHNOLOGY INC", "group": "Health Care", "weight_percent": 0.02, "holding_price": 10.52, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 228371000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 37299000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31111000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 41802000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 71000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 216302000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 85962000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 130340000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 29635000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 22523000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6944000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 162686000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 81253000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50653283, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 22675000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.16332634178595357, "free_cash_flow": 41731000.0, "free_cash_flow_margin": 0.18273335931444887, "capex_intensity": 0.00031089761834908984, "cfo_to_positive_net_income": 1.343640513001832, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03040666284248, "current_ratio": 2.002215302819588, "cash_runway_years": null, "near_term_maturity_to_cash": 0.7651425679095664 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1401667, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 22675000.0, null, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001401667.json", "sha256": "4b2b449f06e175eebf840b512ad515ef71296ad006f32415c1f427849828bc3d", "retrieved_at": "2026-10-17T22:50:38.490339+00:00", "raw_path": "data/raw/4b2b449f06e175eebf840b512ad515ef71296ad006f32415c1f427849828bc3d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "eps": { "value": 0.61, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 228371000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31111000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50653283, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41802000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005891", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774926005891/0001437749-26-005891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005496", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774925005496/0001437749-25-005496-index.html", "eps": { "value": 0.62, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005496", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774925005496/0001437749-25-005496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 230468000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005496", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774925005496/0001437749-25-005496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30278000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005496", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774925005496/0001437749-25-005496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49100433, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005496", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774925005496/0001437749-25-005496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38918000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005496", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774925005496/0001437749-25-005496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006121", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774924006121/0001437749-24-006121-index.html", "eps": { "value": 0.45, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006121", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774924006121/0001437749-24-006121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 235637000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006121", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774924006121/0001437749-24-006121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21591000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006121", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774924006121/0001437749-24-006121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47550852, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006121", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774924006121/0001437749-24-006121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27009000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001437749-24-006121", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774924006121/0001437749-24-006121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005233", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774923005233/0001437749-23-005233-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005233", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774923005233/0001437749-23-005233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 228031000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005233", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774923005233/0001437749-23-005233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005233", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774923005233/0001437749-23-005233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44929998, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005233", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774923005233/0001437749-23-005233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15827000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005233", "source_url": "https://www.sec.gov/Archives/edgar/data/1401667/000143774923005233/0001437749-23-005233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HIFS", "source_ticker": "HIFS", "name": "HINGHAM INSTITUTION FOR SAVINGS", "group": "Financials", "weight_percent": 0.02, "holding_price": 293.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "HIFS absent from current SEC directory; review identity manually" }, { "ticker": "IBTA", "source_ticker": "IBTA", "name": "IBOTTA CLASS A", "group": "Communication", "weight_percent": 0.02, "holding_price": 48.93, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 342389000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -841000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3575000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 95274000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20293000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 525911000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 238260000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 287651000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 186612000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8320000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 44144000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 407925000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 207760000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30100579, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 232971000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.002456270499344313, "free_cash_flow": 74981000.0, "free_cash_flow_margin": 0.21899360084582156, "capex_intensity": 0.05926884333316783, "cfo_to_positive_net_income": 26.65006993006993, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.12892937565167106, "current_ratio": 1.963443396226415, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1538379, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001538379.json", "sha256": "68c934b82ff2c3583371cb3f803d80935be5226907add1f18ad70336baae59a0", "retrieved_at": "2026-10-17T22:50:38.878543+00:00", "raw_path": "data/raw/68c934b82ff2c3583371cb3f803d80935be5226907add1f18ad70336baae59a0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "eps": { "value": 0.12, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 342389000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3575000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30100579, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 95274000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011838", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828026011838/0001628280-26-011838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "eps": { "value": 2.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 367254000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68742000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26860931, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 115917000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "eps": { "value": 1.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 320037000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38117000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26921567, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22716000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "eps": { "value": -6.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 210702000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54861000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8672426, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -56499000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/1538379/000162828025008240/0001628280-25-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WTBA", "source_ticker": "WTBA", "name": "WEST BANCORPORATION INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 28.94, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 32560000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001166928-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 46479000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001166928-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3326000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001166928-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4142244000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001166928-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3876259000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001166928-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 265985000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001166928-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2744000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001166928-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17002000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001166928-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 5000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001166928-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 21250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001166928-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1166928, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 5000000.0, 21250000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001166928.json", "sha256": "2e97ab0a85215c5cc68956014707ddc6117afb56bc963370d83c37148e3caff2", "retrieved_at": "2026-10-17T22:50:39.566853+00:00", "raw_path": "data/raw/2e97ab0a85215c5cc68956014707ddc6117afb56bc963370d83c37148e3caff2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001166928-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "eps": { "value": 1.92, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001166928-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 32560000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001166928-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17002000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001166928-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46479000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001166928-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692826000010/0001166928-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001166928-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692825000012/0001166928-25-000012-index.html", "eps": { "value": 1.42, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001166928-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692825000012/0001166928-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 24050000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001166928-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692825000012/0001166928-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16895000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001166928-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692825000012/0001166928-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39808000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001166928-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692825000012/0001166928-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001166928-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692824000017/0001166928-24-000017-index.html", "eps": { "value": 1.44, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001166928-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692824000017/0001166928-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 24137000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001166928-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692824000017/0001166928-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16750000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001166928-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692824000017/0001166928-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25249000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001166928-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692824000017/0001166928-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001166928-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692823000028/0001166928-23-000028-index.html", "eps": { "value": 2.76, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001166928-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692823000028/0001166928-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 46399000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001166928-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692823000028/0001166928-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16798000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001166928-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692823000028/0001166928-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59439000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001166928-23-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1166928/000116692823000028/0001166928-23-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DDD", "source_ticker": "DDD", "name": "3D SYSTEMS CORP", "group": "Industrials", "weight_percent": 0.02, "holding_price": 2.96, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 386902000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -96083000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29883000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -87828000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9944000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 521728000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 279177000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 240358000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 95635000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 86394000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3944000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9525000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 346707000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 120623000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175514000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 14960000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.24833937276106094, "free_cash_flow": -97772000.0, "free_cash_flow_margin": -0.2527048193082486, "capex_intensity": 0.025701598854490283, "cfo_to_positive_net_income": -2.939062343138239, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.024618637277656875, "current_ratio": 2.87430257911012, "cash_runway_years": 1.0888896479482626, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 910638, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000910638.json", "sha256": "5d899ad29681369f47fdaa81bcda3d15d5a8c721f851bd161a0b4872f12cb1da", "retrieved_at": "2026-10-17T22:50:39.735577+00:00", "raw_path": "data/raw/5d899ad29681369f47fdaa81bcda3d15d5a8c721f851bd161a0b4872f12cb1da.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 386902000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29883000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175514000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -87828000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-015997", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000162828026015997/0001628280-26-015997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000910638-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063825000005/0000910638-25-000005-index.html", "eps": { "value": -1.94, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000910638-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063825000005/0000910638-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 440121000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000910638-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063825000005/0000910638-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -255593000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000910638-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063825000005/0000910638-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 131861000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000910638-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063825000005/0000910638-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -44887000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000910638-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063825000005/0000910638-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-08-13", "accession": "0000910638-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063824000030/0000910638-24-000030-index.html", "eps": { "value": -2.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-08-13", "accession": "0000910638-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063824000030/0000910638-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 488069000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-08-13", "accession": "0000910638-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063824000030/0000910638-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -362688000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-08-13", "accession": "0000910638-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063824000030/0000910638-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129944000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-08-13", "accession": "0000910638-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063824000030/0000910638-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -80695000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-08-13", "accession": "0000910638-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063824000030/0000910638-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000910638-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063823000009/0000910638-23-000009-index.html", "eps": { "value": -0.96, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000910638-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063823000009/0000910638-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 538031000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000910638-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063823000009/0000910638-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -122711000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000910638-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063823000009/0000910638-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127818000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000910638-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063823000009/0000910638-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -70021000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000910638-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/910638/000091063823000009/0000910638-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AHRT", "source_ticker": "AHRT", "name": "AH REALTY INC", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 5.97, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 285201000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 80860000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5604000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2596510000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1767318000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 627776000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 49150000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6845000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80116000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -134000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 420466000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 507838000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 394325000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 59163000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 47936000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 96856000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.28351934249879907, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.024000617108635665, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 8.554750762970498 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1569187, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 420466000.0, 507838000.0, 394325000.0, 59163000.0, 47936000.0 ], "thereafter": 96856000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001569187.json", "sha256": "b2a085195d9ae1390827a2f5064bd1d845a53ddf5cfdb78a1bf28f30a674b3d4", "retrieved_at": "2026-10-17T22:50:40.184112+00:00", "raw_path": "data/raw/b2a085195d9ae1390827a2f5064bd1d845a53ddf5cfdb78a1bf28f30a674b3d4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 285201000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5604000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80116000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001569187-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918726000019/0001569187-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001569187-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918725000016/0001569187-25-000016-index.html", "eps": { "value": 0.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001569187-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918725000016/0001569187-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 433177000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001569187-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918725000016/0001569187-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35645000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001569187-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918725000016/0001569187-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70662000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001569187-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918725000016/0001569187-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 112020000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001569187-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918725000016/0001569187-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001569187-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918724000012/0001569187-24-000012-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001569187-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918724000012/0001569187-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 413131000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001569187-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918724000012/0001569187-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8287000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001569187-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918724000012/0001569187-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67692000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001569187-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918724000012/0001569187-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 93314000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001569187-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918724000012/0001569187-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001569187-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918723000010/0001569187-23-000010-index.html", "eps": { "value": 0.94, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001569187-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918723000010/0001569187-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 234859000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001569187-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918723000010/0001569187-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74747000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001569187-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918723000010/0001569187-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67576000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001569187-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918723000010/0001569187-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 116858000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001569187-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1569187/000156918723000010/0001569187-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "YORW", "source_ticker": "YORW", "name": "YORK WATER", "group": "Utilities", "weight_percent": 0.02, "holding_price": 30.9, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 77021000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 27705000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20058000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 29860000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 680888000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 240347000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 221900000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 330000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 10000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 14241000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 18442000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 27627000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14404307, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1601000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 330000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 44630000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 355000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 370000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 385000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.3597070928707755, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.4886828198225146, "total_debt": 232230000.0, "debt_to_assets": 0.34106930948996017, "net_debt": 232229000.0, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 0.6675353820537879, "cash_runway_years": null, "near_term_maturity_to_cash": 330.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 108985, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 330000.0, 44630000.0, 355000.0, 370000.0, 385000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000108985.json", "sha256": "5724cef796df3a1c9ffc8a3666ebabdf5e333fb20629324bb86645cf6cee9b34", "retrieved_at": "2026-10-17T22:50:40.132196+00:00", "raw_path": "data/raw/5724cef796df3a1c9ffc8a3666ebabdf5e333fb20629324bb86645cf6cee9b34.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "eps": { "value": 1.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 77021000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20058000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14404307, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29860000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000108985-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898526000015/0000108985-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000108985-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898525000015/0000108985-25-000015-index.html", "eps": { "value": 1.42, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000108985-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898525000015/0000108985-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 74505000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000108985-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898525000015/0000108985-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20325000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000108985-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898525000015/0000108985-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14346761, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000108985-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898525000015/0000108985-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30559000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000108985-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898525000015/0000108985-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000108985-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898524000020/0000108985-24-000020-index.html", "eps": { "value": 1.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000108985-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898524000020/0000108985-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 70541000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000108985-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898524000020/0000108985-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23757000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000108985-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898524000020/0000108985-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14295713, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000108985-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898524000020/0000108985-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31908000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000108985-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898524000020/0000108985-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000108985-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898523000016/0000108985-23-000016-index.html", "eps": { "value": 1.4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000108985-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898523000016/0000108985-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 59566000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000108985-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898523000016/0000108985-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19580000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000108985-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898523000016/0000108985-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13958915, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000108985-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898523000016/0000108985-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22018000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000108985-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/108985/000010898523000016/0000108985-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CD", "source_ticker": "CD", "name": "CHAINCE DIGITAL HOLDINGS INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 6.98, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1867068, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -3772169, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5097831, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -2409623, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 46595073, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2562879, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 44032194, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 33820069, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1401118, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 45179456, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1757076, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66043724, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 17797900, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1527762, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001527762.json", "sha256": "4fb4073b09963f989a4ac2a2c9594c20d36c7547096394e122aadd4ec5abb0da", "retrieved_at": "2026-10-17T22:50:40.538801+00:00", "raw_path": "data/raw/4fb4073b09963f989a4ac2a2c9594c20d36c7547096394e122aadd4ec5abb0da.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1867068, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5097831, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66043724, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2409623, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 494025, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4534397, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60852028, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3574217, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001493152-26-012943", "source_url": "https://www.sec.gov/Archives/edgar/data/1527762/000149315226012943/0001493152-26-012943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NB", "source_ticker": "NB", "name": "NIOCORP DEVELOPMENTS", "group": "Materials", "weight_percent": 0.02, "holding_price": 3.26, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -48555000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -15898000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 466900000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 37106000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 431240000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 415004000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4441000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 418846000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 16515000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117214449, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 467202000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 25.361550105964273, "cash_runway_years": 26.104164045791922, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1512228, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001512228.json", "sha256": "ebf16e81e68dd4f61c82b224a293597b0e0ddea0a0606f5409900d059149d7f3", "retrieved_at": "2026-10-17T22:50:40.872130+00:00", "raw_path": "data/raw/ebf16e81e68dd4f61c82b224a293597b0e0ddea0a0606f5409900d059149d7f3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "eps": { "value": -0.41, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -48555000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117214449, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15898000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001193125-26-402806", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000119312526402806/0001193125-26-402806-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001539497-25-002331", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000153949725002331/0001539497-25-002331-index.html", "eps": { "value": -0.36, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001539497-25-002331", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000153949725002331/0001539497-25-002331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -17982000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001539497-25-002331", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000153949725002331/0001539497-25-002331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45072895, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001539497-25-002331", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000153949725002331/0001539497-25-002331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10660000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001539497-25-002331", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000153949725002331/0001539497-25-002331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-23", "accession": "0001539497-24-001980", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000153949724001980/0001539497-24-001980-index.html", "eps": null, "revenue": null, "net_income": { "value": -11898000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-23", "accession": "0001539497-24-001980", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000153949724001980/0001539497-24-001980-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -11732000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-23", "accession": "0001539497-24-001980", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000153949724001980/0001539497-24-001980-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-10-06", "accession": "0001539497-23-001700", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000153949723001700/0001539497-23-001700-index.html", "eps": null, "revenue": null, "net_income": { "value": -40308000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-10-06", "accession": "0001539497-23-001700", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000153949723001700/0001539497-23-001700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -17295000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-10-06", "accession": "0001539497-23-001700", "source_url": "https://www.sec.gov/Archives/edgar/data/1512228/000153949723001700/0001539497-23-001700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HOV", "source_ticker": "HOV", "name": "HOVNANIAN ENTERPRISES CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 100.93, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2978581000, "tag": "Revenues", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 188279000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 22097000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2633913000, "tag": "Assets", "start": null, "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1802978000, "tag": "Liabilities", "start": null, "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 830935000, "tag": "StockholdersEquity", "start": null, "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 13863000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16671000, "tag": "ShareBasedCompensation", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6892000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 30244000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 924968000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 166182000.0, "free_cash_flow_margin": 0.05579233870087803, "capex_intensity": 0.007418633235087446, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005596960431829787, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 357294, "fiscal_year": "2025", "fiscal_end": "2025-10-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 0.0 ], "thereafter": 924968000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000357294.json", "sha256": "bf4a6b6b2ded7e1b43544f3eac3d889522a6c95267e208ecc92dcaccb0cf39aa", "retrieved_at": "2026-10-17T22:50:41.643563+00:00", "raw_path": "data/raw/bf4a6b6b2ded7e1b43544f3eac3d889522a6c95267e208ecc92dcaccb0cf39aa.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "earnings": { "annual_history": [ { "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "eps": { "value": 7.43, "tag": "EarningsPerShareDiluted", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2978581000, "tag": "Revenues", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 6892000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 188279000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-22", "accession": "0001753926-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392625001938/0001753926-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-10-31", "filed": "2024-12-18", "accession": "0001753926-24-002117", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392624002117/0001753926-24-002117-index.html", "eps": { "value": 31.79, "tag": "EarningsPerShareDiluted", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-18", "accession": "0001753926-24-002117", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392624002117/0001753926-24-002117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3004918000, "tag": "Revenues", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-18", "accession": "0001753926-24-002117", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392624002117/0001753926-24-002117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 7007000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-18", "accession": "0001753926-24-002117", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392624002117/0001753926-24-002117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23640000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-18", "accession": "0001753926-24-002117", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000175392624002117/0001753926-24-002117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-10-31", "filed": "2023-12-18", "accession": "0001437749-23-034783", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000143774923034783/0001437749-23-034783-index.html", "eps": { "value": 26.88, "tag": "EarningsPerShareDiluted", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-18", "accession": "0001437749-23-034783", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000143774923034783/0001437749-23-034783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2756016000, "tag": "Revenues", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-18", "accession": "0001437749-23-034783", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000143774923034783/0001437749-23-034783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 6666000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-18", "accession": "0001437749-23-034783", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000143774923034783/0001437749-23-034783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 435275000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-18", "accession": "0001437749-23-034783", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000143774923034783/0001437749-23-034783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-31", "filed": "2022-12-19", "accession": "0001437749-22-029364", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000143774922029364/0001437749-22-029364-index.html", "eps": { "value": 29, "tag": "EarningsPerShareDiluted", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-19", "accession": "0001437749-22-029364", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000143774922029364/0001437749-22-029364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2922231000, "tag": "Revenues", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-19", "accession": "0001437749-22-029364", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000143774922029364/0001437749-22-029364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 6728000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-19", "accession": "0001437749-22-029364", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000143774922029364/0001437749-22-029364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89466000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-19", "accession": "0001437749-22-029364", "source_url": "https://www.sec.gov/Archives/edgar/data/357294/000143774922029364/0001437749-22-029364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KRT", "source_ticker": "KRT", "name": "KARAT PACKAGING INC", "group": "Industrials", "weight_percent": 0.02, "holding_price": 54.21, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 467743000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 41414000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31478000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 33815000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 756000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 287686000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 130816000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 149417000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 37880000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 12941000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10891000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1182000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 161188000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 70220000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20180070, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2998000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 12959000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 22922000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08854007435707215, "free_cash_flow": 33059000.0, "free_cash_flow_margin": 0.0706777012162662, "capex_intensity": 0.0016162721836564095, "cfo_to_positive_net_income": 1.0742423279750937, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0025270287315897833, "current_ratio": 2.2954713756764455, "cash_runway_years": null, "near_term_maturity_to_cash": 0.3421066525871172 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1758021, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 12959000.0, 22922000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001758021.json", "sha256": "852da252b89359c2517c1638b5e9988b08b478be42ebf78e65f3e55649b19475", "retrieved_at": "2026-10-17T22:50:41.393649+00:00", "raw_path": "data/raw/852da252b89359c2517c1638b5e9988b08b478be42ebf78e65f3e55649b19475.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "eps": { "value": 1.56, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 467743000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31478000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20180070, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33815000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001758021-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000175802126000010/0001758021-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001628280-25-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828025012816/0001628280-25-012816-index.html", "eps": { "value": 1.49, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001628280-25-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828025012816/0001628280-25-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 422633000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001628280-25-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828025012816/0001628280-25-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29975000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001628280-25-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828025012816/0001628280-25-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20124284, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001628280-25-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828025012816/0001628280-25-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47982000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001628280-25-012816", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828025012816/0001628280-25-012816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011444", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828024011444/0001628280-24-011444-index.html", "eps": { "value": 1.63, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011444", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828024011444/0001628280-24-011444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 405651000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011444", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828024011444/0001628280-24-011444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32470000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011444", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828024011444/0001628280-24-011444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19977712, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011444", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828024011444/0001628280-24-011444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 53379000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011444", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828024011444/0001628280-24-011444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008299", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828023008299/0001628280-23-008299-index.html", "eps": { "value": 1.19, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008299", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828023008299/0001628280-23-008299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 422957000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008299", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828023008299/0001628280-23-008299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23648000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008299", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828023008299/0001628280-23-008299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19925905, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008299", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828023008299/0001628280-23-008299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29474000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008299", "source_url": "https://www.sec.gov/Archives/edgar/data/1758021/000162828023008299/0001628280-23-008299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LOCO", "source_ticker": "LOCO", "name": "EL POLLO LOCO INC", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 16.32, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 490046000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 42045000, "tag": "OperatingIncomeLoss", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26486000, "tag": "NetIncomeLoss", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 48076000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 22635000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 606648000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 315571000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 291077000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 6228000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 15966000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5396000, "tag": "ShareBasedCompensation", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 25617000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 79079000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29396890, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1105000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 1842000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08579806793647943, "free_cash_flow": 25441000.0, "free_cash_flow_margin": 0.051915534460030284, "capex_intensity": 0.04618954138999196, "cfo_to_positive_net_income": 1.8151476251604621, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011011211192418671, "current_ratio": 0.32394188090390624, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1606366, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001606366.json", "sha256": "89472fb2d9aa465e71a12a6cd7eb0ca041c68e66b1709d7da2f9693a7cc00269", "retrieved_at": "2026-10-17T22:50:41.890328+00:00", "raw_path": "data/raw/89472fb2d9aa465e71a12a6cd7eb0ca041c68e66b1709d7da2f9693a7cc00269.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "eps": { "value": 0.9, "tag": "EarningsPerShareDiluted", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 490046000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26486000, "tag": "NetIncomeLoss", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29396890, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48076000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-26", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001606366-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636626000017/0001606366-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-25", "filed": "2025-03-07", "accession": "0001606366-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636625000008/0001606366-25-000008-index.html", "eps": { "value": 0.86, "tag": "EarningsPerShareDiluted", "start": "2023-12-28", "end": "2024-12-25", "filed": "2025-03-07", "accession": "0001606366-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636625000008/0001606366-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 473008000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-12-28", "end": "2024-12-25", "filed": "2025-03-07", "accession": "0001606366-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636625000008/0001606366-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25684000, "tag": "NetIncomeLoss", "start": "2023-12-28", "end": "2024-12-25", "filed": "2025-03-07", "accession": "0001606366-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636625000008/0001606366-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30034978, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-28", "end": "2024-12-25", "filed": "2025-03-07", "accession": "0001606366-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636625000008/0001606366-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46781000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-28", "end": "2024-12-25", "filed": "2025-03-07", "accession": "0001606366-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636625000008/0001606366-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-27", "filed": "2024-03-08", "accession": "0001606366-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636624000013/0001606366-24-000013-index.html", "eps": { "value": 0.74, "tag": "EarningsPerShareDiluted", "start": "2022-12-29", "end": "2023-12-27", "filed": "2024-03-08", "accession": "0001606366-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636624000013/0001606366-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 468664000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-12-29", "end": "2023-12-27", "filed": "2024-03-08", "accession": "0001606366-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636624000013/0001606366-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25554000, "tag": "NetIncomeLoss", "start": "2022-12-29", "end": "2023-12-27", "filed": "2024-03-08", "accession": "0001606366-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636624000013/0001606366-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34374706, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-29", "end": "2023-12-27", "filed": "2024-03-08", "accession": "0001606366-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636624000013/0001606366-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40688000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-29", "end": "2023-12-27", "filed": "2024-03-08", "accession": "0001606366-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636624000013/0001606366-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-28", "filed": "2023-03-10", "accession": "0001606366-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636623000007/0001606366-23-000007-index.html", "eps": { "value": 0.57, "tag": "EarningsPerShareDiluted", "start": "2021-12-30", "end": "2022-12-28", "filed": "2023-03-10", "accession": "0001606366-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636623000007/0001606366-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 469959000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-12-30", "end": "2022-12-28", "filed": "2023-03-10", "accession": "0001606366-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636623000007/0001606366-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20801000, "tag": "NetIncomeLoss", "start": "2021-12-30", "end": "2022-12-28", "filed": "2023-03-10", "accession": "0001606366-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636623000007/0001606366-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36575904, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-30", "end": "2022-12-28", "filed": "2023-03-10", "accession": "0001606366-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636623000007/0001606366-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38549000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-30", "end": "2022-12-28", "filed": "2023-03-10", "accession": "0001606366-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1606366/000160636623000007/0001606366-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TIPT", "source_ticker": "TIPT", "name": "TIPTREE INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 16.61, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 488000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -46724000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34927000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 168218000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 0, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6840065000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6087666000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 508551000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 30784000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 63948000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 8138000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1448000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11342000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 54846000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 29102000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37559807, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1393726, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001393726.json", "sha256": "717b787aa78b33c97b85a0db41a780d3a0db6f59efdef680443bd1167adca2d8", "retrieved_at": "2026-10-17T22:50:42.274561+00:00", "raw_path": "data/raw/717b787aa78b33c97b85a0db41a780d3a0db6f59efdef680443bd1167adca2d8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "eps": { "value": 0.76, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 488000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34927000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37559807, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 168218000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001393726-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372626000009/0001393726-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001393726-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372625000028/0001393726-25-000028-index.html", "eps": { "value": 1.3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001393726-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372625000028/0001393726-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 341469000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001393726-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372625000028/0001393726-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53367000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001393726-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372625000028/0001393726-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37926792, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001393726-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372625000028/0001393726-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 240756000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001393726-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372625000028/0001393726-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001393726-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372624000032/0001393726-24-000032-index.html", "eps": { "value": 0.33, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001393726-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372624000032/0001393726-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 341359000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001393726-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372624000032/0001393726-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13951000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001393726-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372624000032/0001393726-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37619095, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001393726-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372624000032/0001393726-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71452000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001393726-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372624000032/0001393726-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001393726-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372623000027/0001393726-23-000027-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001393726-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372623000027/0001393726-23-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 300223000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001393726-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372623000027/0001393726-23-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8274000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001393726-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372623000027/0001393726-23-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35531149, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001393726-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372623000027/0001393726-23-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 463073000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001393726-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1393726/000139372623000027/0001393726-23-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WEAV", "source_ticker": "WEAV", "name": "WEAVE COMMUNICATIONS INC", "group": "Information Technology", "weight_percent": 0.02, "holding_price": 7.39, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 239024000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -30610000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28052000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 17540000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2389000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 207968000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 125584000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 82384000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 54959000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 11590000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 32131000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 104994000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 84596000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76306740, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.1280624539795167, "free_cash_flow": 15151000.0, "free_cash_flow_margin": 0.06338694022357587, "capex_intensity": 0.009994812236428141, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.13442583171564362, "current_ratio": 1.241122511702681, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1609151, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001609151.json", "sha256": "a6e6b73ff6d4b86f303609b7ea73c6eed05fcdda4afacb732192b932434d4eb0", "retrieved_at": "2026-10-17T22:50:42.661393+00:00", "raw_path": "data/raw/a6e6b73ff6d4b86f303609b7ea73c6eed05fcdda4afacb732192b932434d4eb0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 239024000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28052000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76306740, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17540000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001609151-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915126000016/0001609151-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001609151-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915125000022/0001609151-25-000022-index.html", "eps": { "value": -0.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001609151-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915125000022/0001609151-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 204314000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001609151-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915125000022/0001609151-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28346000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001609151-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915125000022/0001609151-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71656892, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001609151-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915125000022/0001609151-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14149000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001609151-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915125000022/0001609151-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001609151-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915124000021/0001609151-24-000021-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001609151-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915124000021/0001609151-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 170468000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001609151-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915124000021/0001609151-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31031000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001609151-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915124000021/0001609151-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67694978, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001609151-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915124000021/0001609151-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10221000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001609151-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915124000021/0001609151-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001609151-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915123000004/0001609151-23-000004-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001609151-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915123000004/0001609151-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 142117000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001609151-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915123000004/0001609151-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -49738000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001609151-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915123000004/0001609151-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65083198, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001609151-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915123000004/0001609151-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12766000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001609151-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1609151/000160915123000004/0001609151-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IBEX", "source_ticker": "IBEX", "name": "IBEX LTD", "group": "Industrials", "weight_percent": 0.02, "holding_price": 45.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 644076000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 54964000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46331000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 59001000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 27807000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 309135000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 138905000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 170230000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 32566000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 19922000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7737000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 179637000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 85539000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14808000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 14382000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08533775517174992, "free_cash_flow": 31194000.0, "free_cash_flow_margin": 0.04843217260074898, "capex_intensity": 0.04317347642203715, "cfo_to_positive_net_income": 1.2734670091299563, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012012557524267322, "current_ratio": 2.1000596219268406, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1720420, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001720420.json", "sha256": "5f6d690d2050e9317e29593c285cb99ac42bbf40e8bae1c9f2187ace79709af7", "retrieved_at": "2026-10-17T22:50:42.686812+00:00", "raw_path": "data/raw/5f6d690d2050e9317e29593c285cb99ac42bbf40e8bae1c9f2187ace79709af7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "eps": { "value": 3.13, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 644076000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46331000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14808000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59001000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001720420-26-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042026000025/0001720420-26-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001720420-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042025000027/0001720420-25-000027-index.html", "eps": { "value": 2.36, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001720420-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042025000027/0001720420-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 558273000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001720420-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042025000027/0001720420-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36864000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001720420-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042025000027/0001720420-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15725000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001720420-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042025000027/0001720420-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45668000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0001720420-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042025000027/0001720420-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001720420-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042024000042/0001720420-24-000042-index.html", "eps": { "value": 1.84, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001720420-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042024000042/0001720420-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 508569000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001720420-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042024000042/0001720420-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33655000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001720420-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042024000042/0001720420-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18255000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001720420-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042024000042/0001720420-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001720420-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042024000042/0001720420-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001720420-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042023000013/0001720420-23-000013-index.html", "eps": { "value": 1.67, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001720420-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042023000013/0001720420-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 523118000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001720420-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042023000013/0001720420-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31582000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001720420-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042023000013/0001720420-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18893000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001720420-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042023000013/0001720420-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41859000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001720420-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1720420/000172042023000013/0001720420-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ITIC", "source_ticker": "ITIC", "name": "INVESTORS TITLE", "group": "Financials", "weight_percent": 0.02, "holding_price": 288.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 40910000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35180000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 30939000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5556000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 363138000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 94838000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 268300000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 20838000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 543000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1895000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 720858, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000720858.json", "sha256": "c8dcc166172dddc9a057030e9c50ba109b5234a0614ed05c3a689de1143be795", "retrieved_at": "2026-10-17T22:50:43.363199+00:00", "raw_path": "data/raw/c8dcc166172dddc9a057030e9c50ba109b5234a0614ed05c3a689de1143be795.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "eps": { "value": 18.57, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 40910000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35180000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1895000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30939000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000720858-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085826000011/0000720858-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000720858-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085825000007/0000720858-25-000007-index.html", "eps": { "value": 16.43, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000720858-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085825000007/0000720858-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 35147000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000720858-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085825000007/0000720858-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31073000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000720858-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085825000007/0000720858-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1892000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000720858-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085825000007/0000720858-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29840000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000720858-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085825000007/0000720858-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000720858-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085824000003/0000720858-24-000003-index.html", "eps": { "value": 11.45, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000720858-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085824000003/0000720858-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 36346000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000720858-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085824000003/0000720858-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21686000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000720858-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085824000003/0000720858-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1893000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000720858-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085824000003/0000720858-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7426000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000720858-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085824000003/0000720858-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000720858-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085823000008/0000720858-23-000008-index.html", "eps": { "value": 12.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000720858-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085823000008/0000720858-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 36245000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000720858-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085823000008/0000720858-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23903000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000720858-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085823000008/0000720858-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1898000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000720858-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085823000008/0000720858-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36204000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000720858-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/720858/000072085823000008/0000720858-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LXFR", "source_ticker": "LXFR", "name": "LUXFER HOLDINGS PLC", "group": "Industrials", "weight_percent": 0.02, "holding_price": 17.24, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 384600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 24000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 34000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7800000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 369700000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 143300000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 226400000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8300000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 14400000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 25000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9900000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3600000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 164000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 98200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27245107, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3100000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 25000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 15300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.062402496099843996, "free_cash_flow": 26200000.0, "free_cash_flow_margin": 0.06812272490899636, "capex_intensity": 0.0202808112324493, "cfo_to_positive_net_income": 4.415584415584416, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0093603744149766, "current_ratio": 1.670061099796334, "cash_runway_years": null, "near_term_maturity_to_cash": 3.0120481927710845 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1096056, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 25000000.0, null, null, null, null ], "thereafter": 15300000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001096056.json", "sha256": "cd6aaa4a41a6f43d47149e70dd9be89a4c1c4e45df7056c9028c1f9df9307635", "retrieved_at": "2026-10-17T22:50:43.568801+00:00", "raw_path": "data/raw/cd6aaa4a41a6f43d47149e70dd9be89a4c1c4e45df7056c9028c1f9df9307635.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "eps": { "value": 0.28, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 384600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27245107, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001096056-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605626000015/0001096056-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001096056-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605625000015/0001096056-25-000015-index.html", "eps": { "value": 0.68, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001096056-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605625000015/0001096056-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 391900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001096056-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605625000015/0001096056-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18400000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001096056-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605625000015/0001096056-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27083901, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001096056-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605625000015/0001096056-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001096056-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605625000015/0001096056-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001096056-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605624000011/0001096056-24-000011-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001096056-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605624000011/0001096056-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 405000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001096056-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605624000011/0001096056-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1900000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001096056-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605624000011/0001096056-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27020959, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001096056-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605624000011/0001096056-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001096056-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605624000011/0001096056-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001096056-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605623000009/0001096056-23-000009-index.html", "eps": { "value": 0.98, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001096056-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605623000009/0001096056-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 423400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001096056-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605623000009/0001096056-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26900000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001096056-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605623000009/0001096056-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27541202, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001096056-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605623000009/0001096056-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001096056-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1096056/000109605623000009/0001096056-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CARS", "source_ticker": "CARS", "name": "CARS.COM INC", "group": "Communication", "weight_percent": 0.02, "holding_price": 10.23, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 723239000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 60250000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20052000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 151639000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4286000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1062418000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 589888000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 472530000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 56236000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 451516000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 31327000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 211592000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 113387000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63264000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 86907000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 55000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08330579517974003, "free_cash_flow": 147353000.0, "free_cash_flow_margin": 0.20374039563685034, "capex_intensity": 0.005926118475358768, "cfo_to_positive_net_income": 7.562288051067225, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.043314865487065826, "current_ratio": 1.8661045798901108, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1683606, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 400000000.0, 55000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001683606.json", "sha256": "e514162af514e3575bddfbbf4dd0a870220d0554e74c7b7531fd174a379d9487", "retrieved_at": "2026-10-17T22:50:43.621020+00:00", "raw_path": "data/raw/e514162af514e3575bddfbbf4dd0a870220d0554e74c7b7531fd174a379d9487.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "eps": { "value": 0.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 723239000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20052000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63264000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 151639000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000119312526076546/0001193125-26-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029023", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017025029023/0000950170-25-029023-index.html", "eps": { "value": 0.72, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029023", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017025029023/0000950170-25-029023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 719152000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029023", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017025029023/0000950170-25-029023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48188000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029023", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017025029023/0000950170-25-029023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67387000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029023", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017025029023/0000950170-25-029023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 152524000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029023", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017025029023/0000950170-25-029023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018824", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017024018824/0000950170-24-018824-index.html", "eps": { "value": 1.74, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018824", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017024018824/0000950170-24-018824-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 689183000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018824", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017024018824/0000950170-24-018824-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 118442000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018824", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017024018824/0000950170-24-018824-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68227000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018824", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017024018824/0000950170-24-018824-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 136720000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018824", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017024018824/0000950170-24-018824-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004093", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017023004093/0000950170-23-004093-index.html", "eps": { "value": 0.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004093", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017023004093/0000950170-23-004093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 653876000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004093", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017023004093/0000950170-23-004093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17206000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004093", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017023004093/0000950170-23-004093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69649000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004093", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017023004093/0000950170-23-004093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 128511000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-004093", "source_url": "https://www.sec.gov/Archives/edgar/data/1683606/000095017023004093/0000950170-23-004093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JCAP", "source_ticker": "JCAP", "name": "JEFFERSON CAPITAL INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 20.74, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 613289000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 316495000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 187965000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 268813000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2087373000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1611238000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 476135000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 23231000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5254000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17224000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30015000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 10000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 630400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2046042, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 630400000.0, null, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002046042.json", "sha256": "8531937a441ea30c6f62669e6d4bf3d99d7830fc5aad42c4abfca96a8961c082", "retrieved_at": "2026-10-17T22:50:43.864455+00:00", "raw_path": "data/raw/8531937a441ea30c6f62669e6d4bf3d99d7830fc5aad42c4abfca96a8961c082.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "eps": { "value": 5.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 613289000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 187965000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30015000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 268813000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "eps": null, "revenue": { "value": 433341000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 128891000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 168209000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "eps": null, "revenue": { "value": 323072000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 111519000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 120219000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027199", "source_url": "https://www.sec.gov/Archives/edgar/data/2046042/000110465926027199/0001104659-26-027199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CLB", "source_ticker": "CLB", "name": "CORE LABORATORIES", "group": "Energy", "weight_percent": 0.02, "holding_price": 9.78, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 526520000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 56468000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29669000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 37031000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11209000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 584010000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 265986000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 22702000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 110255000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 10572000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 14649000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7137000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 214665000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 106015000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47028000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 12426000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10724758793588088, "free_cash_flow": 25822000.0, "free_cash_flow_margin": 0.04904277140469498, "capex_intensity": 0.02128883993010712, "cfo_to_positive_net_income": 1.2481377869156358, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 5.3412788497919035, "share_based_compensation_to_revenue": 0.013555040644230038, "current_ratio": 2.0248549733528276, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1958086, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001958086.json", "sha256": "ba2b01fc390cce29e7c921b0a556f847efd31e5d7ccf57eb654ce1539b63e2cf", "retrieved_at": "2026-10-17T22:50:44.279646+00:00", "raw_path": "data/raw/ba2b01fc390cce29e7c921b0a556f847efd31e5d7ccf57eb654ce1539b63e2cf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "eps": { "value": 0.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 526520000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29669000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47028000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37031000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-118177", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000119312526118177/0001193125-26-118177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-019072", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017025019072/0000950170-25-019072-index.html", "eps": { "value": 0.66, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-019072", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017025019072/0000950170-25-019072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 523848000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-019072", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017025019072/0000950170-25-019072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31400000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-019072", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017025019072/0000950170-25-019072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47685000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-019072", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017025019072/0000950170-25-019072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56388000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0000950170-25-019072", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017025019072/0000950170-25-019072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017024015483/0000950170-24-015483-index.html", "eps": { "value": 0.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017024015483/0000950170-24-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 509790000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017024015483/0000950170-24-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36675000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017024015483/0000950170-24-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47523000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017024015483/0000950170-24-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24789000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017024015483/0000950170-24-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017024015483/0000950170-24-015483-index.html", "eps": { "value": 0.42, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017024015483/0000950170-24-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 489735000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017024015483/0000950170-24-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19453000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017024015483/0000950170-24-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46813000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017024015483/0000950170-24-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24956000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-15", "accession": "0000950170-24-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1958086/000095017024015483/0000950170-24-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SD", "source_ticker": "SD", "name": "SANDRIDGE ENERGY INC", "group": "Energy", "weight_percent": 0.02, "holding_price": 13.91, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 156357000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 60950000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70203000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 100140000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 58611000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 644021000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 133150000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 510871000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 110998000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 42872000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2744000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 147858000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 68040000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36908000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 6403000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.38981305601923805, "free_cash_flow": 41529000.0, "free_cash_flow_margin": 0.2656037145762582, "capex_intensity": 0.3748537001861125, "cfo_to_positive_net_income": 1.4264347677449682, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.017549582046214752, "current_ratio": 2.17310405643739, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1349436, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001349436.json", "sha256": "9fc6b1be296cf87e16a35427ee75980b6e2fbc1b17d0a9916580e0f5f8ab969c", "retrieved_at": "2026-10-17T22:50:44.927673+00:00", "raw_path": "data/raw/9fc6b1be296cf87e16a35427ee75980b6e2fbc1b17d0a9916580e0f5f8ab969c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "eps": { "value": 1.9, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 156357000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70203000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36908000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 100140000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015318", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828026015318/0001628280-26-015318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012086", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828025012086/0001628280-25-012086-index.html", "eps": { "value": 1.69, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012086", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828025012086/0001628280-25-012086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 125290000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012086", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828025012086/0001628280-25-012086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62986000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012086", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828025012086/0001628280-25-012086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37188000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012086", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828025012086/0001628280-25-012086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73933000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012086", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828025012086/0001628280-25-012086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009706", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828024009706/0001628280-24-009706-index.html", "eps": { "value": 1.64, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009706", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828024009706/0001628280-24-009706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 148641000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009706", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828024009706/0001628280-24-009706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 60857000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009706", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828024009706/0001628280-24-009706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37134000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009706", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828024009706/0001628280-24-009706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 115578000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009706", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828024009706/0001628280-24-009706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008082", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828023008082/0001628280-23-008082-index.html", "eps": { "value": 6.52, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008082", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828023008082/0001628280-23-008082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 254258000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008082", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828023008082/0001628280-23-008082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 242168000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008082", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828023008082/0001628280-23-008082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37154000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008082", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828023008082/0001628280-23-008082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 164696000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001628280-23-008082", "source_url": "https://www.sec.gov/Archives/edgar/data/1349436/000162828023008082/0001628280-23-008082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OBT", "source_ticker": "OBT", "name": "ORANGE COUNTY BANCORP INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 36.73, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 41614000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028308", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000110465926028308/0001104659-26-028308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 43849000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028308", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000110465926028308/0001104659-26-028308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2516000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028308", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000110465926028308/0001104659-26-028308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2659377000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028308", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000110465926028308/0001104659-26-028308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2375013000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028308", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000110465926028308/0001104659-26-028308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 284364000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028308", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000110465926028308/0001104659-26-028308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12508985, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028308", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000110465926028308/0001104659-26-028308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 43389000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028308", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000110465926028308/0001104659-26-028308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1754226, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001754226.json", "sha256": "ef8646425d7c68266bd89442ca6b982cad15033859740430f3c61103993e4d88", "retrieved_at": "2026-10-17T22:50:44.963494+00:00", "raw_path": "data/raw/ef8646425d7c68266bd89442ca6b982cad15033859740430f3c61103993e4d88.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1754226/000110465926028308/0001104659-26-028308-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028308", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000110465926028308/0001104659-26-028308-index.html", "eps": { "value": 3.33, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028308", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000110465926028308/0001104659-26-028308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 41614000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028308", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000110465926028308/0001104659-26-028308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12508985, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028308", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000110465926028308/0001104659-26-028308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43849000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028308", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000110465926028308/0001104659-26-028308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003120", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000155837025003120/0001558370-25-003120-index.html", "eps": { "value": 2.47, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003120", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000155837025003120/0001558370-25-003120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 27883000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003120", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000155837025003120/0001558370-25-003120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11303118, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003120", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000155837025003120/0001558370-25-003120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34603000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003120", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000155837025003120/0001558370-25-003120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004354", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000155837024004354/0001558370-24-004354-index.html", "eps": { "value": 5.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004354", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000155837024004354/0001558370-24-004354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 29478000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004354", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000155837024004354/0001558370-24-004354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5629150, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004354", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000155837024004354/0001558370-24-004354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004354", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000155837024004354/0001558370-24-004354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004543", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000155837023004543/0001558370-23-004543-index.html", "eps": { "value": 4.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004543", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000155837023004543/0001558370-23-004543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 24363000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004543", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000155837023004543/0001558370-23-004543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5621630, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004543", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000155837023004543/0001558370-23-004543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30483000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004543", "source_url": "https://www.sec.gov/Archives/edgar/data/1754226/000155837023004543/0001558370-23-004543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KELYA", "source_ticker": "KELYA", "name": "KELLY SERVICES INC CLASS A", "group": "Industrials", "weight_percent": 0.02, "holding_price": 15.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4250900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -69800000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -254100000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 122600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2250600000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 976500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 33000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 12400000, "tag": "InterestExpense", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 42400000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12300000, "tag": "ShareBasedCompensation", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1268300000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 821800000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.016420052224234868, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -5.629032258064516, "share_based_compensation_to_revenue": 0.0028935049048436803, "current_ratio": 1.5433195424677537, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 55135, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000055135.json", "sha256": "8b40b85cf8ec33b3e0ea8fae68f843b38e6ab6e5481a61ecf4bd4cd4411bad4e", "retrieved_at": "2026-10-17T22:50:45.420472+00:00", "raw_path": "data/raw/8b40b85cf8ec33b3e0ea8fae68f843b38e6ab6e5481a61ecf4bd4cd4411bad4e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "eps": { "value": -7.24, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4250900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -254100000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 122600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-12", "accession": "0000055135-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513526000053/0000055135-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-02-13", "accession": "0000055135-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513525000007/0000055135-25-000007-index.html", "eps": { "value": -0.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-13", "accession": "0000055135-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513525000007/0000055135-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4331800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-13", "accession": "0000055135-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513525000007/0000055135-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -600000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-13", "accession": "0000055135-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513525000007/0000055135-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-13", "accession": "0000055135-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513525000007/0000055135-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-13", "accession": "0000055135-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513525000007/0000055135-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000055135-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513524000007/0000055135-24-000007-index.html", "eps": { "value": 0.98, "tag": "EarningsPerShareDiluted", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000055135-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513524000007/0000055135-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4835700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000055135-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513524000007/0000055135-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36400000, "tag": "NetIncomeLoss", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000055135-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513524000007/0000055135-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000055135-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513524000007/0000055135-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 76700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000055135-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513524000007/0000055135-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-01", "filed": "2023-02-16", "accession": "0000055135-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513523000005/0000055135-23-000005-index.html", "eps": { "value": -1.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-02-16", "accession": "0000055135-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513523000005/0000055135-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4965400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-02-16", "accession": "0000055135-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513523000005/0000055135-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -62500000, "tag": "NetIncomeLoss", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-02-16", "accession": "0000055135-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513523000005/0000055135-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-02-16", "accession": "0000055135-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513523000005/0000055135-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -76300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-02-16", "accession": "0000055135-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/55135/000005513523000005/0000055135-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TBLA", "source_ticker": "TBLA", "name": "TABOOLA.COM LTD", "group": "Communication", "weight_percent": 0.02, "holding_price": 3.54, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1912040000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 44057000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42284000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 208364000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 44918000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1609839000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 907195000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 120865000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 29242000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 63936000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 558031000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 520966000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 255369000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.023041881968996463, "free_cash_flow": 163446000.0, "free_cash_flow_margin": 0.08548252128616556, "capex_intensity": 0.023492186355933975, "cfo_to_positive_net_income": 4.927726799735124, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03343863099098345, "current_ratio": 1.0711466775183025, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1840502, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001840502.json", "sha256": "2ff1e616cd176a2b02f4824ada7a0687cdd48d462c30b9075ea85a54fd9a6e0d", "retrieved_at": "2026-10-17T22:50:45.441732+00:00", "raw_path": "data/raw/2ff1e616cd176a2b02f4824ada7a0687cdd48d462c30b9075ea85a54fd9a6e0d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "eps": { "value": 0.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1912040000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42284000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 208364000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001840502-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050226000004/0001840502-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001840502-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050225000019/0001840502-25-000019-index.html", "eps": { "value": -0.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001840502-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050225000019/0001840502-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1766220000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001840502-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050225000019/0001840502-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3760000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001840502-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050225000019/0001840502-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 184331000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001840502-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000184050225000019/0001840502-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-009866", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000114036124009866/0001140361-24-009866-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-009866", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000114036124009866/0001140361-24-009866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1439685000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-009866", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000114036124009866/0001140361-24-009866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -82040000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-009866", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000114036124009866/0001140361-24-009866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 84373000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001140361-24-009866", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000114036124009866/0001140361-24-009866-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001140361-23-011303", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000114036123011303/0001140361-23-011303-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001140361-23-011303", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000114036123011303/0001140361-23-011303-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1401150000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001140361-23-011303", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000114036123011303/0001140361-23-011303-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11975000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001140361-23-011303", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000114036123011303/0001140361-23-011303-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 254284781, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001140361-23-011303", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000114036123011303/0001140361-23-011303-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 53484000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001140361-23-011303", "source_url": "https://www.sec.gov/Archives/edgar/data/1840502/000114036123011303/0001140361-23-011303-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CERS", "source_ticker": "CERS", "name": "CERUS CORP", "group": "Health Care", "weight_percent": 0.02, "holding_price": 2.26, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 233798000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -8681000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15627000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 4837000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3729000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 221859000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 156894000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 64224000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 19961000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1426000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 22867000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 174384000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 100801000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 190594000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -35000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.03713034328779545, "free_cash_flow": 1108000.0, "free_cash_flow_margin": 0.004739133782153825, "capex_intensity": 0.01594966595094911, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09780665360695985, "current_ratio": 1.7299828374718504, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1020214, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001020214.json", "sha256": "48781e5ccd06b7d9984488c51a681c262823dcfe67ec6754bc10f19e45035240", "retrieved_at": "2026-10-17T22:50:45.931371+00:00", "raw_path": "data/raw/48781e5ccd06b7d9984488c51a681c262823dcfe67ec6754bc10f19e45035240.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 233798000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15627000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 190594000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4837000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085678", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000119312526085678/0001193125-26-085678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027906", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017025027906/0000950170-25-027906-index.html", "eps": { "value": -0.11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027906", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017025027906/0000950170-25-027906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 201321000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027906", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017025027906/0000950170-25-027906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20918000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027906", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017025027906/0000950170-25-027906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 184563000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027906", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017025027906/0000950170-25-027906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11359000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027906", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017025027906/0000950170-25-027906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026195", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017024026195/0000950170-24-026195-index.html", "eps": { "value": -0.21, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026195", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017024026195/0000950170-24-026195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 186797000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026195", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017024026195/0000950170-24-026195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37489000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026195", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017024026195/0000950170-24-026195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 180270000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026195", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017024026195/0000950170-24-026195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -43168000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-026195", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017024026195/0000950170-24-026195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005558", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017023005558/0000950170-23-005558-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005558", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017023005558/0000950170-23-005558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 188315000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005558", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017023005558/0000950170-23-005558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42779000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005558", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017023005558/0000950170-23-005558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 176545000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005558", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017023005558/0000950170-23-005558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25615000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005558", "source_url": "https://www.sec.gov/Archives/edgar/data/1020214/000095017023005558/0000950170-23-005558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CTMX", "source_ticker": "CTMX", "name": "CYTOMX THERAPEUTICS", "group": "Health Care", "weight_percent": 0.02, "holding_price": 2.41, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 76201000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -22364000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17368000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -75587000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 220000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 151566000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 52558000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 99008000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 12667000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6302000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 143921000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 46615000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 137935873, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 109635000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.2934869621133581, "free_cash_flow": -75807000.0, "free_cash_flow_margin": -0.9948294641802601, "capex_intensity": 0.0028871012191441056, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.08270232674111888, "current_ratio": 3.0874396653437737, "cash_runway_years": 0.16758172701655047, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1501989, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001501989.json", "sha256": "5b42506ede2a678f55147a208e23021683fa4501c0a8daefcc1079a51395cbde", "retrieved_at": "2026-10-17T22:50:46.312795+00:00", "raw_path": "data/raw/5b42506ede2a678f55147a208e23021683fa4501c0a8daefcc1079a51395cbde.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "eps": null, "revenue": { "value": 76201000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17368000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 137935873, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -75587000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107146", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000119312526107146/0001193125-26-107146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034575", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000095017025034575/0000950170-25-034575-index.html", "eps": null, "revenue": { "value": 138103000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034575", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000095017025034575/0000950170-25-034575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31869000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034575", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000095017025034575/0000950170-25-034575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84745116, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034575", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000095017025034575/0000950170-25-034575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -86231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034575", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000095017025034575/0000950170-25-034575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-029191", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000095017024029191/0000950170-24-029191-index.html", "eps": null, "revenue": { "value": 101214000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-029191", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000095017024029191/0000950170-24-029191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -569000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-029191", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000095017024029191/0000950170-24-029191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73808237, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-029191", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000095017024029191/0000950170-24-029191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -56035000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-029191", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000095017024029191/0000950170-24-029191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009991", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000095017023009991/0000950170-23-009991-index.html", "eps": null, "revenue": { "value": 53163000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009991", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000095017023009991/0000950170-23-009991-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99317000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009991", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000095017023009991/0000950170-23-009991-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65739844, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009991", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000095017023009991/0000950170-23-009991-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -110788000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009991", "source_url": "https://www.sec.gov/Archives/edgar/data/1501989/000095017023009991/0000950170-23-009991-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BOBS", "source_ticker": "BOBS", "name": "BOBS DISCOUNT FURNITURE INC", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 14.78, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "SB", "source_ticker": "SB", "name": "SAFE BULKERS", "group": "Industrials", "weight_percent": 0.02, "holding_price": 8.02, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "ALT", "source_ticker": "ALT", "name": "ALTIMMUNE INC", "group": "Health Care", "weight_percent": 0.02, "holding_price": 2.36, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 41000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -94489000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -88093000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -67535000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 279929000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 55037000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 224892000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 43760000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 34287000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16076000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 278192000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 14997000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88104132, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 173733000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1712000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 21611000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 11677000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -2304.609756097561, "free_cash_flow": -67546000.0, "free_cash_flow_margin": -1647.4634146341464, "capex_intensity": 0.2682926829268293, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 392.0975609756098, "current_ratio": 18.549843301993732, "cash_runway_years": 0.6479603168727327, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1326190, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, 1712000.0, 21611000.0, 11677000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001326190.json", "sha256": "4deefcd740dbf05da53c5853a294a420ace2130450e24520c45c3b3e6bd673d0", "retrieved_at": "2026-10-17T22:50:47.126355+00:00", "raw_path": "data/raw/4deefcd740dbf05da53c5853a294a420ace2130450e24520c45c3b3e6bd673d0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "eps": { "value": -1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 41000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -88093000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88104132, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -67535000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001326190-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619026000018/0001326190-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001326190-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619025000015/0001326190-25-000015-index.html", "eps": { "value": -1.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001326190-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619025000015/0001326190-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001326190-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619025000015/0001326190-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -95059000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001326190-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619025000015/0001326190-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71003399, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001326190-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619025000015/0001326190-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -79848000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001326190-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619025000015/0001326190-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001326190-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619024000010/0001326190-24-000010-index.html", "eps": { "value": -1.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001326190-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619024000010/0001326190-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 426000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001326190-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619024000010/0001326190-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -88447000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001326190-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619024000010/0001326190-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53246937, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001326190-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619024000010/0001326190-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -75810000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001326190-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619024000010/0001326190-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001326190-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619023000008/0001326190-23-000008-index.html", "eps": { "value": -1.81, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001326190-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619023000008/0001326190-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": -68000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001326190-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619023000008/0001326190-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -84713000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001326190-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619023000008/0001326190-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46926349, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001326190-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619023000008/0001326190-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -62586000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001326190-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1326190/000132619023000008/0001326190-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VRRM", "source_ticker": "VRRM", "name": "VERRA MOBILITY CLASS A", "group": "Industrials", "weight_percent": 0.02, "holding_price": 2.94, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 979079000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 238414000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 136633000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 255802000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 119094000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1645662000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1352702000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 292960000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 65272000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1021157000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6888000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 114080000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25176000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 440902000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 210459000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 161292000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 133447000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 6888000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6888000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 6888000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 356888000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 6888000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 652642000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.243508440074805, "free_cash_flow": 136708000.0, "free_cash_flow_margin": 0.139629182119114, "capex_intensity": 0.12163880544879423, "cfo_to_positive_net_income": 1.8721831475558612, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.025713961794707068, "current_ratio": 2.0949543616571398, "cash_runway_years": null, "near_term_maturity_to_cash": 0.10552763819095477 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1682745, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6888000.0, 6888000.0, 6888000.0, 356888000.0, 6888000.0 ], "thereafter": 652642000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001682745.json", "sha256": "b93f1a8aa1769f6ccef00ad98ad32dd004cb92e2b2904f7dbf5accdc489a8042", "retrieved_at": "2026-10-17T22:50:47.273713+00:00", "raw_path": "data/raw/b93f1a8aa1769f6ccef00ad98ad32dd004cb92e2b2904f7dbf5accdc489a8042.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "eps": { "value": 0.85, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 979079000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 136633000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 161292000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 255802000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-067293", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000119312526067293/0001193125-26-067293-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029180", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017025029180/0000950170-25-029180-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029180", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017025029180/0000950170-25-029180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 879207000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029180", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017025029180/0000950170-25-029180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31448000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029180", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017025029180/0000950170-25-029180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 167717000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029180", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017025029180/0000950170-25-029180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 223642000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029180", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017025029180/0000950170-25-029180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023271", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017024023271/0000950170-24-023271-index.html", "eps": { "value": 0.36, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023271", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017024023271/0000950170-24-023271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 817310000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023271", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017024023271/0000950170-24-023271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 57015000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023271", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017024023271/0000950170-24-023271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160017000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023271", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017024023271/0000950170-24-023271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 206101000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023271", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017024023271/0000950170-24-023271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005603", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017023005603/0000950170-23-005603-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005603", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017023005603/0000950170-23-005603-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 741598000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005603", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017023005603/0000950170-23-005603-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 92475000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005603", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017023005603/0000950170-23-005603-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 159026000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005603", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017023005603/0000950170-23-005603-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 218337000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005603", "source_url": "https://www.sec.gov/Archives/edgar/data/1682745/000095017023005603/0000950170-23-005603-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AKTS", "source_ticker": "AKTS", "name": "AKTIS ONCOLOGY INC", "group": "Health Care", "weight_percent": 0.02, "holding_price": 16.01, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "EOLS", "source_ticker": "EOLS", "name": "EVOLUS INC", "group": "Health Care", "weight_percent": 0.02, "holding_price": 7.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 297176000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -32662000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51641000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -42265000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3441000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 225868000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 248974000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -23106000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 53826000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7506000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20698000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 142917000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 75305000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64468913, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 150000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.10990793334589603, "free_cash_flow": -45706000.0, "free_cash_flow_margin": -0.153801114491076, "capex_intensity": 0.011578996958031605, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06964896223113576, "current_ratio": 1.8978421087577186, "cash_runway_years": 1.2735360227138295, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1570562, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 150000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001570562.json", "sha256": "15647d996f3794e3a1eb85d817690c1dfda972d08ca98d992eac85f367a451c2", "retrieved_at": "2026-10-17T22:50:47.687558+00:00", "raw_path": "data/raw/15647d996f3794e3a1eb85d817690c1dfda972d08ca98d992eac85f367a451c2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "eps": { "value": -0.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 297176000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51641000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64468913, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -42265000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-014001", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000162828026014001/0001628280-26-014001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001570562-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056225000020/0001570562-25-000020-index.html", "eps": { "value": -0.81, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001570562-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056225000020/0001570562-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 266274000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001570562-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056225000020/0001570562-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -50420000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001570562-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056225000020/0001570562-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62016853, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001570562-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056225000020/0001570562-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17999000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001570562-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056225000020/0001570562-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001570562-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056224000041/0001570562-24-000041-index.html", "eps": { "value": -1.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001570562-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056224000041/0001570562-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 202085000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001570562-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056224000041/0001570562-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61685000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001570562-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056224000041/0001570562-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56918721, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001570562-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056224000041/0001570562-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -34008000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001570562-24-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056224000041/0001570562-24-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001570562-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056223000038/0001570562-23-000038-index.html", "eps": { "value": -1.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001570562-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056223000038/0001570562-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 148616000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001570562-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056223000038/0001570562-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74412000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001570562-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056223000038/0001570562-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56065297, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001570562-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056223000038/0001570562-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -84912000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001570562-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1570562/000157056223000038/0001570562-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SLDP", "source_ticker": "SLDP", "name": "SOLID POWER CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 2.13, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 17913000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -100832000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -93410000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -73393000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 10209000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 455092000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 38918000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 415704000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 21607000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 18422000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8990000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 267427000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 16795000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 91215000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 3592000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -5.6289845363702335, "free_cash_flow": -83602000.0, "free_cash_flow_margin": -4.667113269692402, "capex_intensity": 0.5699212862167141, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.5018701501702674, "current_ratio": 15.923012801428996, "cash_runway_years": 0.2944013734279836, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1844862, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001844862.json", "sha256": "9c593ea3495106d4549afbabf9dd0373edfdcd1020ad80b470827bde0c4da325", "retrieved_at": "2026-10-17T22:50:47.970517+00:00", "raw_path": "data/raw/9c593ea3495106d4549afbabf9dd0373edfdcd1020ad80b470827bde0c4da325.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17913000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -93410000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -73393000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001104659-26-019435", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465926019435/0001104659-26-019435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001874", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000155837025001874/0001558370-25-001874-index.html", "eps": { "value": -0.54, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001874", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000155837025001874/0001558370-25-001874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20139000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001874", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000155837025001874/0001558370-25-001874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -96520000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001874", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000155837025001874/0001558370-25-001874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -63899000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001874", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000155837025001874/0001558370-25-001874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001906", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000155837024001906/0001558370-24-001906-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001906", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000155837024001906/0001558370-24-001906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17410000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001906", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000155837024001906/0001558370-24-001906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65549000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001906", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000155837024001906/0001558370-24-001906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -58261000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001906", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000155837024001906/0001558370-24-001906-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001104659-23-026961", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465923026961/0001104659-23-026961-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001104659-23-026961", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465923026961/0001104659-23-026961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11789000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001104659-23-026961", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465923026961/0001104659-23-026961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9555000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001104659-23-026961", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465923026961/0001104659-23-026961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -33824000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001104659-23-026961", "source_url": "https://www.sec.gov/Archives/edgar/data/1844862/000110465923026961/0001104659-23-026961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CZNC", "source_ticker": "CZNC", "name": "CITIZENS AND NORTHERN CORP", "group": "Financials", "weight_percent": 0.02, "holding_price": 25.36, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 23427000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024613", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000110465926024613/0001104659-26-024613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 32003000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024613", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000110465926024613/0001104659-26-024613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1905000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024613", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000110465926024613/0001104659-26-024613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3132469000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024613", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000110465926024613/0001104659-26-024613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2790755000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024613", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000110465926024613/0001104659-26-024613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 341714000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024613", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000110465926024613/0001104659-26-024613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 46056000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024613", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000110465926024613/0001104659-26-024613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 28618000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024613", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000110465926024613/0001104659-26-024613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2363000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024613", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000110465926024613/0001104659-26-024613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 810958, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000810958.json", "sha256": "f06e0c790bd5d8cc2d721852bebff5393df37688def8d9caddbb6f3b1a65b9bf", "retrieved_at": "2026-10-17T22:50:48.568866+00:00", "raw_path": "data/raw/f06e0c790bd5d8cc2d721852bebff5393df37688def8d9caddbb6f3b1a65b9bf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/810958/000110465926024613/0001104659-26-024613-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024613", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000110465926024613/0001104659-26-024613-index.html", "eps": null, "revenue": null, "net_income": { "value": 23427000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024613", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000110465926024613/0001104659-26-024613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 32003000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024613", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000110465926024613/0001104659-26-024613-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002408", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000155837025002408/0001558370-25-002408-index.html", "eps": { "value": 1.69, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002408", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000155837025002408/0001558370-25-002408-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 25958000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002408", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000155837025002408/0001558370-25-002408-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15262504, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002408", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000155837025002408/0001558370-25-002408-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33035000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002408", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000155837025002408/0001558370-25-002408-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002879", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000155837024002879/0001558370-24-002879-index.html", "eps": { "value": 1.57, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002879", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000155837024002879/0001558370-24-002879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 24148000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002879", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000155837024002879/0001558370-24-002879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15241859, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002879", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000155837024002879/0001558370-24-002879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33548000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002879", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000155837024002879/0001558370-24-002879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003990", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000155837023003990/0001558370-23-003990-index.html", "eps": { "value": 1.71, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003990", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000155837023003990/0001558370-23-003990-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 26618000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003990", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000155837023003990/0001558370-23-003990-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15458531, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003990", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000155837023003990/0001558370-23-003990-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34599000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003990", "source_url": "https://www.sec.gov/Archives/edgar/data/810958/000155837023003990/0001558370-23-003990-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HNRG", "source_ticker": "HNRG", "name": "HALLADOR ENERGY", "group": "Utilities", "weight_percent": 0.02, "holding_price": 12.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 469466000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 61056000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41871000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 81134000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 69215000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 408053000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 248220000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 159833000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 10070000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 29678000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 16896000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 41222000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3529000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 123387000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 152602000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43432000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 13510000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13005414662616674, "free_cash_flow": 11919000.0, "free_cash_flow_margin": 0.025388420034677697, "capex_intensity": 0.14743346696033366, "cfo_to_positive_net_income": 1.9377134532253828, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 3.6136363636363638, "share_based_compensation_to_revenue": 0.007517051288059199, "current_ratio": 0.8085542784498237, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 788965, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000788965.json", "sha256": "558cf8edec6532baaea5ba87123af56007ed2c14d3a68f9c7015659ec54d1b95", "retrieved_at": "2026-10-17T22:50:48.620971+00:00", "raw_path": "data/raw/558cf8edec6532baaea5ba87123af56007ed2c14d3a68f9c7015659ec54d1b95.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "eps": { "value": 0.96, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 469466000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41871000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43432000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81134000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027174", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000110465926027174/0001104659-26-027174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003141", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000155837025003141/0001558370-25-003141-index.html", "eps": { "value": -5.72, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003141", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000155837025003141/0001558370-25-003141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 404394000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003141", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000155837025003141/0001558370-25-003141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -226138000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003141", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000155837025003141/0001558370-25-003141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39504000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003141", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000155837025003141/0001558370-25-003141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65934000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003141", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000155837025003141/0001558370-25-003141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007870", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000143774924007870/0001437749-24-007870-index.html", "eps": { "value": 1.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007870", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000143774924007870/0001437749-24-007870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 634480000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007870", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000143774924007870/0001437749-24-007870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44793000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007870", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000143774924007870/0001437749-24-007870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36827000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007870", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000143774924007870/0001437749-24-007870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59414000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007870", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000143774924007870/0001437749-24-007870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006932", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000143774923006932/0001437749-23-006932-index.html", "eps": { "value": 0.55, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006932", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000143774923006932/0001437749-23-006932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 361991000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006932", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000143774923006932/0001437749-23-006932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18105000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006932", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000143774923006932/0001437749-23-006932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33649000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006932", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000143774923006932/0001437749-23-006932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 54169000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006932", "source_url": "https://www.sec.gov/Archives/edgar/data/788965/000143774923006932/0001437749-23-006932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STTK", "source_ticker": "STTK", "name": "SHATTUCK LABS INC", "group": "Health Care", "weight_percent": 0.02, "holding_price": 5.53, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -51508000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48809000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -39882000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 71000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 91026000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8636000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 82390000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 54192000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3700000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6995000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 82475000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 7052000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69584937, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 44475000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -51.508, "free_cash_flow": -39953000.0, "free_cash_flow_margin": -39.953, "capex_intensity": 0.071, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 6.995, "current_ratio": 11.69526375496313, "cash_runway_years": 1.358808485030841, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1680367, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001680367.json", "sha256": "e32ff50f9d1232bc840625eb9175750364419ed9f17629b2876d16bc3d9e9a4c", "retrieved_at": "2026-10-17T22:50:48.757171+00:00", "raw_path": "data/raw/e32ff50f9d1232bc840625eb9175750364419ed9f17629b2876d16bc3d9e9a4c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "eps": { "value": -0.7, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48809000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69584937, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -39882000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-014989", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000162828026014989/0001628280-26-014989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001680367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036725000012/0001680367-25-000012-index.html", "eps": { "value": -1.49, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001680367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036725000012/0001680367-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5721000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001680367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036725000012/0001680367-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -75410000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001680367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036725000012/0001680367-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50758290, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001680367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036725000012/0001680367-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -60515000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001680367-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036725000012/0001680367-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001680367-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036724000014/0001680367-24-000014-index.html", "eps": { "value": -2.05, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001680367-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036724000014/0001680367-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1657000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001680367-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036724000014/0001680367-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -87298000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001680367-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036724000014/0001680367-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42600190, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001680367-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036724000014/0001680367-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -81228000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001680367-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036724000014/0001680367-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001680367-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036723000019/0001680367-23-000019-index.html", "eps": { "value": -2.41, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001680367-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036723000019/0001680367-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 652000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001680367-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036723000019/0001680367-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -101945000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001680367-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036723000019/0001680367-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42378895, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001680367-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036723000019/0001680367-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -94498000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001680367-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1680367/000168036723000019/0001680367-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NMAX", "source_ticker": "NMAX", "name": "NEWSMAX CLASS B", "group": "Communication", "weight_percent": 0.02, "holding_price": 9.31, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 189254921, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -99854569, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99495119, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -104454878, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2650515, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 239843078, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 133794526, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 106048552, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 20433021, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6327229, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11955882, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 195460807, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 81276164, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 108205893, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 88500, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.5276194059968459, "free_cash_flow": -107105393.0, "free_cash_flow_margin": -0.56593187872774, "capex_intensity": 0.014004999109111673, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06317342733719458, "current_ratio": 2.4048970495211854, "cash_runway_years": 0.19561576626416624, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2026478, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002026478.json", "sha256": "37d7f6ea64949d9a90796e1d757940d65dbc494228b1f8c98cf32c188c2aa6f2", "retrieved_at": "2026-10-17T22:50:48.920099+00:00", "raw_path": "data/raw/37d7f6ea64949d9a90796e1d757940d65dbc494228b1f8c98cf32c188c2aa6f2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "eps": { "value": -0.96, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 189254921, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99495119, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 108205893, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -104454878, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "eps": { "value": -1.95, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 171016455, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -72171928, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41065954, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -48687432, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0002026478-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2026478/000202647826000026/0002026478-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ASIX", "source_ticker": "ASIX", "name": "ADVANSIX", "group": "Materials", "weight_percent": 0.02, "holding_price": 16.5, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1522233000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49286000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 122863000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 116445000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1706148000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 890932000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 815216000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 19766000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6821000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 440607000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 389951000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27327449, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 267000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 1658000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 6418000.0, "free_cash_flow_margin": 0.004216174527815387, "capex_intensity": 0.07649617371322262, "cfo_to_positive_net_income": 2.492858012417319, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004480917178907565, "current_ratio": 1.1299035006962412, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1673985, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001673985.json", "sha256": "c2040bae3a3a917124e9fd60d5553f49f637894b6f20d02a24265c7f3d631e88", "retrieved_at": "2026-10-17T22:50:49.890242+00:00", "raw_path": "data/raw/c2040bae3a3a917124e9fd60d5553f49f637894b6f20d02a24265c7f3d631e88.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "eps": { "value": 1.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1522233000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49286000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27327449, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 122863000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001673985-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398526000008/0001673985-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001673985-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398525000011/0001673985-25-000011-index.html", "eps": { "value": 1.62, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001673985-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398525000011/0001673985-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1517557000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001673985-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398525000011/0001673985-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44149000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001673985-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398525000011/0001673985-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27255213, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001673985-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398525000011/0001673985-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135413000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001673985-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398525000011/0001673985-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001673985-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398524000014/0001673985-24-000014-index.html", "eps": { "value": 1.95, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001673985-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398524000014/0001673985-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1533599000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001673985-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398524000014/0001673985-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54623000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001673985-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398524000014/0001673985-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28007630, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001673985-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398524000014/0001673985-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117550000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001673985-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398524000014/0001673985-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001673985-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398523000007/0001673985-23-000007-index.html", "eps": { "value": 5.92, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001673985-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398523000007/0001673985-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1945640000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001673985-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398523000007/0001673985-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 171886000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001673985-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398523000007/0001673985-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29031107, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001673985-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398523000007/0001673985-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 273601000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001673985-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1673985/000167398523000007/0001673985-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PLBC", "source_ticker": "PLBC", "name": "PLUMAS BANCORP", "group": "Financials", "weight_percent": 0.02, "holding_price": 62.05, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 29617000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 21587000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1311000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2238523000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1977447000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 261076000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 80616000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1535000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 343000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6517000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1168455, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001168455.json", "sha256": "a9c57ee100e4da9b5bb307101dc7e5a0de85d4b701fd9dcd5cbce4039f44d2f8", "retrieved_at": "2026-10-17T22:50:50.211814+00:00", "raw_path": "data/raw/a9c57ee100e4da9b5bb307101dc7e5a0de85d4b701fd9dcd5cbce4039f44d2f8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "eps": { "value": 4.54, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 29617000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6517000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21587000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-07-02", "filed": "2026-03-19", "accession": "0001437749-26-008956", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774926008956/0001437749-26-008956-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001437749-25-008351", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774925008351/0001437749-25-008351-index.html", "eps": { "value": 4.8, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001437749-25-008351", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774925008351/0001437749-25-008351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 28619000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001437749-25-008351", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774925008351/0001437749-25-008351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5968000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001437749-25-008351", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774925008351/0001437749-25-008351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30509000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001437749-25-008351", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774925008351/0001437749-25-008351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001437749-24-008616", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774924008616/0001437749-24-008616-index.html", "eps": { "value": 5.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001437749-24-008616", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774924008616/0001437749-24-008616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 29776000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001437749-24-008616", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774924008616/0001437749-24-008616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5934000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001437749-24-008616", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774924008616/0001437749-24-008616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38338000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001437749-24-008616", "source_url": "https://www.sec.gov/Archives/edgar/data/1168455/000143774924008616/0001437749-24-008616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RBB", "source_ticker": "RBB", "name": "RBB BANCORP", "group": "Financials", "weight_percent": 0.02, "holding_price": 25.76, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 5167000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007387", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 43387000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007387", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 798000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007387", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4208294000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007387", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3684884000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007387", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 523400000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007387", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 212317000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007387", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1743000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007387", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17500330, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007387", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 13982000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007387", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1499422, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001499422.json", "sha256": "95d20339a05fc58a63164e9f117c18e5ed28ec22fadfdf65e8a8a30e3a007c39", "retrieved_at": "2026-10-17T22:50:50.256260+00:00", "raw_path": "data/raw/95d20339a05fc58a63164e9f117c18e5ed28ec22fadfdf65e8a8a30e3a007c39.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007387", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "eps": { "value": 1.83, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007387", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5167000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007387", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 17500330, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007387", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43387000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007387", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774926007387/0001437749-26-007387-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008002", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774925008002/0001437749-25-008002-index.html", "eps": { "value": 1.47, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008002", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774925008002/0001437749-25-008002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5293000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008002", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774925008002/0001437749-25-008002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 18183319, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008002", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774925008002/0001437749-25-008002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58495000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008002", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774925008002/0001437749-25-008002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001437749-24-007474", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774924007474/0001437749-24-007474-index.html", "eps": { "value": 2.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001437749-24-007474", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774924007474/0001437749-24-007474-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5322000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001437749-24-007474", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774924007474/0001437749-24-007474-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 18985233, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001437749-24-007474", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774924007474/0001437749-24-007474-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51292000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001437749-24-007474", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774924007474/0001437749-24-007474-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-07", "accession": "0001437749-23-009747", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774923009747/0001437749-23-009747-index.html", "eps": { "value": 3.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-07", "accession": "0001437749-23-009747", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774923009747/0001437749-23-009747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5579000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-07", "accession": "0001437749-23-009747", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774923009747/0001437749-23-009747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 19332639, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-07", "accession": "0001437749-23-009747", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774923009747/0001437749-23-009747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 93812000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-07", "accession": "0001437749-23-009747", "source_url": "https://www.sec.gov/Archives/edgar/data/1499422/000143774923009747/0001437749-23-009747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OIS", "source_ticker": "OIS", "name": "OIL STATES INTERNATIONAL", "group": "Energy", "weight_percent": 0.02, "holding_price": 7.94, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 668988000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -97971000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -109377000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 105123000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 883431000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 310240000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 573191000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 69914000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 53370000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 47439000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7712000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 495291000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 266180000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58697000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 16608000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 53370000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 699000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 662000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 307000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.14644657303270014, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011527859991509563, "current_ratio": 1.8607370951987376, "cash_runway_years": null, "near_term_maturity_to_cash": 0.7633664216036845 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1121484, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 53370000.0, 699000.0, 662000.0, 307000.0, 2000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001121484.json", "sha256": "bf7cd4b62fb6c1e75ffc2ed5ee87f760a6fa1caaf853c15a5f003c17473c32fc", "retrieved_at": "2026-10-17T22:50:50.894211+00:00", "raw_path": "data/raw/bf7cd4b62fb6c1e75ffc2ed5ee87f760a6fa1caaf853c15a5f003c17473c32fc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "eps": { "value": -1.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 668988000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -109377000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58697000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 105123000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001121484-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148426000007/0001121484-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001121484-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148425000024/0001121484-25-000024-index.html", "eps": { "value": -0.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001121484-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148425000024/0001121484-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 692588000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001121484-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148425000024/0001121484-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11258000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001121484-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148425000024/0001121484-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62004000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001121484-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148425000024/0001121484-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45894000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001121484-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148425000024/0001121484-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001121484-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148424000021/0001121484-24-000021-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001121484-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148424000021/0001121484-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 782283000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001121484-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148424000021/0001121484-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12891000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001121484-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148424000021/0001121484-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63152000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001121484-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148424000021/0001121484-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56575000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001121484-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148424000021/0001121484-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001121484-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148423000008/0001121484-23-000008-index.html", "eps": { "value": -0.15, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001121484-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148423000008/0001121484-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 737706000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001121484-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148423000008/0001121484-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9540000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001121484-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148423000008/0001121484-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61638000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001121484-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148423000008/0001121484-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32862000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001121484-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1121484/000112148423000008/0001121484-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SATL", "source_ticker": "SATL", "name": "SATELLOGIC CLASS A", "group": "Industrials", "weight_percent": 0.02, "holding_price": 4.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 17707000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -31019000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4783000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -26886000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7376000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 151303000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 90777000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 60526000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 94430000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4260000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 115174000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 22505000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134134266, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -1.7517930761845597, "free_cash_flow": -34262000.0, "free_cash_flow_margin": -1.9349409837917209, "capex_intensity": 0.4165584232224544, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.2405828203535325, "current_ratio": 5.11770717618307, "cash_runway_years": 3.512236851893179, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1874315, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001874315.json", "sha256": "59ca31d134ee3aa4805310bfbfa9a2f88467d7efb6375ee4a470ed0f356a77c3", "retrieved_at": "2026-10-17T22:50:50.959610+00:00", "raw_path": "data/raw/59ca31d134ee3aa4805310bfbfa9a2f88467d7efb6375ee4a470ed0f356a77c3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "eps": { "value": -0.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17707000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4783000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134134266, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -26886000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001874315-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000187431526000013/0001874315-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014951", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000162828025014951/0001628280-25-014951-index.html", "eps": { "value": -1.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014951", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000162828025014951/0001628280-25-014951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12870000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014951", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000162828025014951/0001628280-25-014951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 91164286, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014951", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000162828025014951/0001628280-25-014951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014951", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000162828025014951/0001628280-25-014951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014951", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000162828025014951/0001628280-25-014951-index.html", "eps": { "value": -0.68, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014951", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000162828025014951/0001628280-25-014951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10074000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014951", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000162828025014951/0001628280-25-014951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 89539910, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014951", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000162828025014951/0001628280-25-014951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -49571000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014951", "source_url": "https://www.sec.gov/Archives/edgar/data/1874315/000162828025014951/0001628280-25-014951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FPI", "source_ticker": "FPI", "name": "FARMLAND PARTNERS INC", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 10.55, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 52178000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31545000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 17426000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 719065000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 181095000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4168000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2156000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51255000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 37824000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 68286000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 24987000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 11312000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 21806000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 35200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.5524171818037724, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.041320096592433596, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1591670, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 68286000.0, 24987000.0, 11312000.0, null, 21806000.0 ], "thereafter": 35200000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001591670.json", "sha256": "10ef968f5c76b1d2a9e1c740aca61281931461e2892cfff64251b41cdb36bf43", "retrieved_at": "2026-10-17T22:50:52.011013+00:00", "raw_path": "data/raw/10ef968f5c76b1d2a9e1c740aca61281931461e2892cfff64251b41cdb36bf43.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "eps": { "value": 0.61, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 52178000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31545000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51255000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17426000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001104659-26-017533", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000110465926017533/0001104659-26-017533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001214", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837025001214/0001558370-25-001214-index.html", "eps": { "value": 1.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001214", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837025001214/0001558370-25-001214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 58226000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001214", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837025001214/0001558370-25-001214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 59911000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001214", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837025001214/0001558370-25-001214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55987000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001214", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837025001214/0001558370-25-001214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16142000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001214", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837025001214/0001558370-25-001214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002182", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837024002182/0001558370-24-002182-index.html", "eps": { "value": 0.53, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002182", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837024002182/0001558370-24-002182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 57466000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002182", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837024002182/0001558370-24-002182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30913000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002182", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837024002182/0001558370-24-002182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58292000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002182", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837024002182/0001558370-24-002182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12887000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002182", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837024002182/0001558370-24-002182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001912", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837023001912/0001558370-23-001912-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001912", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837023001912/0001558370-23-001912-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 61210000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001912", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837023001912/0001558370-23-001912-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11674000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001912", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837023001912/0001558370-23-001912-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50953000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001912", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837023001912/0001558370-23-001912-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17051000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001912", "source_url": "https://www.sec.gov/Archives/edgar/data/1591670/000155837023001912/0001558370-23-001912-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CBNK", "source_ticker": "CBNK", "name": "CAPITAL BANCORP INC", "group": "Financials", "weight_percent": 0.02, "holding_price": 39.43, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 57170000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001419536-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953626000073/0001419536-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 69721000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001419536-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953626000073/0001419536-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3606207000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001419536-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953626000073/0001419536-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3204450000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001419536-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953626000073/0001419536-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 401757000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001419536-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953626000073/0001419536-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1608000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001419536-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953626000073/0001419536-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16767565, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001419536-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953626000073/0001419536-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 11731000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001419536-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953626000073/0001419536-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1419536, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001419536.json", "sha256": "8633c12acd1db8ca6d29e300496996ef76f45d59323d8e61c8bf391ba9387d9f", "retrieved_at": "2026-10-17T22:50:51.701266+00:00", "raw_path": "data/raw/8633c12acd1db8ca6d29e300496996ef76f45d59323d8e61c8bf391ba9387d9f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953626000073/0001419536-26-000073-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001419536-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953626000073/0001419536-26-000073-index.html", "eps": { "value": 3.41, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001419536-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953626000073/0001419536-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 57170000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001419536-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953626000073/0001419536-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16767565, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001419536-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953626000073/0001419536-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 69721000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001419536-26-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953626000073/0001419536-26-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001419536-25-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953625000047/0001419536-25-000047-index.html", "eps": { "value": 2.12, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001419536-25-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953625000047/0001419536-25-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 30972000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001419536-25-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953625000047/0001419536-25-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14640177, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001419536-25-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953625000047/0001419536-25-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34926000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001419536-25-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953625000047/0001419536-25-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011467", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000162828024011467/0001628280-24-011467-index.html", "eps": { "value": 2.55, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011467", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000162828024011467/0001628280-24-011467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 35871000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011467", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000162828024011467/0001628280-24-011467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14080547, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011467", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000162828024011467/0001628280-24-011467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47418000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011467", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000162828024011467/0001628280-24-011467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001419536-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953623000054/0001419536-23-000054-index.html", "eps": { "value": 2.91, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001419536-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953623000054/0001419536-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 41804000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001419536-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953623000054/0001419536-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14362203, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001419536-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953623000054/0001419536-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51390000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001419536-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1419536/000141953623000054/0001419536-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CAL", "source_ticker": "CAL", "name": "CALERES INC", "group": "Consumer Discretionary", "weight_percent": 0.02, "holding_price": 13.14, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2757853000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 6372000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6692000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 103177000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 63744000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1965790000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 601851000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 29769000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12427000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 862774000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 845540000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32518000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": -3862000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 5044000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.002310492981315538, "free_cash_flow": 39433000.0, "free_cash_flow_margin": 0.014298441577560515, "capex_intensity": 0.023113632234930577, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004506041475016979, "current_ratio": 1.0203822409347871, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 14707, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000014707.json", "sha256": "8612d287cb38a41f856da420e2ca71d881999a1364f2719f1fa1815e9c818299", "retrieved_at": "2026-10-17T22:50:52.221891+00:00", "raw_path": "data/raw/8612d287cb38a41f856da420e2ca71d881999a1364f2719f1fa1815e9c818299.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "eps": { "value": -0.21, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2757853000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6692000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32518000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 103177000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0000014707-26-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470726000053/0000014707-26-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-04-01", "accession": "0000014707-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470725000017/0000014707-25-000017-index.html", "eps": { "value": 3.09, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-01", "accession": "0000014707-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470725000017/0000014707-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2722683000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-01", "accession": "0000014707-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470725000017/0000014707-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 107255000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-01", "accession": "0000014707-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470725000017/0000014707-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33513000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-01", "accession": "0000014707-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470725000017/0000014707-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 104562000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-01", "accession": "0000014707-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470725000017/0000014707-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-04-02", "accession": "0000014707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470724000012/0000014707-24-000012-index.html", "eps": { "value": 4.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-02", "accession": "0000014707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470724000012/0000014707-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2817294000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-02", "accession": "0000014707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470724000012/0000014707-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 171391000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-02", "accession": "0000014707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470724000012/0000014707-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34152000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-02", "accession": "0000014707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470724000012/0000014707-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 200151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-02", "accession": "0000014707-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470724000012/0000014707-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000014707-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470723000018/0000014707-23-000018-index.html", "eps": { "value": 4.92, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000014707-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470723000018/0000014707-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2968138000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000014707-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470723000018/0000014707-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 181742000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000014707-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470723000018/0000014707-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35405000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000014707-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470723000018/0000014707-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125879000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000014707-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/14707/000001470723000018/0000014707-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WVE", "source_ticker": "WVE", "name": "WAVE LIFE SCIENCES INC", "group": "Health Care", "weight_percent": 0.02, "holding_price": 3.19, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 42727000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -215383000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -204378000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -187493000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 718000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 638499000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 112268000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 518357000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 602068000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 614814000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 95065000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168649795, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -5.040910899431273, "free_cash_flow": -188211000.0, "free_cash_flow_margin": -4.404966414679243, "capex_intensity": 0.016804362581037752, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 6.467301320149372, "cash_runway_years": 3.211149216237406, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1631574, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001631574.json", "sha256": "1ad5098fd78c00bad2a5f0182b438a6e07dbc37f5ad556ac2cbf843dc9b606f7", "retrieved_at": "2026-10-17T22:50:52.512569+00:00", "raw_path": "data/raw/1ad5098fd78c00bad2a5f0182b438a6e07dbc37f5ad556ac2cbf843dc9b606f7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "eps": { "value": -1.21, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 42727000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -204378000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168649795, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -187493000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073472", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000119312526073472/0001193125-26-073472-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031322", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017025031322/0000950170-25-031322-index.html", "eps": { "value": -0.7, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031322", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017025031322/0000950170-25-031322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 108302000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031322", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017025031322/0000950170-25-031322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -97008000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031322", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017025031322/0000950170-25-031322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138277468, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031322", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017025031322/0000950170-25-031322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -151026000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0000950170-25-031322", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017025031322/0000950170-25-031322-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-026876", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017024026876/0000950170-24-026876-index.html", "eps": { "value": -0.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-026876", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017024026876/0000950170-24-026876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 113305000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-026876", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017024026876/0000950170-24-026876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57513000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-026876", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017024026876/0000950170-24-026876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106097268, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-026876", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017024026876/0000950170-24-026876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19431000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-026876", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017024026876/0000950170-24-026876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009319", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017023009319/0000950170-23-009319-index.html", "eps": { "value": -2.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009319", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017023009319/0000950170-23-009319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3649000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009319", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017023009319/0000950170-23-009319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -161823000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009319", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017023009319/0000950170-23-009319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78855810, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009319", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017023009319/0000950170-23-009319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -127781000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009319", "source_url": "https://www.sec.gov/Archives/edgar/data/1631574/000095017023009319/0000950170-23-009319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PSIX", "source_ticker": "PSIX", "name": "POWER SOLUTIONS INTERNATIONAL", "group": "Industrials", "weight_percent": 0.02, "holding_price": 50.62, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 722405000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 109714000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 113987000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 24113000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 424745000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 246136000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 178609000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 41250000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 10000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 28000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 427000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 290920000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 92278000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23066000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.15187325669119123, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.21154166703220542, "total_debt": 38000.0, "debt_to_assets": 8.946544397226571e-05, "net_debt": -41212000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0005910811802243894, "current_ratio": 3.152647434924901, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1137091, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001137091.json", "sha256": "dd3b2f751cdb8496d2461a24758e7564b10eea2ac59b89b7f2c96b97371c91f3", "retrieved_at": "2026-10-17T22:50:52.915298+00:00", "raw_path": "data/raw/dd3b2f751cdb8496d2461a24758e7564b10eea2ac59b89b7f2c96b97371c91f3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "eps": { "value": 4.94, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 722405000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 113987000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23066000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24113000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013207", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000162828026013207/0001628280-26-013207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001137091-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709125000005/0001137091-25-000005-index.html", "eps": { "value": 3.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001137091-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709125000005/0001137091-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 475967000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001137091-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709125000005/0001137091-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 69279000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001137091-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709125000005/0001137091-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23018000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001137091-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709125000005/0001137091-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62390000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001137091-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709125000005/0001137091-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001137091-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709124000007/0001137091-24-000007-index.html", "eps": { "value": 1.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001137091-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709124000007/0001137091-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 458973000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001137091-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709124000007/0001137091-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26306000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001137091-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709124000007/0001137091-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22973000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001137091-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709124000007/0001137091-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70512000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001137091-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709124000007/0001137091-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001137091-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709123000004/0001137091-23-000004-index.html", "eps": { "value": 0.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001137091-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709123000004/0001137091-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 481333000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001137091-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709123000004/0001137091-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11270000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001137091-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709123000004/0001137091-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22948000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001137091-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709123000004/0001137091-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8845000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001137091-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1137091/000113709123000004/0001137091-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACCO", "source_ticker": "ACCO", "name": "ACCO BRANDS CORP", "group": "Industrials", "weight_percent": 0.02, "holding_price": 4.58, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1524700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 92300000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 68700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2253000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1588400000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 664600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 806000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 30800000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 45800000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11500000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 750300000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 465300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15100000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06053649898340657, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.6634382566585957, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 2.01528384279476, "share_based_compensation_to_revenue": 0.0075424673706302875, "current_ratio": 1.61250805931657, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 712034, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000712034.json", "sha256": "701b16f48bd6b4bcc8d985458ea3023686ceb3a3835e328a6d54da9f82b07175", "retrieved_at": "2026-10-17T22:50:53.448916+00:00", "raw_path": "data/raw/701b16f48bd6b4bcc8d985458ea3023686ceb3a3835e328a6d54da9f82b07175.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "eps": { "value": 0.44, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1524700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 68700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098616", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000119312526098616/0001193125-26-098616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024931", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017025024931/0000950170-25-024931-index.html", "eps": { "value": -1.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024931", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017025024931/0000950170-25-024931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1666200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024931", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017025024931/0000950170-25-024931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -101600000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024931", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017025024931/0000950170-25-024931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024931", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017025024931/0000950170-25-024931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 148200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024931", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017025024931/0000950170-25-024931-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019211", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017024019211/0000950170-24-019211-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019211", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017024019211/0000950170-24-019211-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1832800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019211", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017024019211/0000950170-24-019211-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21800000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019211", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017024019211/0000950170-24-019211-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019211", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017024019211/0000950170-24-019211-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 128700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019211", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017024019211/0000950170-24-019211-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004360", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017023004360/0000950170-23-004360-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004360", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017023004360/0000950170-23-004360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1947600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004360", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017023004360/0000950170-23-004360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13200000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004360", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017023004360/0000950170-23-004360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004360", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017023004360/0000950170-23-004360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004360", "source_url": "https://www.sec.gov/Archives/edgar/data/712034/000095017023004360/0000950170-23-004360-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BDN", "source_ticker": "BDN", "name": "BRANDYWINE REALTY TRUST REIT", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 2.63, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 484454000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 26659000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -178247000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 116701000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3586240000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2788386000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 792732000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 32284000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17558000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 173464402, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 178014000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 700000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 350000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 900000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 435934000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.055028960437936314, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03624286309948932, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 5.514000743402304 }, "observation_status": "sec-xbrl-unreviewed", "cik": 790816, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 178014000.0, 700000000.0, 350000000.0, 900000000.0, 0.0 ], "thereafter": 435934000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000790816.json", "sha256": "512a15c02b09e6955b790566d7213b8b4ac27699a34cf74a710f7c140fb6eb96", "retrieved_at": "2026-10-17T22:50:54.090344+00:00", "raw_path": "data/raw/512a15c02b09e6955b790566d7213b8b4ac27699a34cf74a710f7c140fb6eb96.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "eps": { "value": -1.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 484454000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -178247000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 173464402, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 116701000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0000790816-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081626000008/0000790816-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000790816-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081625000009/0000790816-25-000009-index.html", "eps": { "value": -1.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000790816-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081625000009/0000790816-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 505517000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000790816-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081625000009/0000790816-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -195907000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000790816-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081625000009/0000790816-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172526996, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000790816-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081625000009/0000790816-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 181125000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000790816-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081625000009/0000790816-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000790816-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081624000014/0000790816-24-000014-index.html", "eps": { "value": -1.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000790816-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081624000014/0000790816-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 514651000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000790816-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081624000014/0000790816-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -196789000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000790816-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081624000014/0000790816-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 171959210, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000790816-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081624000014/0000790816-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 177273000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000790816-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081624000014/0000790816-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000790816-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081623000013/0000790816-23-000013-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000790816-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081623000013/0000790816-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 506100000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000790816-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081623000013/0000790816-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53824000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000790816-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081623000013/0000790816-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172325646, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000790816-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081623000013/0000790816-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 209307000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0000790816-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/790816/000079081623000013/0000790816-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AVLN", "source_ticker": "AVLN", "name": "AVALYN PHARMA INC", "group": "Health Care", "weight_percent": 0.02, "holding_price": 24.64, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "AQST", "source_ticker": "AQST", "name": "AQUESTIVE THERAPEUTICS", "group": "Health Care", "weight_percent": 0.02, "holding_price": 4.06, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 44545000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -71051000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83784000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -52432000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 562000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 160425000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 194087000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -33662000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7624000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 149269000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 47608000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106926528, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 9540000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 14535000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 20925000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.5950387248849478, "free_cash_flow": -52994000.0, "free_cash_flow_margin": -1.1896733640139185, "capex_intensity": 0.012616455269951735, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.171152766864968, "current_ratio": 3.1353764073264996, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1398733, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 9540000.0, 14535000.0, 20925000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001398733.json", "sha256": "3bdc66938934696ecad7ea83dddb8c52ff6f8163caff400dc82a94f7e5e2ce7c", "retrieved_at": "2026-10-17T22:50:54.154758+00:00", "raw_path": "data/raw/3bdc66938934696ecad7ea83dddb8c52ff6f8163caff400dc82a94f7e5e2ce7c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "eps": { "value": -0.78, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 44545000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83784000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106926528, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -52432000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001398733-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000139873326000018/0001398733-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010506", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828025010506/0001628280-25-010506-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010506", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828025010506/0001628280-25-010506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 57561000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010506", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828025010506/0001628280-25-010506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44137000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010506", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828025010506/0001628280-25-010506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86726211, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010506", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828025010506/0001628280-25-010506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35759000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010506", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828025010506/0001628280-25-010506-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001628280-24-009010", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828024009010/0001628280-24-009010-index.html", "eps": { "value": -0.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001628280-24-009010", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828024009010/0001628280-24-009010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50583000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001628280-24-009010", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828024009010/0001628280-24-009010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7870000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001628280-24-009010", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828024009010/0001628280-24-009010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61255864, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001628280-24-009010", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828024009010/0001628280-24-009010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -6380000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001628280-24-009010", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828024009010/0001628280-24-009010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010180", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828023010180/0001628280-23-010180-index.html", "eps": { "value": -1.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010180", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828023010180/0001628280-23-010180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 47680000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010180", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828023010180/0001628280-23-010180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54410000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010180", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828023010180/0001628280-23-010180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48734377, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010180", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828023010180/0001628280-23-010180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9789000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010180", "source_url": "https://www.sec.gov/Archives/edgar/data/1398733/000162828023010180/0001628280-23-010180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NHP", "source_ticker": "NHP", "name": "NATIONAL HEALTHCARE PROPERTIES CLA", "group": "Real Estate", "weight_percent": 0.02, "holding_price": 15.05, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 342279000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 3300000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 6951000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1711772000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1107247000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 600064000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 57620000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 78261000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3766000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28304000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 335632000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 922000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 422722000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 982000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1013000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 284948000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.009641257570578389, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011002720003272185, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 5.82492190211732 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1561032, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 335632000.0, 922000.0, 422722000.0, 982000.0, 1013000.0 ], "thereafter": 284948000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001561032.json", "sha256": "81808284c6bd07cc36d8cf84906c4262ac7af87abf5baa60ace8b6f99a5aef55", "retrieved_at": "2026-10-17T22:50:55.115441+00:00", "raw_path": "data/raw/81808284c6bd07cc36d8cf84906c4262ac7af87abf5baa60ace8b6f99a5aef55.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "eps": { "value": -2.51, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 342279000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 28304000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6951000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001561032-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103226000009/0001561032-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001561032-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103225000006/0001561032-25-000006-index.html", "eps": { "value": -7.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001561032-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103225000006/0001561032-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 353794000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001561032-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103225000006/0001561032-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 28286391, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001561032-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103225000006/0001561032-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -79846000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001561032-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103225000006/0001561032-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001561032-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103224000007/0001561032-24-000007-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001561032-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103224000007/0001561032-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 345925000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001561032-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103224000007/0001561032-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 113121721, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001561032-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103224000007/0001561032-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21624000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001561032-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103224000007/0001561032-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001561032-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103223000003/0001561032-23-000003-index.html", "eps": { "value": -0.88, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001561032-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103223000003/0001561032-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 335846000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001561032-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103223000003/0001561032-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 106428154, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001561032-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103223000003/0001561032-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28295000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001561032-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1561032/000156103223000003/0001561032-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RYAM", "source_ticker": "RYAM", "name": "RAYONIER ADVANCED MATERIALS", "group": "Materials", "weight_percent": 0.01, "holding_price": 7.11, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1466397000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 4098000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -420674000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 23911000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1758355000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 316556000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 75393000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 133958000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5496000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 568383000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 360377000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66782262, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.002794604735279737, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.003747961841165796, "current_ratio": 1.5771899982518307, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1597672, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001597672.json", "sha256": "7edf836474b6f30f82ad1aaff4f2c4df36b6c653fd69fc6552dc21cbde7b89cf", "retrieved_at": "2026-10-17T22:50:55.369967+00:00", "raw_path": "data/raw/7edf836474b6f30f82ad1aaff4f2c4df36b6c653fd69fc6552dc21cbde7b89cf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "eps": { "value": -6.33, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1466397000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -420674000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66782262, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23911000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001597672-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767226000010/0001597672-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001597672-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767225000008/0001597672-25-000008-index.html", "eps": { "value": -0.59, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001597672-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767225000008/0001597672-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1630308000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001597672-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767225000008/0001597672-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38744000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001597672-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767225000008/0001597672-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65748775, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001597672-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767225000008/0001597672-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 203610000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001597672-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767225000008/0001597672-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001597672-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767224000006/0001597672-24-000006-index.html", "eps": { "value": -1.57, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001597672-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767224000006/0001597672-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1643330000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001597672-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767224000006/0001597672-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -101835000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001597672-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767224000006/0001597672-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65108397, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001597672-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767224000006/0001597672-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 136274000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001597672-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767224000006/0001597672-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001597672-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767223000013/0001597672-23-000013-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001597672-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767223000013/0001597672-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1717267000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001597672-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767223000013/0001597672-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14919000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001597672-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767223000013/0001597672-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63910010, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001597672-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767223000013/0001597672-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 68813000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001597672-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1597672/000159767223000013/0001597672-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SLDB", "source_ticker": "SLDB", "name": "SOLID BIOSCIENCES INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 5.74, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -179206000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115928", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -156289000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115928", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1153000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115928", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 232540000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115928", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 52530000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115928", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 180010000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115928", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 59900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115928", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16914000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115928", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 205456000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115928", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 33472000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115928", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87504631, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115928", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -157442000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 6.138145315487572, "cash_runway_years": 0.38326433722142955, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1707502, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001707502.json", "sha256": "7eae2b5d6d3acae9012fd7f1ac560602c510c7db1fc43264e8ab1184e95b23eb", "retrieved_at": "2026-10-17T22:50:55.512700+00:00", "raw_path": "data/raw/7eae2b5d6d3acae9012fd7f1ac560602c510c7db1fc43264e8ab1184e95b23eb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115928", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "eps": { "value": -1.99, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115928", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": { "value": 87504631, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115928", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -156289000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115928", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000119312526115928/0001193125-26-115928-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034644", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000095017025034644/0000950170-25-034644-index.html", "eps": { "value": -3.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034644", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000095017025034644/0000950170-25-034644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": { "value": 40816694, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034644", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000095017025034644/0000950170-25-034644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -100012000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034644", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000095017025034644/0000950170-25-034644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030508", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000095017024030508/0000950170-24-030508-index.html", "eps": { "value": -4.83, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030508", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000095017024030508/0000950170-24-030508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": { "value": 19884007, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030508", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000095017024030508/0000950170-24-030508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -94180000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030508", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000095017024030508/0000950170-24-030508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009318", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000095017023009318/0000950170-23-009318-index.html", "eps": { "value": -10.1, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009318", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000095017023009318/0000950170-23-009318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8094000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009318", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000095017023009318/0000950170-23-009318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 8512089, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009318", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000095017023009318/0000950170-23-009318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -97977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009318", "source_url": "https://www.sec.gov/Archives/edgar/data/1707502/000095017023009318/0000950170-23-009318-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EVC", "source_ticker": "EVC", "name": "ENTRAVISION COMMUNICATIONS CORP CL", "group": "Communication", "weight_percent": 0.01, "holding_price": 6.67, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 447594000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -83365000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 10649000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7135000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 387511000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 332069000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 55442000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 59439000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 147119000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 20000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 15121000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10980000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 183481000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 121473000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 91016645, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 127700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.1862513795984754, "free_cash_flow": 3514000.0, "free_cash_flow_margin": 0.007850864846266929, "capex_intensity": 0.015940785622684844, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -5.513193571853713, "share_based_compensation_to_revenue": 0.024531159935119774, "current_ratio": 1.5104673466531657, "cash_runway_years": null, "near_term_maturity_to_cash": 0.336479415871734 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1109116, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 20000000.0, 20000000.0, 127700000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001109116.json", "sha256": "67381ad254150bce01977900ff88c38ff5a7141d3ae78de721d3dec6d98d9949", "retrieved_at": "2026-10-17T22:50:55.643883+00:00", "raw_path": "data/raw/67381ad254150bce01977900ff88c38ff5a7141d3ae78de721d3dec6d98d9949.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "eps": { "value": -0.87, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 447594000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 91016645, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10649000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093993", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000119312526093993/0001193125-26-093993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034661", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000095017025034661/0000950170-25-034661-index.html", "eps": { "value": -1.66, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034661", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000095017025034661/0000950170-25-034661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 364948000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034661", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000095017025034661/0000950170-25-034661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 89876538, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034661", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000095017025034661/0000950170-25-034661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74705000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034661", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000095017025034661/0000950170-25-034661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031460", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000095017024031460/0000950170-24-031460-index.html", "eps": { "value": -0.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031460", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000095017024031460/0000950170-24-031460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1106867000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031460", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000095017024031460/0000950170-24-031460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 87901938, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031460", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000095017024031460/0000950170-24-031460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 75196000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031460", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000095017024031460/0000950170-24-031460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008445", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000095017023008445/0000950170-23-008445-index.html", "eps": { "value": 0.21, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008445", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000095017023008445/0000950170-23-008445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 956209000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008445", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000095017023008445/0000950170-23-008445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 87769762, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008445", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000095017023008445/0000950170-23-008445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78917000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008445", "source_url": "https://www.sec.gov/Archives/edgar/data/1109116/000095017023008445/0000950170-23-008445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BWB", "source_ticker": "BWB", "name": "BRIDGEWATER BANCSHARES INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 20.37, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 46088000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 27812000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5847000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5407002000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4889907000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 517095000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 123511000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2468000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4199000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28169857, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2191000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1341317, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001341317.json", "sha256": "4d066d24286daecd4895544e23b53243a68af5494026dea1f7a046635324e42d", "retrieved_at": "2026-10-17T22:50:56.539073+00:00", "raw_path": "data/raw/4d066d24286daecd4895544e23b53243a68af5494026dea1f7a046635324e42d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "eps": { "value": 1.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 46088000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28169857, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27812000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020063", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000110465926020063/0001104659-26-020063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002317", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000155837025002317/0001558370-25-002317-index.html", "eps": { "value": 1.03, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002317", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000155837025002317/0001558370-25-002317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 32825000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002317", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000155837025002317/0001558370-25-002317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27943342, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002317", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000155837025002317/0001558370-25-002317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46376000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002317", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000155837025002317/0001558370-25-002317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002663", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000155837024002663/0001558370-24-002663-index.html", "eps": { "value": 1.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002663", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000155837024002663/0001558370-24-002663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 39960000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002663", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000155837024002663/0001558370-24-002663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28315587, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002663", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000155837024002663/0001558370-24-002663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30015000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002663", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000155837024002663/0001558370-24-002663-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002993", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000155837023002993/0001558370-23-002993-index.html", "eps": { "value": 1.72, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002993", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000155837023002993/0001558370-23-002993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 53392000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002993", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000155837023002993/0001558370-23-002993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28668177, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002993", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000155837023002993/0001558370-23-002993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 84999000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002993", "source_url": "https://www.sec.gov/Archives/edgar/data/1341317/000155837023002993/0001558370-23-002993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CWCO", "source_ticker": "CWCO", "name": "CONSOLIDATED WATER LTD", "group": "Utilities", "weight_percent": 0.01, "holding_price": 28.76, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 132073368, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 18360191, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18336673, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 41713571, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8541364, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 257565345, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 30886006, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 221650522, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 123788390, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 25954, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 47549, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6903438, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1701904, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 169636892, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 27702447, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16008063, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.13901508894662246, "free_cash_flow": 33172207.0, "free_cash_flow_margin": 0.2511649964132057, "capex_intensity": 0.0646713575139539, "cfo_to_positive_net_income": 2.274871292082266, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012886049820430111, "current_ratio": 6.123534574400593, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 928340, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000928340.json", "sha256": "60eec40c3395ac10dc8cd546c94a5e8ce4f6679b4d13e595a263debaa933af3c", "retrieved_at": "2026-10-17T22:50:56.510354+00:00", "raw_path": "data/raw/60eec40c3395ac10dc8cd546c94a5e8ce4f6679b4d13e595a263debaa933af3c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "eps": { "value": 1.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 132073368, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18336673, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16008063, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41713571, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028587", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000110465926028587/0001104659-26-028587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003137", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837025003137/0001558370-25-003137-index.html", "eps": { "value": 1.77, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003137", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837025003137/0001558370-25-003137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 133966633, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003137", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837025003137/0001558370-25-003137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28237554, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003137", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837025003137/0001558370-25-003137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15935962, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003137", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837025003137/0001558370-25-003137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36515532, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003137", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837025003137/0001558370-25-003137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004095", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837024004095/0001558370-24-004095-index.html", "eps": { "value": 1.86, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004095", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837024004095/0001558370-24-004095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 180211233, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004095", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837024004095/0001558370-24-004095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29585391, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004095", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837024004095/0001558370-24-004095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15865897, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004095", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837024004095/0001558370-24-004095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7970762, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004095", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837024004095/0001558370-24-004095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005147", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837023005147/0001558370-23-005147-index.html", "eps": { "value": 0.38, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005147", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837023005147/0001558370-23-005147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 94104972, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005147", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837023005147/0001558370-23-005147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5856294, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005147", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837023005147/0001558370-23-005147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15401653, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005147", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837023005147/0001558370-23-005147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21331805, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005147", "source_url": "https://www.sec.gov/Archives/edgar/data/928340/000155837023005147/0001558370-23-005147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BRSP", "source_ticker": "BRSP", "name": "BRIGHTSPIRE CAPITAL CLASS A", "group": "Financials", "weight_percent": 0.01, "holding_price": 3.79, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 330587000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31148000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 73025000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3564830000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2636425000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 938432000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 66789000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12836000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126883000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 10934000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 54572000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 454004000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 141368000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 81007000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 563449000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1717547, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 54572000.0, 454004000.0, 141368000.0, 81007000.0, 563449000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001717547.json", "sha256": "76d33739d8592c6071a511c4dfea7154bf394834329e068162b40c335894f903", "retrieved_at": "2026-10-17T22:50:56.771638+00:00", "raw_path": "data/raw/76d33739d8592c6071a511c4dfea7154bf394834329e068162b40c335894f903.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 330587000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31148000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126883000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73025000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717547-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754726000008/0001717547-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001717547-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754725000008/0001717547-25-000008-index.html", "eps": { "value": -1.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001717547-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754725000008/0001717547-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 358805000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001717547-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754725000008/0001717547-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -131979000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001717547-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754725000008/0001717547-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127441000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001717547-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754725000008/0001717547-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 103405000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001717547-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754725000008/0001717547-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001717547-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754724000008/0001717547-24-000008-index.html", "eps": { "value": -0.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001717547-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754724000008/0001717547-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 415081000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001717547-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754724000008/0001717547-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15549000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001717547-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754724000008/0001717547-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127060000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001717547-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754724000008/0001717547-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 137624000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001717547-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754724000008/0001717547-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001717547-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754723000009/0001717547-23-000009-index.html", "eps": { "value": 0.34, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001717547-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754723000009/0001717547-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 364618000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001717547-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754723000009/0001717547-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45788000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001717547-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754723000009/0001717547-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001717547-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754723000009/0001717547-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125277000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001717547-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1717547/000171754723000009/0001717547-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UNTY", "source_ticker": "UNTY", "name": "UNITY BANCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 56.06, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 57951000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 44906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 564000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2966652000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2621021000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 345631000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2092000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10223000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 5039000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 30000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 30000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 10310000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 920427, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, 30000000.0, 30000000.0, 20000000.0 ], "thereafter": 10310000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000920427.json", "sha256": "b1ca9cee723ab8d321ace671d73d43026fa7e086d21fcb51a929ddd8db80445f", "retrieved_at": "2026-10-17T22:50:57.292376+00:00", "raw_path": "data/raw/b1ca9cee723ab8d321ace671d73d43026fa7e086d21fcb51a929ddd8db80445f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "eps": { "value": 5.67, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 57951000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10223000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000920427-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042726000012/0000920427-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000920427-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042725000016/0000920427-25-000016-index.html", "eps": { "value": 4.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000920427-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042725000016/0000920427-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 41450000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000920427-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042725000016/0000920427-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10202000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000920427-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042725000016/0000920427-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47987000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000920427-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042725000016/0000920427-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000920427-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042724000013/0000920427-24-000013-index.html", "eps": { "value": 3.84, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000920427-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042724000013/0000920427-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 39707000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000920427-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042724000013/0000920427-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10338000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000920427-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042724000013/0000920427-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46909000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000920427-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042724000013/0000920427-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000920427-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042723000015/0000920427-23-000015-index.html", "eps": { "value": 3.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000920427-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042723000015/0000920427-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 38457000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000920427-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042723000015/0000920427-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10705000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000920427-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042723000015/0000920427-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42669000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000920427-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/920427/000092042723000015/0000920427-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BWFG", "source_ticker": "BWFG", "name": "BANKWELL FINANCIAL GROUP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 65.17, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2826000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35198000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 28273000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1144000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3359859000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3058370000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 301489000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4084000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2344000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7826280, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1334000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1505732, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001505732.json", "sha256": "7e5f3ddf3a00074b942d2c02c19607b9db06e1629bf638d2d0caffc665c6c97f", "retrieved_at": "2026-10-17T22:50:57.790072+00:00", "raw_path": "data/raw/7e5f3ddf3a00074b942d2c02c19607b9db06e1629bf638d2d0caffc665c6c97f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "eps": { "value": 4.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2826000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35198000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7826280, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28273000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001505732-26-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573226000046/0001505732-26-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001505732-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573225000052/0001505732-25-000052-index.html", "eps": { "value": 1.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001505732-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573225000052/0001505732-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1963000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001505732-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573225000052/0001505732-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9770000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001505732-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573225000052/0001505732-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7737952, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001505732-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573225000052/0001505732-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29936000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001505732-25-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573225000052/0001505732-25-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001505732-24-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573224000067/0001505732-24-000067-index.html", "eps": { "value": 4.67, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001505732-24-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573224000067/0001505732-24-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1629000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001505732-24-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573224000067/0001505732-24-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36663000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001505732-24-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573224000067/0001505732-24-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7647411, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001505732-24-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573224000067/0001505732-24-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31927000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001505732-24-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573224000067/0001505732-24-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001505732-23-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573223000109/0001505732-23-000109-index.html", "eps": { "value": 4.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001505732-23-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573223000109/0001505732-23-000109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1072000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001505732-23-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573223000109/0001505732-23-000109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37429000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001505732-23-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573223000109/0001505732-23-000109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7640218, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001505732-23-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573223000109/0001505732-23-000109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 82668000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001505732-23-000109", "source_url": "https://www.sec.gov/Archives/edgar/data/1505732/000150573223000109/0001505732-23-000109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CMCO", "source_ticker": "CMCO", "name": "COLUMBUS MCKINNON CORP", "group": "Industrials", "weight_percent": 0.01, "holding_price": 15.01, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1193451000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -119333000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -229535000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -146211000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 17859000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4784703000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3336074000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1448727000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 96562000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2215852000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 165606000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 61145000, "tag": "InterestAndDebtExpense", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 77038000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9569000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1180861000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 584334000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28714000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 30000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0999898613349019, "free_cash_flow": -164070000.0, "free_cash_flow_margin": -0.13747527129308199, "capex_intensity": 0.014964166941080949, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -1.951639545343037, "share_based_compensation_to_revenue": 0.008017924489568487, "current_ratio": 2.020866490739885, "cash_runway_years": 0.6604291058812265, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1005229, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001005229.json", "sha256": "9227dc8e684438747e823778c76b3f1713b66e565eebf536df4797f3cabebec9", "retrieved_at": "2026-10-17T22:50:58.120018+00:00", "raw_path": "data/raw/9227dc8e684438747e823778c76b3f1713b66e565eebf536df4797f3cabebec9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "eps": { "value": -7.4, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1193451000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -229535000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28714000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -146211000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001005229-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522926000022/0001005229-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001005229-25-000149", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522925000149/0001005229-25-000149-index.html", "eps": { "value": -0.18, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001005229-25-000149", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522925000149/0001005229-25-000149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 963027000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001005229-25-000149", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522925000149/0001005229-25-000149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5138000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001005229-25-000149", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522925000149/0001005229-25-000149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28738000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001005229-25-000149", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522925000149/0001005229-25-000149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001005229-25-000149", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522925000149/0001005229-25-000149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001005229-24-000166", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522924000166/0001005229-24-000166-index.html", "eps": { "value": 1.61, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001005229-24-000166", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522924000166/0001005229-24-000166-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1013540000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001005229-24-000166", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522924000166/0001005229-24-000166-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46625000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001005229-24-000166", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522924000166/0001005229-24-000166-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29026000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001005229-24-000166", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522924000166/0001005229-24-000166-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67198000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-29", "accession": "0001005229-24-000166", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522924000166/0001005229-24-000166-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001005229-23-000169", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522923000169/0001005229-23-000169-index.html", "eps": { "value": 1.68, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001005229-23-000169", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522923000169/0001005229-23-000169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 936240000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001005229-23-000169", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522923000169/0001005229-23-000169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 28818000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001005229-23-000169", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522923000169/0001005229-23-000169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83636000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001005229-23-000169", "source_url": "https://www.sec.gov/Archives/edgar/data/1005229/000100522923000169/0001005229-23-000169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MNTN", "source_ticker": "MNTN", "name": "MNTN CLASS A", "group": "Communication", "weight_percent": 0.01, "holding_price": 10.49, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 290093000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 24044000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6426000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 56471000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 378302000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 72566000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 305736000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 210160000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9870000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 31694000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 286473000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 68521000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50904497, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 10025000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08288376486161335, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.10925461834653025, "current_ratio": 4.180805884327432, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1891027, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001891027.json", "sha256": "955b512544abae2879955831d1059515ca48d3b03dcec25881e57f8d735b2a85", "retrieved_at": "2026-10-17T22:50:57.882555+00:00", "raw_path": "data/raw/955b512544abae2879955831d1059515ca48d3b03dcec25881e57f8d735b2a85.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "eps": { "value": -0.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 290093000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6426000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50904497, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56471000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "eps": { "value": -2.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 225571000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32877000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13813436, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42548000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-19", "accession": "0001891027-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1891027/000189102726000019/0001891027-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CENT", "source_ticker": "CENT", "name": "CENTRAL GARDEN AND PET", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 41.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3129064000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 250042000, "tag": "OperatingIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162843000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 332506000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 41418000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3625643000, "tag": "Assets", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1583268000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 882488000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1191641000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 62000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 57697000, "tag": "InterestExpense", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 84894000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21060000, "tag": "ShareBasedCompensation", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1976130000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 538758000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63815000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 155066000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 62000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 60000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 37000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1200000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07990951926838186, "free_cash_flow": 291088000.0, "free_cash_flow_margin": 0.09302718001293678, "capex_intensity": 0.01323654613648043, "cfo_to_positive_net_income": 2.0418808300019036, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 4.333708858346188, "share_based_compensation_to_revenue": 0.006730447188040897, "current_ratio": 3.66793625338278, "cash_runway_years": null, "near_term_maturity_to_cash": 7.025591282827642e-05 }, "observation_status": "sec-xbrl-unreviewed", "cik": 887733, "fiscal_year": "2025", "fiscal_end": "2025-09-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 62000.0, 60000.0, 37000.0, 3000.0, 0.0 ], "thereafter": 1200000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000887733.json", "sha256": "c8326745df2462d1d47c425f64fd367724b0afd522df07ef0725b5722f3877e5", "retrieved_at": "2026-10-17T22:47:19.016869+00:00", "raw_path": "data/raw/c8326745df2462d1d47c425f64fd367724b0afd522df07ef0725b5722f3877e5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "earnings": { "annual_history": [ { "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "eps": { "value": 2.55, "tag": "EarningsPerShareDiluted", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3129064000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162843000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63815000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 332506000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-26", "accession": "0000887733-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773325000041/0000887733-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-28", "filed": "2024-11-27", "accession": "0000887733-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773324000029/0000887733-24-000029-index.html", "eps": { "value": 1.62, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-27", "accession": "0000887733-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773324000029/0000887733-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3200460000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-27", "accession": "0000887733-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773324000029/0000887733-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 107983000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-27", "accession": "0000887733-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773324000029/0000887733-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66860000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-27", "accession": "0000887733-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773324000029/0000887733-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 394892000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-28", "filed": "2024-11-27", "accession": "0000887733-24-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773324000029/0000887733-24-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-28", "accession": "0000887733-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773323000017/0000887733-23-000017-index.html", "eps": { "value": 2.35, "tag": "EarningsPerShareDiluted", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0000887733-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773323000017/0000887733-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3310083000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0000887733-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773323000017/0000887733-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 125643000, "tag": "NetIncomeLoss", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0000887733-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773323000017/0000887733-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53427000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0000887733-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773323000017/0000887733-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 381634000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-09-25", "end": "2023-09-30", "filed": "2023-11-28", "accession": "0000887733-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773323000017/0000887733-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-24", "filed": "2022-11-22", "accession": "0000887733-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773322000017/0000887733-22-000017-index.html", "eps": { "value": 2.8, "tag": "EarningsPerShareDiluted", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-22", "accession": "0000887733-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773322000017/0000887733-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3338588000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-22", "accession": "0000887733-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773322000017/0000887733-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 152152000, "tag": "NetIncomeLoss", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-22", "accession": "0000887733-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773322000017/0000887733-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54425000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-22", "accession": "0000887733-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773322000017/0000887733-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -34030000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-09-26", "end": "2022-09-24", "filed": "2022-11-22", "accession": "0000887733-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/887733/000088773322000017/0000887733-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TRTX", "source_ticker": "TRTX", "name": "TPG RE FINANCE TRUST INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 5.92, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 60319000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 90361000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4406230000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3338207000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1068023000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 87613000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9807000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79445823, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 25349000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 456814000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 317684000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 320574000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 362086000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1187774000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 664530000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1630472, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 456814000.0, 317684000.0, 320574000.0, 362086000.0, 1187774000.0 ], "thereafter": 664530000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001630472.json", "sha256": "928670292a2615761ec0ca136f8511d926de4a36069e658e46045c64ed5f1fba", "retrieved_at": "2026-10-17T22:50:58.586736+00:00", "raw_path": "data/raw/928670292a2615761ec0ca136f8511d926de4a36069e658e46045c64ed5f1fba.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "eps": { "value": 0.57, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 60319000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79445823, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90361000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001630472-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047226000004/0001630472-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001630472-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047225000005/0001630472-25-000005-index.html", "eps": { "value": 0.75, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001630472-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047225000005/0001630472-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 74335000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001630472-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047225000005/0001630472-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79888044, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001630472-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047225000005/0001630472-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 112131000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001630472-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047225000005/0001630472-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001630472-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047224000006/0001630472-24-000006-index.html", "eps": { "value": -1.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001630472-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047224000006/0001630472-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -116630000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001630472-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047224000006/0001630472-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77575788, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001630472-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047224000006/0001630472-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80126000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001630472-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047224000006/0001630472-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001630472-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047223000005/0001630472-23-000005-index.html", "eps": { "value": -0.95, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001630472-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047223000005/0001630472-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -60066000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001630472-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047223000005/0001630472-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77296524, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001630472-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047223000005/0001630472-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 100496000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001630472-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1630472/000163047223000005/0001630472-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MBUU", "source_ticker": "MBUU", "name": "MALIBU BOATS CLASS A INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 22.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 914590000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 3099000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1653000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 67509000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 24663000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 996194000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 467768000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 524448000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 74419000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 165000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5603000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 308531000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 215432000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19344924, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 33910000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0033884035469445325, "free_cash_flow": 42846000.0, "free_cash_flow_margin": 0.046847221159207954, "capex_intensity": 0.026966181567697, "cfo_to_positive_net_income": 40.84029038112523, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006126242359964574, "current_ratio": 1.4321502840803595, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1590976, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001590976.json", "sha256": "aa7f327a9983f321fd25d93ce2cc06e5782c9fb66ede4417c4322dfe58cba2ca", "retrieved_at": "2026-10-17T22:50:59.431498+00:00", "raw_path": "data/raw/aa7f327a9983f321fd25d93ce2cc06e5782c9fb66ede4417c4322dfe58cba2ca.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 914590000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1653000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19344924, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67509000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001590976-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097626000037/0001590976-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-28", "accession": "0001590976-25-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097625000080/0001590976-25-000080-index.html", "eps": { "value": 0.76, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-28", "accession": "0001590976-25-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097625000080/0001590976-25-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 807561000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-28", "accession": "0001590976-25-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097625000080/0001590976-25-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14879000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-28", "accession": "0001590976-25-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097625000080/0001590976-25-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19694677, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-28", "accession": "0001590976-25-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097625000080/0001590976-25-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56506000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-28", "accession": "0001590976-25-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097625000080/0001590976-25-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001590976-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097624000073/0001590976-24-000073-index.html", "eps": { "value": -2.74, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001590976-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097624000073/0001590976-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 829035000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001590976-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097624000073/0001590976-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55912000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001590976-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097624000073/0001590976-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20439449, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001590976-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097624000073/0001590976-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55558000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-29", "accession": "0001590976-24-000073", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097624000073/0001590976-24-000073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001590976-23-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097623000069/0001590976-23-000069-index.html", "eps": { "value": 5.06, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001590976-23-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097623000069/0001590976-23-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1388365000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001590976-23-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097623000069/0001590976-23-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 104513000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001590976-23-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097623000069/0001590976-23-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20641173, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001590976-23-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097623000069/0001590976-23-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 184733000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-29", "accession": "0001590976-23-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/1590976/000159097623000069/0001590976-23-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ARVN", "source_ticker": "ARVN", "name": "ARVINAS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 7.16, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 262600000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -118500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -273800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1900000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 717900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 284000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 433900000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 142900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 400000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 200000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 44000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 700700000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 142500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 91900000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.45125666412795123, "free_cash_flow": -275700000.0, "free_cash_flow_margin": -1.04988575780655, "capex_intensity": 0.0072353389185072356, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.16755521706016754, "current_ratio": 4.9171929824561404, "cash_runway_years": 0.5219138056975895, "near_term_maturity_to_cash": 0.0013995801259622112 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1655759, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 200000.0, 200000.0, 200000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001655759.json", "sha256": "48f78a0363e6884cb7801e03205fd6eeba04d0860aa4321e7b38512eba795781", "retrieved_at": "2026-10-17T22:50:59.292621+00:00", "raw_path": "data/raw/48f78a0363e6884cb7801e03205fd6eeba04d0860aa4321e7b38512eba795781.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "eps": { "value": -1.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 262600000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -273800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-011226", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000162828026011226/0001628280-26-011226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001655759-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575925000016/0001655759-25-000016-index.html", "eps": { "value": -2.77, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001655759-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575925000016/0001655759-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 263400000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001655759-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575925000016/0001655759-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -198900000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001655759-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575925000016/0001655759-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001655759-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575925000016/0001655759-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -259300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-11", "accession": "0001655759-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575925000016/0001655759-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001655759-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575924000018/0001655759-24-000018-index.html", "eps": { "value": -6.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001655759-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575924000018/0001655759-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 78500000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001655759-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575924000018/0001655759-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -367300000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001655759-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575924000018/0001655759-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001655759-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575924000018/0001655759-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -347800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001655759-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575924000018/0001655759-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001655759-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575923000010/0001655759-23-000010-index.html", "eps": { "value": -5.31, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001655759-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575923000010/0001655759-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 131400000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001655759-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575923000010/0001655759-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -282500000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001655759-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575923000010/0001655759-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001655759-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575923000010/0001655759-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -273500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001655759-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1655759/000165575923000010/0001655759-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ANGO", "source_ticker": "ANGO", "name": "ANGIODYNAMICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 11.58, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 320174000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -39927000, "tag": "OperatingIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36742000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 3089000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2581000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 267163000, "tag": "Assets", "start": null, "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 96338000, "tag": "Liabilities", "start": null, "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 170825000, "tag": "StockholdersEquity", "start": null, "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 53864000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13960000, "tag": "ShareBasedCompensation", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 163394000, "tag": "AssetsCurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 74717000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41525697, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.12470406716347986, "free_cash_flow": 508000.0, "free_cash_flow_margin": 0.0015866372659866198, "capex_intensity": 0.00806124169982572, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04360129179758506, "current_ratio": 2.1868383366569857, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1275187, "fiscal_year": "2026", "fiscal_end": "2026-05-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001275187.json", "sha256": "0ba13541ff38a1ca462bae2a799a8152cbe93a66061911c14131bf3a85e93094", "retrieved_at": "2026-10-17T22:50:59.731965+00:00", "raw_path": "data/raw/0ba13541ff38a1ca462bae2a799a8152cbe93a66061911c14131bf3a85e93094.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "earnings": { "annual_history": [ { "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "eps": { "value": -0.88, "tag": "EarningsPerShareDiluted", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 320174000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36742000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41525697, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3089000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-07-14", "accession": "0001628280-26-048138", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828026048138/0001628280-26-048138-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-05-31", "filed": "2025-07-18", "accession": "0001275187-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000127518725000014/0001275187-25-000014-index.html", "eps": { "value": -0.83, "tag": "EarningsPerShareDiluted", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-18", "accession": "0001275187-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000127518725000014/0001275187-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 292498000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-18", "accession": "0001275187-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000127518725000014/0001275187-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33993000, "tag": "NetIncomeLoss", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-18", "accession": "0001275187-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000127518725000014/0001275187-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40852564, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-18", "accession": "0001275187-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000127518725000014/0001275187-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10128000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-07-18", "accession": "0001275187-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000127518725000014/0001275187-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-05-31", "filed": "2024-07-25", "accession": "0001628280-24-032989", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828024032989/0001628280-24-032989-index.html", "eps": { "value": -4.59, "tag": "EarningsPerShareDiluted", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-25", "accession": "0001628280-24-032989", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828024032989/0001628280-24-032989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 303914000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-25", "accession": "0001628280-24-032989", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828024032989/0001628280-24-032989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -184349000, "tag": "NetIncomeLoss", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-25", "accession": "0001628280-24-032989", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828024032989/0001628280-24-032989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40180925, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-25", "accession": "0001628280-24-032989", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828024032989/0001628280-24-032989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28158000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-07-25", "accession": "0001628280-24-032989", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828024032989/0001628280-24-032989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-05-31", "filed": "2023-08-03", "accession": "0001628280-23-027335", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828023027335/0001628280-23-027335-index.html", "eps": { "value": -1.33, "tag": "EarningsPerShareDiluted", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-03", "accession": "0001628280-23-027335", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828023027335/0001628280-23-027335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 338752000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-03", "accession": "0001628280-23-027335", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828023027335/0001628280-23-027335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52442000, "tag": "NetIncomeLoss", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-03", "accession": "0001628280-23-027335", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828023027335/0001628280-23-027335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39480367, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-03", "accession": "0001628280-23-027335", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828023027335/0001628280-23-027335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-03", "accession": "0001628280-23-027335", "source_url": "https://www.sec.gov/Archives/edgar/data/1275187/000162828023027335/0001628280-23-027335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HTLD", "source_ticker": "HTLD", "name": "HEARTLAND EXPRESS INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 11.13, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 805709000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -57412000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52453000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 89314000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 156168000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1191617000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 755319000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18475000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 154059000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1913000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 159198000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2200000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 114600000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 110164000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77935000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 10395000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1913000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 153479000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 569000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 11000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0712564958316216, "free_cash_flow": -66854000.0, "free_cash_flow_margin": -0.08297536703698233, "capex_intensity": 0.19382680347371073, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0027305143668495697, "current_ratio": 1.040267237936168, "cash_runway_years": null, "near_term_maturity_to_cash": 0.10354533152909337 }, "observation_status": "sec-xbrl-unreviewed", "cik": 799233, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1913000.0, 153479000.0, 569000.0, 11000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000799233.json", "sha256": "b489cdfa4598a9116f0f9dbe018eeceb511ff89484399745f362e399482319ef", "retrieved_at": "2026-10-17T22:50:59.928171+00:00", "raw_path": "data/raw/b489cdfa4598a9116f0f9dbe018eeceb511ff89484399745f362e399482319ef.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "eps": { "value": -0.67, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 805709000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52453000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77935000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89314000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000799233-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923326000006/0000799233-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000799233-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923325000008/0000799233-25-000008-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000799233-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923325000008/0000799233-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1047511000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000799233-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923325000008/0000799233-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29722000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000799233-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923325000008/0000799233-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78775000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000799233-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923325000008/0000799233-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 144348000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0000799233-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923325000008/0000799233-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000799233-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923324000005/0000799233-24-000005-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000799233-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923324000005/0000799233-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1207458000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000799233-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923324000005/0000799233-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14775000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000799233-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923324000005/0000799233-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79079000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000799233-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923324000005/0000799233-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 165267000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000799233-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923324000005/0000799233-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000799233-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923323000005/0000799233-23-000005-index.html", "eps": { "value": 1.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000799233-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923323000005/0000799233-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 967996000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000799233-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923323000005/0000799233-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 133584000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000799233-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923323000005/0000799233-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78974000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000799233-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923323000005/0000799233-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 194713000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000799233-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/799233/000079923323000005/0000799233-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WRLD", "source_ticker": "WRLD", "name": "WORLD ACCEPTANCE CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 172.37, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 585166700, "tag": "Revenues", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34586024, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 259358889, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3882342, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1054120644, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 703115353, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 351005291, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 6071077, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 49442668, "tag": "InterestExpense", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5025781, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 132421630, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 143293355, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 443935446, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 108385, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 143293355.0, 443935446.0, 0.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000108385.json", "sha256": "d80fdd3d974b0cc84f45deec9e2d89a55a7358cd530e9e57ad5e0982cb3b8c14", "retrieved_at": "2026-10-17T22:51:00.649384+00:00", "raw_path": "data/raw/d80fdd3d974b0cc84f45deec9e2d89a55a7358cd530e9e57ad5e0982cb3b8c14.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "eps": { "value": 6.88, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 585166700, "tag": "Revenues", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34586024, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5025781, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 259358889, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-04", "accession": "0000108385-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838526000014/0000108385-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-22", "accession": "0000108385-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838525000041/0000108385-25-000041-index.html", "eps": { "value": 16.3, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0000108385-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838525000041/0000108385-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 564841465, "tag": "Revenues", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0000108385-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838525000041/0000108385-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 89741398, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0000108385-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838525000041/0000108385-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5506985, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0000108385-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838525000041/0000108385-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 254163602, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0000108385-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838525000041/0000108385-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-23", "accession": "0000108385-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838524000024/0000108385-24-000024-index.html", "eps": { "value": 13.19, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-23", "accession": "0000108385-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838524000024/0000108385-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 573213402, "tag": "Revenues", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-23", "accession": "0000108385-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838524000024/0000108385-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 77345227, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-23", "accession": "0000108385-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838524000024/0000108385-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5861900, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-23", "accession": "0000108385-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838524000024/0000108385-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 265783366, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-23", "accession": "0000108385-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838524000024/0000108385-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-06-01", "accession": "0000108385-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838523000022/0000108385-23-000022-index.html", "eps": { "value": 3.6, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-01", "accession": "0000108385-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838523000022/0000108385-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 616545364, "tag": "Revenues", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-01", "accession": "0000108385-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838523000022/0000108385-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21231990, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-01", "accession": "0000108385-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838523000022/0000108385-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5898670, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-01", "accession": "0000108385-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838523000022/0000108385-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 291553786, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-01", "accession": "0000108385-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/108385/000010838523000022/0000108385-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TROX", "source_ticker": "TROX", "name": "TRONOX HOLDINGS PLC", "group": "Materials", "weight_percent": 0.01, "holding_price": 3.54, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2898000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -253000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -470000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 60000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6217000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4768000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1418000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 199000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 39000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 51000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 189000000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 302000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2265000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 919000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 158484000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 39000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 37000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 31000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1833000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 415000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 859000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0873015873015873, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -1.3386243386243386, "share_based_compensation_to_revenue": null, "current_ratio": 2.4646354733405875, "cash_runway_years": null, "near_term_maturity_to_cash": 0.19597989949748743 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1530804, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 39000000.0, 37000000.0, 31000000.0, 1833000000.0, 415000000.0 ], "thereafter": 859000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001530804.json", "sha256": "d0bacbb681a19d17635f1c432dd9d5891a9a45013b835491980c3c5608cda097", "retrieved_at": "2026-10-17T22:51:00.831090+00:00", "raw_path": "data/raw/d0bacbb681a19d17635f1c432dd9d5891a9a45013b835491980c3c5608cda097.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "eps": { "value": -2.97, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2898000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -470000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 158484000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001530804-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080426000006/0001530804-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001530804-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080425000004/0001530804-25-000004-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001530804-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080425000004/0001530804-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3074000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001530804-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080425000004/0001530804-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001530804-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080425000004/0001530804-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 157819000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001530804-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080425000004/0001530804-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 300000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001530804-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080425000004/0001530804-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001530804-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080424000009/0001530804-24-000009-index.html", "eps": { "value": -2.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001530804-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080424000009/0001530804-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2850000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001530804-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080424000009/0001530804-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -316000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001530804-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080424000009/0001530804-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156397000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001530804-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080424000009/0001530804-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 184000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001530804-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080424000009/0001530804-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001530804-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080423000004/0001530804-23-000004-index.html", "eps": { "value": 3.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001530804-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080423000004/0001530804-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3454000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001530804-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080423000004/0001530804-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 497000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001530804-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080423000004/0001530804-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 157110000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001530804-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080423000004/0001530804-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 598000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001530804-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1530804/000153080423000004/0001530804-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SANA", "source_ticker": "SANA", "name": "SANA BIOTECHNOLOGY", "group": "Health Care", "weight_percent": 0.01, "holding_price": 2.48, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -250319000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -244166000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -143828000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 938000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 416890000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 256006000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 160884000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 71870000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25464000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 148676000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 78726000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 253234000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 126404000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -144766000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.888524756751264, "cash_runway_years": 0.49969407903885193, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1770121, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001770121.json", "sha256": "3afb95c874e7309a07c9f119668de86bbc70faa8ac188b06cb6886fdaeaa7e2c", "retrieved_at": "2026-10-17T22:51:00.958122+00:00", "raw_path": "data/raw/3afb95c874e7309a07c9f119668de86bbc70faa8ac188b06cb6886fdaeaa7e2c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "eps": { "value": -0.96, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -244166000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 253234000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -143828000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088215", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000119312526088215/0001193125-26-088215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040254", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000095017025040254/0000950170-25-040254-index.html", "eps": { "value": -1.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040254", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000095017025040254/0000950170-25-040254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -266759000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040254", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000095017025040254/0000950170-25-040254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 230891000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040254", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000095017025040254/0000950170-25-040254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -223153000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040254", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000095017025040254/0000950170-25-040254-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023119", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000095017024023119/0000950170-24-023119-index.html", "eps": { "value": -1.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023119", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000095017024023119/0000950170-24-023119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -283255000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023119", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000095017024023119/0000950170-24-023119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 194541000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023119", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000095017024023119/0000950170-24-023119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -253582000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023119", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000095017024023119/0000950170-24-023119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001564590-23-003798", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000156459023003798/0001564590-23-003798-index.html", "eps": { "value": -1.43, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001564590-23-003798", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000156459023003798/0001564590-23-003798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -269476000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001564590-23-003798", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000156459023003798/0001564590-23-003798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 188344000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001564590-23-003798", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000156459023003798/0001564590-23-003798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -290050000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001564590-23-003798", "source_url": "https://www.sec.gov/Archives/edgar/data/1770121/000156459023003798/0001564590-23-003798-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HYLN", "source_ticker": "HYLN", "name": "HYLIION HOLDINGS CORP", "group": "Industrials", "weight_percent": 0.01, "holding_price": 3.28, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 3475000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -65553000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57188000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -46549000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 23740000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 203559000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11550000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 192009000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 22938000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5956000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5478000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 98632000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 9863000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175426635, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -18.864172661870505, "free_cash_flow": -70289000.0, "free_cash_flow_margin": -20.22705035971223, "capex_intensity": 6.831654676258993, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.5764028776978418, "current_ratio": 10.000202778059414, "cash_runway_years": 0.4927710584545318, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1759631, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001759631.json", "sha256": "126c7ec2e28686051d7246189a884cc6982f70c14e9621c4d356cf235f20792f", "retrieved_at": "2026-10-17T22:51:01.177644+00:00", "raw_path": "data/raw/126c7ec2e28686051d7246189a884cc6982f70c14e9621c4d356cf235f20792f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "eps": { "value": -0.33, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3475000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57188000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175426635, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -46549000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011278", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000162828026011278/0001628280-26-011278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001759631-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963125000051/0001759631-25-000051-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001759631-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963125000051/0001759631-25-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1509000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001759631-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963125000051/0001759631-25-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52048000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001759631-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963125000051/0001759631-25-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 174915487, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001759631-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963125000051/0001759631-25-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -56738000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001759631-25-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963125000051/0001759631-25-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001759631-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963124000015/0001759631-24-000015-index.html", "eps": { "value": -0.68, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001759631-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963124000015/0001759631-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 672000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001759631-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963124000015/0001759631-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -123510000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001759631-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963124000015/0001759631-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 181411069, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001759631-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963124000015/0001759631-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -116962000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001759631-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963124000015/0001759631-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001759631-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963123000011/0001759631-23-000011-index.html", "eps": { "value": -0.87, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001759631-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963123000011/0001759631-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2106000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001759631-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963123000011/0001759631-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -153357000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001759631-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963123000011/0001759631-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175400486, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001759631-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963123000011/0001759631-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -116877000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001759631-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759631/000175963123000011/0001759631-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DCTH", "source_ticker": "DCTH", "name": "DELCATH SYS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 14.81, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 85231000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 660000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 22516000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1547000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 123632000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 12413000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 111219000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 43454000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 119530000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 10950000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39919557, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 481000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 6000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.007743661343877228, "free_cash_flow": 20969000.0, "free_cash_flow_margin": 0.24602550715115393, "capex_intensity": 0.018150672877239503, "cfo_to_positive_net_income": 8.33925925925926, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 10.915981735159818, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 872912, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000872912.json", "sha256": "fbe46f6e260d3308b71adca80b4eee73a0ae87ffe3d325e66e128150486f872e", "retrieved_at": "2026-10-17T22:51:01.727934+00:00", "raw_path": "data/raw/fbe46f6e260d3308b71adca80b4eee73a0ae87ffe3d325e66e128150486f872e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "eps": { "value": 0.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 85231000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39919557, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22516000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012019", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828026012019/0001628280-26-012019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010797", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828025010797/0001628280-25-010797-index.html", "eps": { "value": -0.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010797", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828025010797/0001628280-25-010797-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37205000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010797", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828025010797/0001628280-25-010797-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26386000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010797", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828025010797/0001628280-25-010797-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28511393, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010797", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828025010797/0001628280-25-010797-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18681000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010797", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828025010797/0001628280-25-010797-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001628280-24-013008", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828024013008/0001628280-24-013008-index.html", "eps": { "value": -2.94, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001628280-24-013008", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828024013008/0001628280-24-013008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2065000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001628280-24-013008", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828024013008/0001628280-24-013008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -47678000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001628280-24-013008", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828024013008/0001628280-24-013008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16229931, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001628280-24-013008", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828024013008/0001628280-24-013008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31251000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001628280-24-013008", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000162828024013008/0001628280-24-013008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001193125-23-079836", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000119312523079836/0001193125-23-079836-index.html", "eps": { "value": -4.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001193125-23-079836", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000119312523079836/0001193125-23-079836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2719000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001193125-23-079836", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000119312523079836/0001193125-23-079836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36508000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001193125-23-079836", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000119312523079836/0001193125-23-079836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8864615, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001193125-23-079836", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000119312523079836/0001193125-23-079836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24950000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001193125-23-079836", "source_url": "https://www.sec.gov/Archives/edgar/data/872912/000119312523079836/0001193125-23-079836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NRGV", "source_ticker": "NRGV", "name": "ENERGY VAULT HOLDINGS", "group": "Industrials", "weight_percent": 0.01, "holding_price": 3.06, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 203671000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -74367000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -103611000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -5649000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 41093000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 312876000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 224260000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 58260000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 37970000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 56628000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3435000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 36713000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 121070000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 165017000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160533000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 6849000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.36513298407726186, "free_cash_flow": -46742000.0, "free_cash_flow_margin": -0.2294975720647515, "capex_intensity": 0.20176166464543308, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.18025639389014636, "current_ratio": 0.7336819842804074, "cash_runway_years": 10.313329792883696, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1828536, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828536.json", "sha256": "a552b979c93bd8a2efaeeaaed97520d8165f2fb20182290e1eb96c945103ee79", "retrieved_at": "2026-10-17T22:51:01.981945+00:00", "raw_path": "data/raw/a552b979c93bd8a2efaeeaaed97520d8165f2fb20182290e1eb96c945103ee79.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "eps": { "value": -0.65, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 203671000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -103611000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 160533000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5649000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001828536-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853626000022/0001828536-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-04-01", "accession": "0001828536-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853625000032/0001828536-25-000032-index.html", "eps": { "value": -0.91, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-01", "accession": "0001828536-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853625000032/0001828536-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 46199000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-01", "accession": "0001828536-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853625000032/0001828536-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -135750000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-01", "accession": "0001828536-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853625000032/0001828536-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149846000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-01", "accession": "0001828536-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853625000032/0001828536-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -55860000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-01", "accession": "0001828536-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853625000032/0001828536-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001828536-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853624000035/0001828536-24-000035-index.html", "eps": { "value": -0.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001828536-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853624000035/0001828536-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 341543000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001828536-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853624000035/0001828536-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -98443000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001828536-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853624000035/0001828536-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 142851000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001828536-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853624000035/0001828536-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -92655000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001828536-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853624000035/0001828536-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-13", "accession": "0001828536-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853623000040/0001828536-23-000040-index.html", "eps": { "value": -0.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-13", "accession": "0001828536-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853623000040/0001828536-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 145877000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-13", "accession": "0001828536-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853623000040/0001828536-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78299000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-13", "accession": "0001828536-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853623000040/0001828536-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 123241000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-13", "accession": "0001828536-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853623000040/0001828536-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23346000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-13", "accession": "0001828536-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1828536/000182853623000040/0001828536-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INDI", "source_ticker": "INDI", "name": "INDIE SEMICONDUCTOR INC CLASS A", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 2.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 217394000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -154215000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -143066000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -57130000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14294000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 840786000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 456773000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 358031000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 145456000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 339834000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 65108000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 285768000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 76546000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 197246432, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 13891000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 130000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 218500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.7093802036854743, "free_cash_flow": -71424000.0, "free_cash_flow_margin": -0.3285463260255573, "capex_intensity": 0.06575158468034996, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.29949308628573007, "current_ratio": 3.733284560917618, "cash_runway_years": 2.546052861893926, "near_term_maturity_to_cash": 0.09549967000329997 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1841925, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 13891000.0, 130000000.0, 0.0, 218500000.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001841925.json", "sha256": "a5457ddf2868d4388109568713c5547e265e26dc38abaca4d8f50f393acc18f5", "retrieved_at": "2026-10-17T22:51:02.259851+00:00", "raw_path": "data/raw/a5457ddf2868d4388109568713c5547e265e26dc38abaca4d8f50f393acc18f5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "eps": { "value": -0.73, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 217394000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -143066000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 197246432, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -57130000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082535", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000119312526082535/0001193125-26-082535-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009207", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828025009207/0001628280-25-009207-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009207", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828025009207/0001628280-25-009207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 216682000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009207", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828025009207/0001628280-25-009207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -132603000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009207", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828025009207/0001628280-25-009207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175029650, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009207", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828025009207/0001628280-25-009207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -58601000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009207", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828025009207/0001628280-25-009207-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008027", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828024008027/0001628280-24-008027-index.html", "eps": { "value": -0.81, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008027", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828024008027/0001628280-24-008027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 223169000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008027", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828024008027/0001628280-24-008027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -117625000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008027", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828024008027/0001628280-24-008027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 145188867, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008027", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828024008027/0001628280-24-008027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -104385000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001628280-24-008027", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828024008027/0001628280-24-008027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001628280-23-009556", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828023009556/0001628280-23-009556-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001628280-23-009556", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828023009556/0001628280-23-009556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 110797000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001628280-23-009556", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828023009556/0001628280-23-009556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43400000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001628280-23-009556", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828023009556/0001628280-23-009556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118660785, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001628280-23-009556", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828023009556/0001628280-23-009556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -76745000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001628280-23-009556", "source_url": "https://www.sec.gov/Archives/edgar/data/1841925/000162828023009556/0001628280-23-009556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VLGEA", "source_ticker": "VLGEA", "name": "VILLAGE SUPER MARKET INC CLASS A", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 44.32, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2405707000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-27", "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 64316000, "tag": "OperatingIncomeLoss", "start": "2025-07-27", "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52455000, "tag": "NetIncomeLoss", "start": "2025-07-27", "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 108800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-27", "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 53741000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-27", "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1034822000, "tag": "Assets", "start": null, "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 507575000, "tag": "Liabilities", "start": null, "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 527247000, "tag": "StockholdersEquity", "start": null, "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 130839000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 8763000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 3382000, "tag": "InterestExpense", "start": "2025-07-27", "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 36564000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-27", "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4180000, "tag": "ShareBasedCompensation", "start": "2025-07-27", "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 220890000, "tag": "AssetsCurrent", "start": null, "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 193782000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 8163000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-27", "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02673476030123369, "free_cash_flow": 55059000.0, "free_cash_flow_margin": 0.022886827032552178, "capex_intensity": 0.02233896314056533, "cfo_to_positive_net_income": 2.074158802783338, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 19.017149615612063, "share_based_compensation_to_revenue": 0.0017375349533421984, "current_ratio": 1.1398891537913738, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 103595, "fiscal_year": "2026", "fiscal_end": "2026-07-25", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000103595.json", "sha256": "311b4161cca9d1c36f7ff8ea128641d9b34ebe64debe1b78945f082fd0da3b3c", "retrieved_at": "2026-10-17T22:51:02.960524+00:00", "raw_path": "data/raw/311b4161cca9d1c36f7ff8ea128641d9b34ebe64debe1b78945f082fd0da3b3c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "eps": null, "revenue": { "value": 2405707000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-27", "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52455000, "tag": "NetIncomeLoss", "start": "2025-07-27", "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 108800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-27", "end": "2026-07-25", "filed": "2026-10-08", "accession": "0000103595-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359526000018/0000103595-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-07-26", "filed": "2025-10-09", "accession": "0000103595-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359525000015/0000103595-25-000015-index.html", "eps": null, "revenue": { "value": 2320690000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-28", "end": "2025-07-26", "filed": "2025-10-09", "accession": "0000103595-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359525000015/0000103595-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56380000, "tag": "NetIncomeLoss", "start": "2024-07-28", "end": "2025-07-26", "filed": "2025-10-09", "accession": "0000103595-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359525000015/0000103595-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 93222000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-28", "end": "2025-07-26", "filed": "2025-10-09", "accession": "0000103595-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359525000015/0000103595-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-07-27", "filed": "2024-10-10", "accession": "0000103595-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359524000019/0000103595-24-000019-index.html", "eps": null, "revenue": { "value": 2236566000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-30", "end": "2024-07-27", "filed": "2024-10-10", "accession": "0000103595-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359524000019/0000103595-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50462000, "tag": "NetIncomeLoss", "start": "2023-07-30", "end": "2024-07-27", "filed": "2024-10-10", "accession": "0000103595-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359524000019/0000103595-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 80849000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-30", "end": "2024-07-27", "filed": "2024-10-10", "accession": "0000103595-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359524000019/0000103595-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-07-29", "filed": "2023-10-11", "accession": "0000103595-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359523000014/0000103595-23-000014-index.html", "eps": null, "revenue": { "value": 2166654000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-31", "end": "2023-07-29", "filed": "2023-10-11", "accession": "0000103595-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359523000014/0000103595-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49716000, "tag": "NetIncomeLoss", "start": "2022-07-31", "end": "2023-07-29", "filed": "2023-10-11", "accession": "0000103595-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359523000014/0000103595-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 104513000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-31", "end": "2023-07-29", "filed": "2023-10-11", "accession": "0000103595-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/103595/000010359523000014/0000103595-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CBAN", "source_ticker": "CBAN", "name": "COLONY BANKCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 20.03, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 28253000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000711669-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166926000007/0000711669-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -5545000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000711669-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166926000007/0000711669-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1354000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000711669-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166926000007/0000711669-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3735401000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000711669-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166926000007/0000711669-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3359481000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000711669-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166926000007/0000711669-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 375920000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000711669-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166926000007/0000711669-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 785000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000711669-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166926000007/0000711669-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17789688, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000711669-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166926000007/0000711669-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2368000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000711669-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166926000007/0000711669-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 711669, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000711669.json", "sha256": "9bf3b5ce0d5dbe83e2245d6b8e46ddfe1b1726c7e2b2ab852bf4f0b2df729722", "retrieved_at": "2026-10-17T22:51:03.015756+00:00", "raw_path": "data/raw/9bf3b5ce0d5dbe83e2245d6b8e46ddfe1b1726c7e2b2ab852bf4f0b2df729722.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166926000007/0000711669-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000711669-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166926000007/0000711669-26-000007-index.html", "eps": { "value": 1.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000711669-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166926000007/0000711669-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 28253000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000711669-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166926000007/0000711669-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17789688, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000711669-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166926000007/0000711669-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5545000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000711669-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166926000007/0000711669-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000711669-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166925000046/0000711669-25-000046-index.html", "eps": { "value": 1.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000711669-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166925000046/0000711669-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 23868000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000711669-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166925000046/0000711669-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17557743, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000711669-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166925000046/0000711669-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23401000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000711669-25-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166925000046/0000711669-25-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000711669-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166924000046/0000711669-24-000046-index.html", "eps": { "value": 1.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000711669-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166924000046/0000711669-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 21747000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000711669-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166924000046/0000711669-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17578294, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000711669-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166924000046/0000711669-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20983000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000711669-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166924000046/0000711669-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000711669-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166923000041/0000711669-23-000041-index.html", "eps": { "value": 1.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000711669-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166923000041/0000711669-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 19542000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000711669-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166923000041/0000711669-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17191079, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000711669-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166923000041/0000711669-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49741000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000711669-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/711669/000071166923000041/0000711669-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ABR", "source_ticker": "ABR", "name": "ARBOR REALTY TRUST REIT", "group": "Financials", "weight_percent": 0.01, "holding_price": 2.8, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "operating_income": { "value": 176608000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 372381000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 14494903000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11427750000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2953353000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 482875000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13789000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 209733331, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 70518000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 2007000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4931405000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3067110000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2368357000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 53586000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 154336000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1253986, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 4931405000.0, 3067110000.0, 2368357000.0, 53586000.0, 500000000.0 ], "thereafter": 154336000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001253986.json", "sha256": "90e87afdf6869ed20d7914ba6b4866fd1528cfe32df260ea75d3b415e99810f2", "retrieved_at": "2026-10-17T22:51:03.348308+00:00", "raw_path": "data/raw/90e87afdf6869ed20d7914ba6b4866fd1528cfe32df260ea75d3b415e99810f2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "eps": { "value": 0.56, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": { "value": 209733331, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 372381000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001253986-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000125398626000019/0001253986-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007183", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000162828025007183/0001628280-25-007183-index.html", "eps": { "value": 1.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007183", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000162828025007183/0001628280-25-007183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": { "value": 205526610, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007183", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000162828025007183/0001628280-25-007183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 461517000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007183", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000162828025007183/0001628280-25-007183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001628280-24-005456", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000162828024005456/0001628280-24-005456-index.html", "eps": { "value": 1.75, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001628280-24-005456", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000162828024005456/0001628280-24-005456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": { "value": 218843613, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001628280-24-005456", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000162828024005456/0001628280-24-005456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 235857000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001628280-24-005456", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000162828024005456/0001628280-24-005456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001104659-23-023097", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000110465923023097/0001104659-23-023097-index.html", "eps": { "value": 1.67, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001104659-23-023097", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000110465923023097/0001104659-23-023097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": { "value": 199112630, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001104659-23-023097", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000110465923023097/0001104659-23-023097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1099649000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001104659-23-023097", "source_url": "https://www.sec.gov/Archives/edgar/data/1253986/000110465923023097/0001104659-23-023097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NXRT", "source_ticker": "NXRT", "name": "NEXPOINT RESIDENTIAL TRUST INC", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 18.57, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 251281000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 27932000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32027000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 83589000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1886419000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1585995000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 295496000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 13704000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 60735000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9883000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25390000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7657000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 123817000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1469425000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11115842423422384, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.45989956367827445, "share_based_compensation_to_revenue": 0.039330470668295654, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1620393, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, 123817000.0, null, null ], "thereafter": 1469425000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001620393.json", "sha256": "a0f315b45190b49c4abc1936a76e620a3853bb7126b5831603a93d500fc70ee4", "retrieved_at": "2026-10-17T22:51:03.657795+00:00", "raw_path": "data/raw/a0f315b45190b49c4abc1936a76e620a3853bb7126b5831603a93d500fc70ee4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "eps": { "value": -1.26, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 251281000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32027000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25390000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83589000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-077343", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000119312526077343/0001193125-26-077343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027741", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000095017025027741/0000950170-25-027741-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027741", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000095017025027741/0000950170-25-027741-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 259701000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027741", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000095017025027741/0000950170-25-027741-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1110000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027741", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000095017025027741/0000950170-25-027741-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26246000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027741", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000095017025027741/0000950170-25-027741-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73573000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027741", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000095017025027741/0000950170-25-027741-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021143", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000095017024021143/0000950170-24-021143-index.html", "eps": { "value": 1.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021143", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000095017024021143/0000950170-24-021143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 277526000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021143", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000095017024021143/0000950170-24-021143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44264000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021143", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000095017024021143/0000950170-24-021143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26245000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021143", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000095017024021143/0000950170-24-021143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 96581000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021143", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000095017024021143/0000950170-24-021143-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002337", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000156459023002337/0001564590-23-002337-index.html", "eps": { "value": -0.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002337", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000156459023002337/0001564590-23-002337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 263952000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002337", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000156459023002337/0001564590-23-002337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9260000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002337", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000156459023002337/0001564590-23-002337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25610000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002337", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000156459023002337/0001564590-23-002337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 79096000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002337", "source_url": "https://www.sec.gov/Archives/edgar/data/1620393/000156459023002337/0001564590-23-002337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RGNX", "source_ticker": "RGNX", "name": "REGENXBIO", "group": "Health Care", "weight_percent": 0.01, "holding_price": 7.16, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 170441000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -161198000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -193878000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -123963000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2414000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 453032000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 350299000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 102733000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 34466000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34563000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 281281000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 118095000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51573000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.9457700905298607, "free_cash_flow": -126377000.0, "free_cash_flow_margin": -0.7414706555347599, "capex_intensity": 0.01416325884030251, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.2027857147047952, "current_ratio": 2.3818197214107286, "cash_runway_years": 0.278034574832813, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1590877, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001590877.json", "sha256": "c452a51cd3fecbd1ce9c22985c794a5a8dd5a7ad550b009f5a69eb65cead4933", "retrieved_at": "2026-10-17T22:51:04.308320+00:00", "raw_path": "data/raw/c452a51cd3fecbd1ce9c22985c794a5a8dd5a7ad550b009f5a69eb65cead4933.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "eps": { "value": -3.76, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 170441000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -193878000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51573000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -123963000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094013", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000119312526094013/0001193125-26-094013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038770", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017025038770/0000950170-25-038770-index.html", "eps": { "value": -4.59, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038770", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017025038770/0000950170-25-038770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 83328000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038770", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017025038770/0000950170-25-038770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -227102000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038770", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017025038770/0000950170-25-038770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49509000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038770", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017025038770/0000950170-25-038770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -173125000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038770", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017025038770/0000950170-25-038770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021161", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017024021161/0000950170-24-021161-index.html", "eps": { "value": -6.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021161", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017024021161/0000950170-24-021161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 90242000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021161", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017024021161/0000950170-24-021161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -263494000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021161", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017024021161/0000950170-24-021161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43734000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021161", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017024021161/0000950170-24-021161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -218407000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021161", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017024021161/0000950170-24-021161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005085", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017023005085/0000950170-23-005085-index.html", "eps": { "value": -6.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005085", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017023005085/0000950170-23-005085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 112724000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005085", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017023005085/0000950170-23-005085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -280321000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005085", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017023005085/0000950170-23-005085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43152000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005085", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017023005085/0000950170-23-005085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -207488000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005085", "source_url": "https://www.sec.gov/Archives/edgar/data/1590877/000095017023005085/0000950170-23-005085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BMRC", "source_ticker": "BMRC", "name": "BANK OF MARIN BANCORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 26.39, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -35675000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001403475-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347526000018/0001403475-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 39076000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001403475-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347526000018/0001403475-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1819000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001403475-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347526000018/0001403475-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3904778000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001403475-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347526000018/0001403475-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3510124000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001403475-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347526000018/0001403475-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 394654000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001403475-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347526000018/0001403475-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 815000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001403475-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347526000018/0001403475-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15942000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001403475-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347526000018/0001403475-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1403475, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001403475.json", "sha256": "1a11373b23a5b0b8c3a0df589c5f798a348ccd15239e21bb20c32f1d9bc27001", "retrieved_at": "2026-10-17T22:51:04.868084+00:00", "raw_path": "data/raw/1a11373b23a5b0b8c3a0df589c5f798a348ccd15239e21bb20c32f1d9bc27001.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347526000018/0001403475-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001403475-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347526000018/0001403475-26-000018-index.html", "eps": { "value": -2.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001403475-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347526000018/0001403475-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -35675000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001403475-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347526000018/0001403475-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15942000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001403475-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347526000018/0001403475-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39076000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001403475-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347526000018/0001403475-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001403475-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347525000026/0001403475-25-000026-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001403475-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347525000026/0001403475-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -8409000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001403475-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347525000026/0001403475-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16042000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001403475-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347525000026/0001403475-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28365000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001403475-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347525000026/0001403475-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001403475-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347524000012/0001403475-24-000012-index.html", "eps": { "value": 1.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001403475-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347524000012/0001403475-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 19895000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001403475-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347524000012/0001403475-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16026000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001403475-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347524000012/0001403475-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35659000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001403475-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347524000012/0001403475-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001403475-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347523000015/0001403475-23-000015-index.html", "eps": { "value": 2.92, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001403475-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347523000015/0001403475-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 46586000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001403475-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347523000015/0001403475-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15969000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001403475-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347523000015/0001403475-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55277000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001403475-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1403475/000140347523000015/0001403475-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CRNC", "source_ticker": "CRNC", "name": "CERENCE", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 9.17, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 251781000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -2291000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18714000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 61173000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14356000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 630591000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 479915000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 150676000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 199693000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27351000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 190757000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 101190000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43180000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2879000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 2380000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 210000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.009099177459776552, "free_cash_flow": 46817000.0, "free_cash_flow_margin": 0.1859433396483452, "capex_intensity": 0.05701780515606817, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.10863011903201591, "current_ratio": 1.8851368712323353, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1768267, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 210000000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001768267.json", "sha256": "c518b471aa1320f0639bd2dda64dc40e15871eb4e08181484bd4c1d202904fc7", "retrieved_at": "2026-10-17T22:51:04.852736+00:00", "raw_path": "data/raw/c518b471aa1320f0639bd2dda64dc40e15871eb4e08181484bd4c1d202904fc7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "eps": { "value": -0.43, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 251781000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18714000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43180000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61173000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-20", "accession": "0001628280-25-053372", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000162828025053372/0001628280-25-053372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-25", "accession": "0000950170-24-130642", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017024130642/0000950170-24-130642-index.html", "eps": { "value": -14.12, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-25", "accession": "0000950170-24-130642", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017024130642/0000950170-24-130642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 331504000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-25", "accession": "0000950170-24-130642", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017024130642/0000950170-24-130642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -588078000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-25", "accession": "0000950170-24-130642", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017024130642/0000950170-24-130642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41642000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-25", "accession": "0000950170-24-130642", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017024130642/0000950170-24-130642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17196000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-25", "accession": "0000950170-24-130642", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017024130642/0000950170-24-130642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-29", "accession": "0000950170-23-066654", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017023066654/0000950170-23-066654-index.html", "eps": { "value": -1.4, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0000950170-23-066654", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017023066654/0000950170-23-066654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 294475000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0000950170-23-066654", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017023066654/0000950170-23-066654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -56254000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0000950170-23-066654", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017023066654/0000950170-23-066654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40215000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0000950170-23-066654", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017023066654/0000950170-23-066654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7498000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0000950170-23-066654", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017023066654/0000950170-23-066654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-29", "accession": "0000950170-22-025785", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017022025785/0000950170-22-025785-index.html", "eps": { "value": -7.93, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-29", "accession": "0000950170-22-025785", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017022025785/0000950170-22-025785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 327891000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-29", "accession": "0000950170-22-025785", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017022025785/0000950170-22-025785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -310826000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-29", "accession": "0000950170-22-025785", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017022025785/0000950170-22-025785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39187000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-29", "accession": "0000950170-22-025785", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017022025785/0000950170-22-025785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2138000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-29", "accession": "0000950170-22-025785", "source_url": "https://www.sec.gov/Archives/edgar/data/1768267/000095017022025785/0000950170-22-025785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACRS", "source_ticker": "ACRS", "name": "ACLARIS THERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 3.49, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 7826000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -76375000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -64923000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -47113000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 111000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 160460000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 57378000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 103082000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 19960000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 454000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12384000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 96316000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 28645000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 122564741, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -9.759136212624584, "free_cash_flow": -47224000.0, "free_cash_flow_margin": -6.034244824942499, "capex_intensity": 0.014183490927676973, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.5824175824175823, "current_ratio": 3.3624018153255366, "cash_runway_years": 0.42366225882452824, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1557746, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001557746.json", "sha256": "bd067eca359ab7483085dcfaa0c6599f7d43a04b28cd32e29ba3aeb93594e610", "retrieved_at": "2026-10-17T22:51:05.226247+00:00", "raw_path": "data/raw/bd067eca359ab7483085dcfaa0c6599f7d43a04b28cd32e29ba3aeb93594e610.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "eps": { "value": -0.53, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7826000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -64923000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 122564741, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -47113000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020540", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000110465926020540/0001104659-26-020540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001819", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837025001819/0001558370-25-001819-index.html", "eps": { "value": -1.71, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001819", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837025001819/0001558370-25-001819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18720000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001819", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837025001819/0001558370-25-001819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -132065000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001819", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837025001819/0001558370-25-001819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77296665, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001819", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837025001819/0001558370-25-001819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -20075000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001819", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837025001819/0001558370-25-001819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001753", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837024001753/0001558370-24-001753-index.html", "eps": { "value": -1.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001753", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837024001753/0001558370-24-001753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31249000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001753", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837024001753/0001558370-24-001753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -88481000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001753", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837024001753/0001558370-24-001753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69808855, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001753", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837024001753/0001558370-24-001753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -78325000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001558370-24-001753", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837024001753/0001558370-24-001753-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001829", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837023001829/0001558370-23-001829-index.html", "eps": { "value": -1.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001829", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837023001829/0001558370-23-001829-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 29752000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001829", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837023001829/0001558370-23-001829-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -86908000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001829", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837023001829/0001558370-23-001829-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65213944, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001829", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837023001829/0001558370-23-001829-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -67567000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001829", "source_url": "https://www.sec.gov/Archives/edgar/data/1557746/000155837023001829/0001558370-23-001829-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AEBI", "source_ticker": "AEBI", "name": "AEBI SCHMIDT HOLDING AG", "group": "Industrials", "weight_percent": 0.01, "holding_price": 11.22, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1526625000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 73066000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9739000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 8972000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14205000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2008279000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1193328000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 814901000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 98512000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 548050000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 46908000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 44200000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7191000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 877730000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 461254000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58784000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 46908000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 36121000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 35444000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 36366000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 380318000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 59801000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.047861131581102105, "free_cash_flow": -5233000.0, "free_cash_flow_margin": -0.003427822811757963, "capex_intensity": 0.009304839105870794, "cfo_to_positive_net_income": 0.9212444809528699, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0047103905674281505, "current_ratio": 1.9029211670793098, "cash_runway_years": null, "near_term_maturity_to_cash": 0.47616534026311513 }, "observation_status": "sec-xbrl-unreviewed", "cik": 2048519, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 46908000.0, 36121000.0, 35444000.0, 36366000.0, 380318000.0 ], "thereafter": 59801000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002048519.json", "sha256": "30dd2d2eefbc8d3a6f2d9c4e9500e7a20ad727bf35fa0c20c6839b267d1c53ee", "retrieved_at": "2026-10-17T22:51:05.321401+00:00", "raw_path": "data/raw/30dd2d2eefbc8d3a6f2d9c4e9500e7a20ad727bf35fa0c20c6839b267d1c53ee.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1526625000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9739000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58784000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8972000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "eps": { "value": 0.76, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1085958000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30682000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40364000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 68770000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "eps": { "value": 0.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1015572000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11199000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40342000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30090000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019616", "source_url": "https://www.sec.gov/Archives/edgar/data/2048519/000162828026019616/0001628280-26-019616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CCOI", "source_ticker": "CCOI", "name": "COGENT COMMUNICATIONS HOLDINGS", "group": "Communication", "weight_percent": 0.01, "holding_price": 8.35, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 975766000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -101073000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -182174000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -10579000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 187569000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3099784000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3163632000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -63848000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 148515000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 270181000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 450581000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 220841000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47928826, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 16686000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 750000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 206000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 174400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 600000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.10358323614473142, "free_cash_flow": -198148000.0, "free_cash_flow_margin": -0.20306917847106787, "capex_intensity": 0.19222743977551995, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.040295959536499, "cash_runway_years": 14.038661499196522, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1158324, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, 750000000.0, null, 206000000.0, 174400000.0 ], "thereafter": 600000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001158324.json", "sha256": "e35937c54c92f4b343ec7c3a65fdbb2a43b6d7d2108167a54028990135aafe0e", "retrieved_at": "2026-10-17T22:51:06.098541+00:00", "raw_path": "data/raw/e35937c54c92f4b343ec7c3a65fdbb2a43b6d7d2108167a54028990135aafe0e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "eps": { "value": -3.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 975766000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -182174000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47928826, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10579000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-017968", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465926017968/0001104659-26-017968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001410578-25-000226", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000141057825000226/0001410578-25-000226-index.html", "eps": { "value": -4.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001410578-25-000226", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000141057825000226/0001410578-25-000226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1036104000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001410578-25-000226", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000141057825000226/0001410578-25-000226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 47627873, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001410578-25-000226", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000141057825000226/0001410578-25-000226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8645000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001410578-25-000226", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000141057825000226/0001410578-25-000226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001410578-24-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000141057824000091/0001410578-24-000091-index.html", "eps": { "value": 26.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001410578-24-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000141057824000091/0001410578-24-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 940922000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001410578-24-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000141057824000091/0001410578-24-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 47837512, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001410578-24-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000141057824000091/0001410578-24-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17345000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001410578-24-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000141057824000091/0001410578-24-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001104659-23-025123", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465923025123/0001104659-23-025123-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001104659-23-025123", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465923025123/0001104659-23-025123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 599604000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001104659-23-025123", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465923025123/0001104659-23-025123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 47207298, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001104659-23-025123", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465923025123/0001104659-23-025123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 173707000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001104659-23-025123", "source_url": "https://www.sec.gov/Archives/edgar/data/1158324/000110465923025123/0001104659-23-025123-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DIN", "source_ticker": "DIN", "name": "DINE BRANDS GLOBAL", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 33.0, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 879300000, "tag": "Revenues", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17100000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 89000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 35600000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1737700000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2011500000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -273900000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 128200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1188200000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 42900000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13200000, "tag": "ShareBasedCompensation", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 351800000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 365600000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 60700000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 53400000.0, "free_cash_flow_margin": 0.06073012623677926, "capex_intensity": 0.0404867508245195, "cfo_to_positive_net_income": 5.204678362573099, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01501194131695667, "current_ratio": 0.962253829321663, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 49754, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000049754.json", "sha256": "424483354bcac5fc857a279819f797dfcc26155e856aad94d5d98d74a5a5a785", "retrieved_at": "2026-10-17T22:51:06.408612+00:00", "raw_path": "data/raw/424483354bcac5fc857a279819f797dfcc26155e856aad94d5d98d74a5a5a785.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "eps": { "value": 1.11, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 879300000, "tag": "Revenues", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17100000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010259", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828025010259/0001628280-25-010259-index.html", "eps": { "value": 4.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010259", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828025010259/0001628280-25-010259-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 812306000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010259", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828025010259/0001628280-25-010259-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64890000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010259", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828025010259/0001628280-25-010259-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14931000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010259", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828025010259/0001628280-25-010259-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 108160000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010259", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828025010259/0001628280-25-010259-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "eps": { "value": 4.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 812300000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-29", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64900000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 108200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2026-02-25", "accession": "0001628280-26-011393", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828026011393/0001628280-26-011393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007397", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828024007397/0001628280-24-007397-index.html", "eps": { "value": 6.22, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007397", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828024007397/0001628280-24-007397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 831068000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007397", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828024007397/0001628280-24-007397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 97176000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007397", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828024007397/0001628280-24-007397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15242000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007397", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828024007397/0001628280-24-007397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 131140000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007397", "source_url": "https://www.sec.gov/Archives/edgar/data/49754/000162828024007397/0001628280-24-007397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WLFC", "source_ticker": "WLFC", "name": "WILLIS LEASE FINANCE", "group": "Industrials", "weight_percent": 0.01, "holding_price": 38.45, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 569223000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 144398000, "tag": "OperatingIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 108612000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 284406000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 15631000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3297196000, "tag": "Assets", "start": null, "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2684736000, "tag": "Liabilities", "start": null, "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 549338000, "tag": "StockholdersEquity", "start": null, "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 9110000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 104764000, "tag": "InterestAndDebtExpense", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 92460000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29247000, "tag": "ShareBasedCompensation", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6804000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 11580000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 70690000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 269922000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 192331000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 238289000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1465942000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 55552000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.25367562449163156, "free_cash_flow": 268775000.0, "free_cash_flow_margin": 0.47217874189904485, "capex_intensity": 0.027460239660027794, "cfo_to_positive_net_income": 2.6185504364158656, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.3783169791149632, "share_based_compensation_to_revenue": 0.051380566140159484, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 7.7596048298573 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1018164, "fiscal_year": "2024", "fiscal_end": "2024-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 70690000.0, 269922000.0, 192331000.0, 238289000.0, 1465942000.0 ], "thereafter": 55552000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001018164.json", "sha256": "8e617d10d7fd9a4fffa55e7b500f857ced0514872217649a62f6993f201b9aec", "retrieved_at": "2026-10-17T22:51:06.716206+00:00", "raw_path": "data/raw/8e617d10d7fd9a4fffa55e7b500f857ced0514872217649a62f6993f201b9aec.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "earnings": { "annual_history": [ { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "eps": { "value": 15.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 569223000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 108612000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6804000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 284406000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001018164-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816425000027/0001018164-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001018164-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816424000013/0001018164-24-000013-index.html", "eps": { "value": 6.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001018164-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816424000013/0001018164-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 418555000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001018164-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816424000013/0001018164-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43781000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001018164-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816424000013/0001018164-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6481000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001018164-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816424000013/0001018164-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 229737000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001018164-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816424000013/0001018164-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001018164-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816423000006/0001018164-23-000006-index.html", "eps": { "value": 0.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001018164-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816423000006/0001018164-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 311927000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001018164-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816423000006/0001018164-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5439000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001018164-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816423000006/0001018164-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6297000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001018164-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816423000006/0001018164-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 144424000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001018164-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816423000006/0001018164-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2021-12-31", "filed": "2022-03-14", "accession": "0001018164-22-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816422000007/0001018164-22-000007-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-03-14", "accession": "0001018164-22-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816422000007/0001018164-22-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 274202000, "tag": "Revenues", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-03-14", "accession": "0001018164-22-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816422000007/0001018164-22-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3352000, "tag": "NetIncomeLoss", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-03-14", "accession": "0001018164-22-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816422000007/0001018164-22-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6346000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-03-14", "accession": "0001018164-22-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816422000007/0001018164-22-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90658000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-03-14", "accession": "0001018164-22-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1018164/000101816422000007/0001018164-22-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GTN", "source_ticker": "GTN", "name": "GRAY MEDIA INC", "group": "Communication", "weight_percent": 0.01, "holding_price": 4.46, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3095000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 392000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -85000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 289000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 108000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 10440000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7635000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 2155000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 368000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 5742000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 22000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 656000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 516000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 2000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 739000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1135000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 790000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 3144000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.12665589660743135, "free_cash_flow": 181000000.0, "free_cash_flow_margin": 0.05848142164781906, "capex_intensity": 0.03489499192245557, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007108239095315024, "current_ratio": 1.2713178294573644, "cash_runway_years": null, "near_term_maturity_to_cash": 0.005434782608695652 }, "observation_status": "sec-xbrl-unreviewed", "cik": 43196, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2000000.0, 0.0, 739000000.0, 1135000000.0, 790000000.0 ], "thereafter": 3144000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000043196.json", "sha256": "8a64f368ed1b1267b735b0a9b467d4409fc3b6fb620a8776027e684f9ea1ffdc", "retrieved_at": "2026-10-17T22:51:06.889371+00:00", "raw_path": "data/raw/8a64f368ed1b1267b735b0a9b467d4409fc3b6fb620a8776027e684f9ea1ffdc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "eps": { "value": -1.41, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3095000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -85000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 289000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005803", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774926005803/0001437749-26-005803-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005406", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774925005406/0001437749-25-005406-index.html", "eps": { "value": 3.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005406", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774925005406/0001437749-25-005406-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3644000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005406", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774925005406/0001437749-25-005406-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 375000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005406", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774925005406/0001437749-25-005406-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005406", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774925005406/0001437749-25-005406-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 751000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001437749-25-005406", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774925005406/0001437749-25-005406-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005295", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774924005295/0001437749-24-005295-index.html", "eps": { "value": -1.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005295", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774924005295/0001437749-24-005295-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3281000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005295", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774924005295/0001437749-24-005295-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -76000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005295", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774924005295/0001437749-24-005295-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005295", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774924005295/0001437749-24-005295-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 648000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001437749-24-005295", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774924005295/0001437749-24-005295-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004505", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774923004505/0001437749-23-004505-index.html", "eps": { "value": 4.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004505", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774923004505/0001437749-23-004505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3676000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004505", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774923004505/0001437749-23-004505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 455000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004505", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774923004505/0001437749-23-004505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004505", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774923004505/0001437749-23-004505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 829000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004505", "source_url": "https://www.sec.gov/Archives/edgar/data/43196/000143774923004505/0001437749-23-004505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NGVC", "source_ticker": "NGVC", "name": "NATURAL GROCERS BY VITAMIN COTTAGE", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 30.6, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1330836000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 61990000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46444000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 55304000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 31201000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 670504000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 458109000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 212395000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 17116000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 3063000, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 31814000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3960000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 168075000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 158783000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23255274, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.046579743860250246, "free_cash_flow": 24103000.0, "free_cash_flow_margin": 0.01811117222557851, "capex_intensity": 0.023444661851648136, "cfo_to_positive_net_income": 1.1907673757643613, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 20.238328436173685, "share_based_compensation_to_revenue": 0.0029755732486948052, "current_ratio": 1.0585201186525006, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1547459, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001547459.json", "sha256": "5f22ec6477e31a79cb3723bcb0531ad372be1304137f52c94b5d76e62553c7d5", "retrieved_at": "2026-10-17T22:51:07.272913+00:00", "raw_path": "data/raw/5f22ec6477e31a79cb3723bcb0531ad372be1304137f52c94b5d76e62553c7d5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "eps": { "value": 2, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1330836000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46444000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23255274, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55304000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001437749-25-037556", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774925037556/0001437749-25-037556-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-12", "accession": "0001437749-24-037351", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774924037351/0001437749-24-037351-index.html", "eps": { "value": 1.47, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-12", "accession": "0001437749-24-037351", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774924037351/0001437749-24-037351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1241585000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-12", "accession": "0001437749-24-037351", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774924037351/0001437749-24-037351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33935000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-12", "accession": "0001437749-24-037351", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774924037351/0001437749-24-037351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23083903, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-12", "accession": "0001437749-24-037351", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774924037351/0001437749-24-037351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73760000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-12", "accession": "0001437749-24-037351", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774924037351/0001437749-24-037351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-12-07", "accession": "0001437749-23-033880", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774923033880/0001437749-23-033880-index.html", "eps": { "value": 1.02, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-07", "accession": "0001437749-23-033880", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774923033880/0001437749-23-033880-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1140568000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-07", "accession": "0001437749-23-033880", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774923033880/0001437749-23-033880-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23243000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-07", "accession": "0001437749-23-033880", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774923033880/0001437749-23-033880-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22834316, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-07", "accession": "0001437749-23-033880", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774923033880/0001437749-23-033880-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64606000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-07", "accession": "0001437749-23-033880", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774923033880/0001437749-23-033880-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-08", "accession": "0001437749-22-028744", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774922028744/0001437749-22-028744-index.html", "eps": { "value": 0.94, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-08", "accession": "0001437749-22-028744", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774922028744/0001437749-22-028744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1089625000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-08", "accession": "0001437749-22-028744", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774922028744/0001437749-22-028744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21365000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-08", "accession": "0001437749-22-028744", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774922028744/0001437749-22-028744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22816614, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-08", "accession": "0001437749-22-028744", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774922028744/0001437749-22-028744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39693000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-08", "accession": "0001437749-22-028744", "source_url": "https://www.sec.gov/Archives/edgar/data/1547459/000143774922028744/0001437749-22-028744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OLP", "source_ticker": "OLP", "name": "ONE LIBERTY PROPERTIES REIT INC", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 22.13, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "operating_income": { "value": 47909000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25474000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 37520000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 857570000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 557773000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 299603000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 14434000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 27196000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5333000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20912000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.4728743032111171, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 712770, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000712770.json", "sha256": "b6d9f7ee8ed8628c14fcf43f362a7c5b4900c25be6a534fb939490215fe46e56", "retrieved_at": "2026-10-17T22:51:07.835141+00:00", "raw_path": "data/raw/b6d9f7ee8ed8628c14fcf43f362a7c5b4900c25be6a534fb939490215fe46e56.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "eps": { "value": 1.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 25474000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20912000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37520000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000110465926024579/0001104659-26-024579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002406", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000155837025002406/0001558370-25-002406-index.html", "eps": { "value": 1.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002406", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000155837025002406/0001558370-25-002406-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 30417000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002406", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000155837025002406/0001558370-25-002406-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20722000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002406", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000155837025002406/0001558370-25-002406-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39059000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002406", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000155837025002406/0001558370-25-002406-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000155837024002579/0001558370-24-002579-index.html", "eps": { "value": 1.38, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000155837024002579/0001558370-24-002579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 29614000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000155837024002579/0001558370-24-002579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20556000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000155837024002579/0001558370-24-002579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46053000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002579", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000155837024002579/0001558370-24-002579-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003726", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000155837023003726/0001558370-23-003726-index.html", "eps": { "value": 1.99, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003726", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000155837023003726/0001558370-23-003726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 42177000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003726", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000155837023003726/0001558370-23-003726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20453000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003726", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000155837023003726/0001558370-23-003726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44197000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003726", "source_url": "https://www.sec.gov/Archives/edgar/data/712770/000155837023003726/0001558370-23-003726-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CLYM", "source_ticker": "CLYM", "name": "CLIMB BIO INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 10.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -67883000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59851000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -54356000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 186000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 167744000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7269000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 160475000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 35685000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 97000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8054000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 105849000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 6984000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67812145, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -54542000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 15.155927835051546, "cash_runway_years": 0.6565052616086541, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1768446, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001768446.json", "sha256": "9a2ce803ada3a37f31537ccb7e58d08c3afb66661a65e5adc2bfadd355f5e4c9", "retrieved_at": "2026-10-17T22:51:07.857759+00:00", "raw_path": "data/raw/9a2ce803ada3a37f31537ccb7e58d08c3afb66661a65e5adc2bfadd355f5e4c9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "eps": { "value": -0.88, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -59851000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67812145, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -54356000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092546", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000119312526092546/0001193125-26-092546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044350", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000095017025044350/0000950170-25-044350-index.html", "eps": { "value": -1.53, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044350", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000095017025044350/0000950170-25-044350-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -73897000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044350", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000095017025044350/0000950170-25-044350-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48163301, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044350", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000095017025044350/0000950170-25-044350-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15562000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044350", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000095017025044350/0000950170-25-044350-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038023", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000095017024038023/0000950170-24-038023-index.html", "eps": { "value": -1.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038023", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000095017024038023/0000950170-24-038023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -35119000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038023", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000095017024038023/0000950170-24-038023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26987122, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038023", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000095017024038023/0000950170-24-038023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -20599000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038023", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000095017024038023/0000950170-24-038023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006279", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000095017023006279/0000950170-23-006279-index.html", "eps": { "value": -1.72, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006279", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000095017023006279/0000950170-23-006279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -45244000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006279", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000095017023006279/0000950170-23-006279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26311554, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006279", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000095017023006279/0000950170-23-006279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37369000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006279", "source_url": "https://www.sec.gov/Archives/edgar/data/1768446/000095017023006279/0000950170-23-006279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OPRT", "source_ticker": "OPRT", "name": "OPORTUN FINANCIAL CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 9.21, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 19465000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001538716-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25246000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001538716-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 413409000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001538716-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3257856000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001538716-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2867774000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001538716-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 390082000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001538716-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 105525000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001538716-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10686000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001538716-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47858631, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001538716-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1538716, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001538716.json", "sha256": "92efa659f93ff2e4ddb35d610d4b7c58e4ee2be04b588dd0d0e2ecc2a1b0afbc", "retrieved_at": "2026-10-17T22:51:08.065047+00:00", "raw_path": "data/raw/92efa659f93ff2e4ddb35d610d4b7c58e4ee2be04b588dd0d0e2ecc2a1b0afbc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001538716-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "eps": { "value": 0.53, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001538716-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19465000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001538716-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25246000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001538716-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47858631, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001538716-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 413409000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001538716-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871626000015/0001538716-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001538716-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871625000013/0001538716-25-000013-index.html", "eps": { "value": -1.95, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001538716-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871625000013/0001538716-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 22668000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001538716-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871625000013/0001538716-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78682000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001538716-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871625000013/0001538716-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40356025, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001538716-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871625000013/0001538716-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 393522000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001538716-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871625000013/0001538716-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001538716-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871624000032/0001538716-24-000032-index.html", "eps": { "value": -4.88, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001538716-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871624000032/0001538716-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 25569000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001538716-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871624000032/0001538716-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -179951000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001538716-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871624000032/0001538716-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36875950, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001538716-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871624000032/0001538716-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 392765000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001538716-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871624000032/0001538716-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001538716-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871623000035/0001538716-23-000035-index.html", "eps": { "value": -2.37, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001538716-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871623000035/0001538716-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31186000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001538716-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871623000035/0001538716-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -77744000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001538716-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871623000035/0001538716-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32825772, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001538716-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871623000035/0001538716-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 247875000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001538716-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1538716/000153871623000035/0001538716-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "XRN", "source_ticker": "XRN", "name": "CHIRON REAL ESTATE INC", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 31.33, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 148208000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 73610000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1242465000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 712400000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 509770000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 9084000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4496000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13379000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 6004000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 117000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 124000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 131000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 139000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 147000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 495000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03033574435927885, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.012879788639365918 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1533615, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 117000.0, 124000.0, 131000.0, 139000.0, 147000.0 ], "thereafter": 495000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001533615.json", "sha256": "89782e1e5ebfe1e389027e00d7b17e7cc3463412438f37f9813789e4f86cb3bd", "retrieved_at": "2026-10-17T22:51:08.387443+00:00", "raw_path": "data/raw/89782e1e5ebfe1e389027e00d7b17e7cc3463412438f37f9813789e4f86cb3bd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "eps": { "value": -0.91, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 148208000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 13379000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73610000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-021956", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000110465926021956/0001104659-26-021956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000155837025001938/0001558370-25-001938-index.html", "eps": { "value": 0.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000155837025001938/0001558370-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 138780000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000155837025001938/0001558370-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 65936000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000155837025001938/0001558370-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70046000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001938", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000155837025001938/0001558370-25-001938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002000", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000155837024002000/0001558370-24-002000-index.html", "eps": { "value": 0.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002000", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000155837024002000/0001558370-24-002000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 141049000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002000", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000155837024002000/0001558370-24-002000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 65550000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002000", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000155837024002000/0001558370-24-002000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 68440000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002000", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000155837024002000/0001558370-24-002000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002515", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000155837023002515/0001558370-23-002515-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002515", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000155837023002515/0001558370-23-002515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 137283000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002515", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000155837023002515/0001558370-23-002515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 65462000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002515", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000155837023002515/0001558370-23-002515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 76541000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002515", "source_url": "https://www.sec.gov/Archives/edgar/data/1533615/000155837023002515/0001558370-23-002515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OXM", "source_ticker": "OXM", "name": "OXFORD INDUSTRIES INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 27.88, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1477834000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -31284000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27889000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 119646000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 108339000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1308958000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 514837000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8129000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 116443000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15679000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 292446000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 265303000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14963000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1623000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 55216000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.02116881869005585, "free_cash_flow": 11307000.0, "free_cash_flow_margin": 0.00765106229793062, "capex_intensity": 0.07330931620195502, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01060944598649104, "current_ratio": 1.1023094348725797, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 75288, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000075288.json", "sha256": "4324bea54fdefa1df1be62f59861b80d70e6b61c76d902e8c4e4c324c697a690", "retrieved_at": "2026-10-17T22:51:08.804222+00:00", "raw_path": "data/raw/4324bea54fdefa1df1be62f59861b80d70e6b61c76d902e8c4e4c324c697a690.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "eps": { "value": -1.86, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1477834000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27889000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14963000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 119646000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-27", "accession": "0000075288-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528826000026/0000075288-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-03-31", "accession": "0000075288-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528825000033/0000075288-25-000033-index.html", "eps": { "value": 5.87, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-31", "accession": "0000075288-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528825000033/0000075288-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1516601000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-31", "accession": "0000075288-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528825000033/0000075288-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 92973000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-31", "accession": "0000075288-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528825000033/0000075288-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15827000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-31", "accession": "0000075288-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528825000033/0000075288-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 194032000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-31", "accession": "0000075288-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528825000033/0000075288-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-04-01", "accession": "0000075288-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528824000003/0000075288-24-000003-index.html", "eps": { "value": 3.82, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-01", "accession": "0000075288-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528824000003/0000075288-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1571475000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-01", "accession": "0000075288-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528824000003/0000075288-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 60703000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-01", "accession": "0000075288-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528824000003/0000075288-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15906000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-01", "accession": "0000075288-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528824000003/0000075288-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 244284000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-01", "accession": "0000075288-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528824000003/0000075288-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000075288-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528823000005/0000075288-23-000005-index.html", "eps": { "value": 10.19, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000075288-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528823000005/0000075288-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1411528000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000075288-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528823000005/0000075288-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 165735000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000075288-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528823000005/0000075288-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16259000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000075288-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528823000005/0000075288-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125610000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000075288-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/75288/000007528823000005/0000075288-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GLRE", "source_ticker": "GLRE", "name": "GREENLIGHT CAPITAL LTD CLASS A", "group": "Financials", "weight_percent": 0.01, "holding_price": 14.74, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 729777000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74832000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 210212000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2169783000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1461806000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 707977000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 111756000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7091000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34502525, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 9825000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1385613, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001385613.json", "sha256": "23959e634d3ed6f7a374625a3857a4f3d5c593ce4e868305f8fc52edfdc2073c", "retrieved_at": "2026-10-17T22:51:09.229839+00:00", "raw_path": "data/raw/23959e634d3ed6f7a374625a3857a4f3d5c593ce4e868305f8fc52edfdc2073c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "eps": { "value": 2.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 729777000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74832000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34502525, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 210212000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001385613-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561326000010/0001385613-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001385613-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561325000007/0001385613-25-000007-index.html", "eps": { "value": 1.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001385613-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561325000007/0001385613-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 696026000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001385613-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561325000007/0001385613-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42816000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001385613-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561325000007/0001385613-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34653453, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001385613-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561325000007/0001385613-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111504000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001385613-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561325000007/0001385613-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001385613-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561324000016/0001385613-24-000016-index.html", "eps": { "value": 2.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001385613-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561324000016/0001385613-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 667082000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001385613-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561324000016/0001385613-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 86830000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001385613-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561324000016/0001385613-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34797859, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001385613-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561324000016/0001385613-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7507000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001385613-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561324000016/0001385613-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001385613-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561323000012/0001385613-23-000012-index.html", "eps": { "value": 0.73, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001385613-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561323000012/0001385613-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 526683000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001385613-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561323000012/0001385613-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25342000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001385613-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561323000012/0001385613-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39769790, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001385613-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561323000012/0001385613-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31799000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001385613-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1385613/000138561323000012/0001385613-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FRBA", "source_ticker": "FRBA", "name": "FIRST BANK", "group": "Financials", "weight_percent": 0.01, "holding_price": 17.73, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "FRBA absent from current SEC directory; review identity manually" }, { "ticker": "CMCL", "source_ticker": "CMCL", "name": "CALEDONIA MINING PLC", "group": "Materials", "weight_percent": 0.01, "holding_price": 23.7, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "KIDS", "source_ticker": "KIDS", "name": "ORTHOPEDIATRICS CORP", "group": "Health Care", "weight_percent": 0.01, "holding_price": 22.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 236348000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -39238000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39648000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -4851000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11110000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 508630000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 162034000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 346596000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 19556000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 99818000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1866000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 21119000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17778000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 256419000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 46197000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23459425, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 1852000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2975000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 140000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 51034000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 50009000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.16601790579992215, "free_cash_flow": -15961000.0, "free_cash_flow_margin": -0.06753177517897338, "capex_intensity": 0.04700695584477127, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07521959144989591, "current_ratio": 5.550555230859147, "cash_runway_years": 4.03133374561946, "near_term_maturity_to_cash": 0.09470239312742892 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1425450, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1852000.0, 2975000.0, 140000.0, 51034000.0, 50009000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001425450.json", "sha256": "b44cec35ab25d49ecee7267ebf0a244054c4578c7e4c5d65f34a2bd8bfc555bc", "retrieved_at": "2026-10-17T22:51:09.629860+00:00", "raw_path": "data/raw/b44cec35ab25d49ecee7267ebf0a244054c4578c7e4c5d65f34a2bd8bfc555bc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "eps": { "value": -1.69, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 236348000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39648000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23459425, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -4851000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001425450-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545026000013/0001425450-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001425450-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545025000015/0001425450-25-000015-index.html", "eps": { "value": -1.64, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001425450-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545025000015/0001425450-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 204727000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001425450-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545025000015/0001425450-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37822000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001425450-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545025000015/0001425450-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23077704, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001425450-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545025000015/0001425450-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27048000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001425450-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545025000015/0001425450-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001425450-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545024000013/0001425450-24-000013-index.html", "eps": { "value": -0.92, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001425450-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545024000013/0001425450-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 148732000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001425450-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545024000013/0001425450-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20974000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001425450-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545024000013/0001425450-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22675477, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001425450-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545024000013/0001425450-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27046000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001425450-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545024000013/0001425450-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001425450-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545023000024/0001425450-23-000024-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001425450-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545023000024/0001425450-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 122289000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001425450-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545023000024/0001425450-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1258000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001425450-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545023000024/0001425450-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20947727, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001425450-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545023000024/0001425450-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -21766000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001425450-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1425450/000142545023000024/0001425450-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MYGN", "source_ticker": "MYGN", "name": "MYRIAD GENETICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 4.35, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 824500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -387200000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -365900000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 706600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 338600000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 368000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 149600000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 119900000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 35200000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 332600000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 133800000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.46961795027289266, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.042692540933899334, "current_ratio": 2.485799701046338, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 899923, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000899923.json", "sha256": "c3eafeff4dd551a90d16a39253ddb88b03cb419169f7bce5239bc051ac48cc07", "retrieved_at": "2026-10-17T22:51:09.992680+00:00", "raw_path": "data/raw/c3eafeff4dd551a90d16a39253ddb88b03cb419169f7bce5239bc051ac48cc07.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "eps": { "value": -3.95, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 824500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -365900000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0000899923-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992326000018/0000899923-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000899923-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992325000019/0000899923-25-000019-index.html", "eps": { "value": -1.41, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000899923-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992325000019/0000899923-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 837600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000899923-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992325000019/0000899923-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -127300000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000899923-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992325000019/0000899923-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000899923-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992325000019/0000899923-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000899923-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992325000019/0000899923-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000899923-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992324000018/0000899923-24-000018-index.html", "eps": { "value": -3.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000899923-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992324000018/0000899923-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 753200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000899923-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992324000018/0000899923-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -263300000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000899923-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992324000018/0000899923-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000899923-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992324000018/0000899923-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -110900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000899923-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992324000018/0000899923-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000899923-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992323000011/0000899923-23-000011-index.html", "eps": { "value": -1.39, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000899923-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992323000011/0000899923-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 678400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000899923-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992323000011/0000899923-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -112000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000899923-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992323000011/0000899923-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000899923-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992323000011/0000899923-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -106300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000899923-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/899923/000089992323000011/0000899923-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALOY", "source_ticker": "ALOY", "name": "REALLOYS INC", "group": "Materials", "weight_percent": 0.01, "holding_price": 6.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2431233, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437749-26-005114", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -4028290, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437749-26-005114", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4426116, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437749-26-005114", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -3160133, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437749-26-005114", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8686067, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437749-26-005114", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 5659378, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437749-26-005114", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5363, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437749-26-005114", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1365077, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437749-26-005114", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 69740, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437749-26-005114", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2872266, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437749-26-005114", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 1493022, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437749-26-005114", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.656891791119979, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.5614751856362594, "current_ratio": 0.024280480986092513, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1567900, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001567900.json", "sha256": "b68bca8389c02580ceceaa561bf493af581a8ec96f34d211d3c1cccb063d9b9e", "retrieved_at": "2026-10-17T22:51:10.391089+00:00", "raw_path": "data/raw/b68bca8389c02580ceceaa561bf493af581a8ec96f34d211d3c1cccb063d9b9e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437749-26-005114", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "eps": null, "revenue": { "value": 2431233, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437749-26-005114", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4426116, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437749-26-005114", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -3160133, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001437749-26-005114", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774926005114/0001437749-26-005114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001437749-25-008773", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774925008773/0001437749-25-008773-index.html", "eps": null, "revenue": { "value": 2566946, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001437749-25-008773", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774925008773/0001437749-25-008773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3471227, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001437749-25-008773", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774925008773/0001437749-25-008773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -705725, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001437749-25-008773", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774925008773/0001437749-25-008773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010302", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774924010302/0001437749-24-010302-index.html", "eps": null, "revenue": { "value": 3106026, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010302", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774924010302/0001437749-24-010302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4664455, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010302", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774924010302/0001437749-24-010302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -3166067, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010302", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774924010302/0001437749-24-010302-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001437749-23-010333", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774923010333/0001437749-23-010333-index.html", "eps": null, "revenue": { "value": 4959109, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001437749-23-010333", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774923010333/0001437749-23-010333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5019882, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001437749-23-010333", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774923010333/0001437749-23-010333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -4285039, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001437749-23-010333", "source_url": "https://www.sec.gov/Archives/edgar/data/1567900/000143774923010333/0001437749-23-010333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FNLC", "source_ticker": "FNLC", "name": "FIRST BANCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 33.8, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 34394000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 37814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3220000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3166303000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2883160000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 283143000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 92321000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 966000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11204567, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 916000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 282000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 765207, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000765207.json", "sha256": "4a66c0d3960cf9dcf22e5d2fa892bafda55de2b38b0652637da6186c64db3184", "retrieved_at": "2026-10-17T22:51:10.775665+00:00", "raw_path": "data/raw/4a66c0d3960cf9dcf22e5d2fa892bafda55de2b38b0652637da6186c64db3184.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "eps": { "value": 3.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 34394000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11204567, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-09-30", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-06-30", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-03-31", "filed": "2026-03-06", "accession": "0000765207-26-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/765207/000076520726000067/0000765207-26-000067-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EMBC", "source_ticker": "EMBC", "name": "EMBECTA", "group": "Health Care", "weight_percent": 0.01, "holding_price": 6.45, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1080400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 242100000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95400000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 191700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9300000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1090900000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -650600000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 225500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1388700000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 9500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 40700000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 31600000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 631400000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 261500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58915000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 9500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 9500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 9500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 688300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 700000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2240836727138097, "free_cash_flow": 182400000.0, "free_cash_flow_margin": 0.16882636060718254, "capex_intensity": 0.008607922991484634, "cfo_to_positive_net_income": 2.009433962264151, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.029248426508700482, "current_ratio": 2.41453154875717, "cash_runway_years": null, "near_term_maturity_to_cash": 0.04212860310421286 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1872789, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 9500000.0, 9500000.0, 9500000.0, 688300000.0, 700000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001872789.json", "sha256": "2e45b00e1f03466fc4f5ef4fa4709b889b5004d56c11c4a0cae8d55199f9f0a1", "retrieved_at": "2026-10-17T22:51:10.764225+00:00", "raw_path": "data/raw/2e45b00e1f03466fc4f5ef4fa4709b889b5004d56c11c4a0cae8d55199f9f0a1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "eps": { "value": 1.62, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1080400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95400000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58915000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 191700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001872789-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278925000036/0001872789-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-11", "accession": "0001872789-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278924000037/0001872789-24-000037-index.html", "eps": { "value": 1.34, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-11", "accession": "0001872789-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278924000037/0001872789-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1123100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-11", "accession": "0001872789-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278924000037/0001872789-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 78300000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-11", "accession": "0001872789-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278924000037/0001872789-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58326000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-11", "accession": "0001872789-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278924000037/0001872789-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-11", "accession": "0001872789-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278924000037/0001872789-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001872789-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278923000031/0001872789-23-000031-index.html", "eps": { "value": 1.22, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001872789-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278923000031/0001872789-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1120800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001872789-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278923000031/0001872789-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70400000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001872789-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278923000031/0001872789-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57758000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001872789-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278923000031/0001872789-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001872789-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278923000031/0001872789-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-22", "accession": "0001872789-22-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278922000024/0001872789-22-000024-index.html", "eps": { "value": 3.89, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-22", "accession": "0001872789-22-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278922000024/0001872789-22-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1129500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-22", "accession": "0001872789-22-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278922000024/0001872789-22-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 223600000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-22", "accession": "0001872789-22-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278922000024/0001872789-22-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57461000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-22", "accession": "0001872789-22-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278922000024/0001872789-22-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 412200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-22", "accession": "0001872789-22-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1872789/000187278922000024/0001872789-22-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AEVA", "source_ticker": "AEVA", "name": "AEVA TECHNOLOGIES", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 10.99, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 18079000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -127597000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -145428000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -115077000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4609000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 179701000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 166486000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 13215000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 72291000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21843000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 153525000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 35869000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57023024, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -7.057746556778583, "free_cash_flow": -119686000.0, "free_cash_flow_margin": -6.620167044637425, "capex_intensity": 0.25493666685104266, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.208197356048454, "current_ratio": 4.280158354010426, "cash_runway_years": 0.6281967725957402, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1789029, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001789029.json", "sha256": "3c26fec72a719c9a491f4c239e60639e5cfddaf1e795cccd25ac674f23f3f480", "retrieved_at": "2026-10-17T22:51:11.089256+00:00", "raw_path": "data/raw/3c26fec72a719c9a491f4c239e60639e5cfddaf1e795cccd25ac674f23f3f480.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "eps": { "value": -2.55, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18079000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -145428000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57023024, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -115077000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001193125-26-116518", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000119312526116518/0001193125-26-116518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-21", "accession": "0000950170-25-042849", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017025042849/0000950170-25-042849-index.html", "eps": { "value": -2.85, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0000950170-25-042849", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017025042849/0000950170-25-042849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9065000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0000950170-25-042849", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017025042849/0000950170-25-042849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -152261000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0000950170-25-042849", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017025042849/0000950170-25-042849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53359685, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0000950170-25-042849", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017025042849/0000950170-25-042849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -106913000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0000950170-25-042849", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017025042849/0000950170-25-042849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032299", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017024032299/0000950170-24-032299-index.html", "eps": { "value": -0.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032299", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017024032299/0000950170-24-032299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4312000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032299", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017024032299/0000950170-24-032299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -149333000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032299", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017024032299/0000950170-24-032299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 227060773, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032299", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017024032299/0000950170-24-032299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -118826000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032299", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017024032299/0000950170-24-032299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-24", "accession": "0000950170-23-009764", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017023009764/0000950170-23-009764-index.html", "eps": { "value": -0.68, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0000950170-23-009764", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017023009764/0000950170-23-009764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4192000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0000950170-23-009764", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017023009764/0000950170-23-009764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -147305000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0000950170-23-009764", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017023009764/0000950170-23-009764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 217307896, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0000950170-23-009764", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017023009764/0000950170-23-009764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -109911000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0000950170-23-009764", "source_url": "https://www.sec.gov/Archives/edgar/data/1789029/000095017023009764/0000950170-23-009764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ILPT", "source_ticker": "ILPT", "name": "INDUSTRIAL LOGISTICS PROPERTIES TR", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 6.89, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -66187000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 60672000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5189944000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4289246000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 489697000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 94812000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66006000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 451000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1419499000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 20224000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 20989000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 671778000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1273597000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 807949000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 14.971722988651226 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1717307, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1419499000.0, 20224000.0, 20989000.0, 671778000.0, 1273597000.0 ], "thereafter": 807949000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001717307.json", "sha256": "6e8ecb63d18e719b6ec303e411ab75437f3fdd9e4de299435015d65e55e594ab", "retrieved_at": "2026-10-17T22:51:11.397432+00:00", "raw_path": "data/raw/6e8ecb63d18e719b6ec303e411ab75437f3fdd9e4de299435015d65e55e594ab.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "eps": { "value": -1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -66187000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66006000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60672000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001717307-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730726000012/0001717307-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001717307-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730725000009/0001717307-25-000009-index.html", "eps": { "value": -1.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001717307-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730725000009/0001717307-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -95669000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001717307-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730725000009/0001717307-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65697000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001717307-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730725000009/0001717307-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1963000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001717307-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730725000009/0001717307-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001717307-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730724000010/0001717307-24-000010-index.html", "eps": { "value": -1.65, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001717307-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730724000010/0001717307-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -107989000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001717307-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730724000010/0001717307-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65430000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001717307-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730724000010/0001717307-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6059000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001717307-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730724000010/0001717307-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001717307-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730723000013/0001717307-23-000013-index.html", "eps": { "value": -3.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001717307-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730723000013/0001717307-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -226723000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001717307-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730723000013/0001717307-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65248000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001717307-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730723000013/0001717307-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83251000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001717307-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1717307/000171730723000013/0001717307-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CAPR", "source_ticker": "CAPR", "name": "CAPRICOR THERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 7.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -108142130, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -105043946, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -69811261, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2904461, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 355949294, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 50157149, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 305792145, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 287847312, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1889041, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 322939756, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 35836760, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46478416, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 237033938, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -72715722.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 9.011410518138359, "cash_runway_years": 4.123221782227942, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1133869, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001133869.json", "sha256": "b9f947143784aa2a5b7cc0470638338f21bd5664475f1be49c554014f98dbf5c", "retrieved_at": "2026-10-17T22:51:11.734557+00:00", "raw_path": "data/raw/b9f947143784aa2a5b7cc0470638338f21bd5664475f1be49c554014f98dbf5c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "eps": { "value": -2.26, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -105043946, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46478416, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -69811261, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001104659-26-029580", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000110465926029580/0001104659-26-029580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003707", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837025003707/0001558370-25-003707-index.html", "eps": { "value": -1.15, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003707", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837025003707/0001558370-25-003707-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 22270465, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003707", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837025003707/0001558370-25-003707-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -40467186, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003707", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837025003707/0001558370-25-003707-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35218628, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003707", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837025003707/0001558370-25-003707-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -39995742, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003707", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837025003707/0001558370-25-003707-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002861", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837024002861/0001558370-24-002861-index.html", "eps": { "value": -0.83, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002861", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837024002861/0001558370-24-002861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 25178066, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002861", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837024002861/0001558370-24-002861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22287542, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002861", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837024002861/0001558370-24-002861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26778360, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002861", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837024002861/0001558370-24-002861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25596545, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001558370-24-002861", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837024002861/0001558370-24-002861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001558370-23-004124", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837023004124/0001558370-23-004124-index.html", "eps": { "value": -1.18, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001558370-23-004124", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837023004124/0001558370-23-004124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2551469, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001558370-23-004124", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837023004124/0001558370-23-004124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29019532, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001558370-23-004124", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837023004124/0001558370-23-004124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24552688, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001558370-23-004124", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837023004124/0001558370-23-004124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4916637, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001558370-23-004124", "source_url": "https://www.sec.gov/Archives/edgar/data/1133869/000155837023004124/0001558370-23-004124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KARD", "source_ticker": "KARD", "name": "KARDIGAN INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 13.88, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "CPS", "source_ticker": "CPS", "name": "COOPER STANDARD HOLDINGS", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 21.48, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2740915000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 86602000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4165000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 64442000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1833174000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1924751000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -83488000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 191699000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 97975000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15248000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 881100000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 678397000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17862433, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 87077000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1011524000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2492000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 5721000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1691000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 5307000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03159601811803722, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005563105751181631, "current_ratio": 1.2987970170858656, "cash_runway_years": null, "near_term_maturity_to_cash": 0.45423815460696193 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1320461, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 87077000.0, 1011524000.0, 2492000.0, 5721000.0, 1691000.0 ], "thereafter": 5307000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001320461.json", "sha256": "718c8a9b9efed44de17680904cfb988108d9eceea729986d8339add372af4ffa", "retrieved_at": "2026-10-17T22:51:12.288141+00:00", "raw_path": "data/raw/718c8a9b9efed44de17680904cfb988108d9eceea729986d8339add372af4ffa.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2740915000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4165000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17862433, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64442000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001320461-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046126000012/0001320461-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001320461-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046125000033/0001320461-25-000033-index.html", "eps": { "value": -4.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001320461-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046125000033/0001320461-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2730893000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001320461-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046125000033/0001320461-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78746000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001320461-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046125000033/0001320461-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17564012, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001320461-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046125000033/0001320461-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 76369000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001320461-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046125000033/0001320461-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001320461-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046124000034/0001320461-24-000034-index.html", "eps": { "value": -11.64, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001320461-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046124000034/0001320461-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001320461-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046124000034/0001320461-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -201985000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001320461-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046124000034/0001320461-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17355392, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001320461-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046124000034/0001320461-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117277000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-16", "accession": "0001320461-24-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046124000034/0001320461-24-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001320461-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046123000047/0001320461-23-000047-index.html", "eps": { "value": -12.53, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001320461-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046123000047/0001320461-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001320461-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046123000047/0001320461-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -215384000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001320461-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046123000047/0001320461-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17190958, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001320461-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046123000047/0001320461-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -36150000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001320461-23-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1320461/000132046123000047/0001320461-23-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CTGO", "source_ticker": "CTGO", "name": "CONTANGO SILVER AND GOLD INC", "group": "Materials", "weight_percent": 0.01, "holding_price": 15.15, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "operating_income": { "value": 69076664, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36086645, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 25734054, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 171951227, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 146852938, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 25098289, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 64837617, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 29857758, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3356510, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 68341188, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 76304713, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12902668, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 0.8956352145640073, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1502377, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001502377.json", "sha256": "e5bfbc4f319c0b4f1dfe49819d07bf10fa72c7cf47b600b439bb3afd14605189", "retrieved_at": "2026-10-17T22:51:12.431571+00:00", "raw_path": "data/raw/e5bfbc4f319c0b4f1dfe49819d07bf10fa72c7cf47b600b439bb3afd14605189.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "eps": { "value": -2.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -36086645, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12902668, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25734054, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-107141", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000119312526107141/0001193125-26-107141-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039841", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000095017025039841/0000950170-25-039841-index.html", "eps": { "value": -3.49, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039841", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000095017025039841/0000950170-25-039841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -38030291, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039841", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000095017025039841/0000950170-25-039841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10896228, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039841", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000095017025039841/0000950170-25-039841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 698987, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039841", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000095017025039841/0000950170-25-039841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039841", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000095017025039841/0000950170-25-039841-index.html", "eps": { "value": -7.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039841", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000095017025039841/0000950170-25-039841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -59107307, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039841", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000095017025039841/0000950170-25-039841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8283357, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039841", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000095017025039841/0000950170-25-039841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13565143, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039841", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000095017025039841/0000950170-25-039841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001437749-23-025785", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000143774923025785/0001437749-23-025785-index.html", "eps": { "value": -5.61, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001437749-23-025785", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000143774923025785/0001437749-23-025785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -39741300, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001437749-23-025785", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000143774923025785/0001437749-23-025785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7087027, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001437749-23-025785", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000143774923025785/0001437749-23-025785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14678571, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001437749-23-025785", "source_url": "https://www.sec.gov/Archives/edgar/data/1502377/000143774923025785/0001437749-23-025785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NVCT", "source_ticker": "NVCT", "name": "NUVECTIS PHARMA INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 18.93, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -27574000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26442000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -16009000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 31709000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 13296000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 18413000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 31634000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6032000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 31709000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 13296000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21812716, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.384852587244284, "cash_runway_years": 1.976013492410519, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1875558, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001875558.json", "sha256": "f728df752db4d3c916d191e5419cbc31f112cc391940900052fc2c0298c5c14f", "retrieved_at": "2026-10-17T22:51:12.585445+00:00", "raw_path": "data/raw/f728df752db4d3c916d191e5419cbc31f112cc391940900052fc2c0298c5c14f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "eps": { "value": -1.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -26442000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21812716, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16009000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013044", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000110465926013044/0001104659-26-013044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001496", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000155837025001496/0001558370-25-001496-index.html", "eps": { "value": -1.11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001496", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000155837025001496/0001558370-25-001496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -19000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001496", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000155837025001496/0001558370-25-001496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17113169, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001496", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000155837025001496/0001558370-25-001496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12247000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001558370-25-001496", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000155837025001496/0001558370-25-001496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002497", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000155837024002497/0001558370-24-002497-index.html", "eps": { "value": -1.43, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002497", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000155837024002497/0001558370-24-002497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -22260000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002497", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000155837024002497/0001558370-24-002497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15556655, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002497", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000155837024002497/0001558370-24-002497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15954000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001558370-24-002497", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000155837024002497/0001558370-24-002497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003181", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000155837023003181/0001558370-23-003181-index.html", "eps": { "value": -1.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003181", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000155837023003181/0001558370-23-003181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -19085000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003181", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000155837023003181/0001558370-23-003181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12657651, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003181", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000155837023003181/0001558370-23-003181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13559000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003181", "source_url": "https://www.sec.gov/Archives/edgar/data/1875558/000155837023003181/0001558370-23-003181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FOSL", "source_ticker": "FOSL", "name": "FOSSIL GROUP INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 6.88, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1004406000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -19079000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -57897000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2564000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 689254000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 102835000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 95842000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 201100000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2317000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 467830000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 301763000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54087000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 164000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 185100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 16000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.018995306678773326, "free_cash_flow": -60461000.0, "free_cash_flow_margin": -0.06019577740475465, "capex_intensity": 0.002552752572167032, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0023068360802305046, "current_ratio": 1.5503226041628695, "cash_runway_years": 1.6553880166502581, "near_term_maturity_to_cash": 0.04173535610692598 }, "observation_status": "sec-xbrl-unreviewed", "cik": 883569, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4000000.0, 0.0, 0.0, 185100000.0, 16000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000883569.json", "sha256": "c7a07222cec67667cea95b6fec81aa48ba4d2d6bc21b799087ebd8d8448649ca", "retrieved_at": "2026-10-17T22:51:13.522363+00:00", "raw_path": "data/raw/c7a07222cec67667cea95b6fec81aa48ba4d2d6bc21b799087ebd8d8448649ca.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "eps": { "value": -1.45, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1004406000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 54087000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -57897000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-12", "accession": "0000883569-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356926000017/0000883569-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-03-12", "accession": "0000883569-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356925000010/0000883569-25-000010-index.html", "eps": { "value": -1.94, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-12", "accession": "0000883569-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356925000010/0000883569-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1144990000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-12", "accession": "0000883569-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356925000010/0000883569-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 52958000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-12", "accession": "0000883569-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356925000010/0000883569-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46680000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-12", "accession": "0000883569-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356925000010/0000883569-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-03-13", "accession": "0000883569-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356924000007/0000883569-24-000007-index.html", "eps": { "value": -3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-13", "accession": "0000883569-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356924000007/0000883569-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1412384000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-13", "accession": "0000883569-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356924000007/0000883569-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 52284000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-13", "accession": "0000883569-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356924000007/0000883569-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59459000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-13", "accession": "0000883569-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356924000007/0000883569-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000883569-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356923000010/0000883569-23-000010-index.html", "eps": { "value": -0.85, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000883569-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356923000010/0000883569-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1682439000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000883569-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356923000010/0000883569-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 51841000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000883569-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356923000010/0000883569-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -110856000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000883569-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/883569/000088356923000010/0000883569-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GRND", "source_ticker": "GRND", "name": "GRINDR INC", "group": "Communication", "weight_percent": 0.01, "holding_price": 15.1, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 439898000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 126288000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 94751000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 141518000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 746000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 531031000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 484025000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 87045000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 375859000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 20000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8860000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 54520000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 166038000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 84923000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 195178837, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 450506000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 300000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.28708473327907835, "free_cash_flow": 140772000.0, "free_cash_flow_margin": 0.32001054789974037, "capex_intensity": 0.0016958476737789214, "cfo_to_positive_net_income": 1.4935779041909847, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.12393782194963378, "current_ratio": 1.955159379673351, "cash_runway_years": null, "near_term_maturity_to_cash": 0.22976621287839624 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1820144, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 20000000.0, 20000000.0, 20000000.0, 20000000.0, 20000000.0 ], "thereafter": 300000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001820144.json", "sha256": "fdbe23e031adf10dec9e9f778f7ab3908f8df971878fe9a61c21ee0cf0633c71", "retrieved_at": "2026-10-17T22:51:13.429631+00:00", "raw_path": "data/raw/fdbe23e031adf10dec9e9f778f7ab3908f8df971878fe9a61c21ee0cf0633c71.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "eps": { "value": 0.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 439898000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 94751000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 195178837, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 141518000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001820144-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014426000007/0001820144-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001820144-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014425000013/0001820144-25-000013-index.html", "eps": { "value": -0.74, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001820144-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014425000013/0001820144-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 344636000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001820144-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014425000013/0001820144-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -131001000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001820144-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014425000013/0001820144-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 175880320, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001820144-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014425000013/0001820144-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 94957000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001820144-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014425000013/0001820144-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001820144-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014424000011/0001820144-24-000011-index.html", "eps": { "value": -0.32, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001820144-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014424000011/0001820144-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 259691000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001820144-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014424000011/0001820144-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55768000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001820144-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014424000011/0001820144-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 174170517, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001820144-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014424000011/0001820144-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36147000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001820144-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014424000011/0001820144-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001820144-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014423000005/0001820144-23-000005-index.html", "eps": { "value": 0.01, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001820144-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014423000005/0001820144-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 195015000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001820144-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014423000005/0001820144-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 852000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001820144-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014423000005/0001820144-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 159166872, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001820144-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014423000005/0001820144-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50644000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001820144-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1820144/000182014423000005/0001820144-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HVT", "source_ticker": "HVT", "name": "HAVERTY FURNITURE COMPANIES INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 28.21, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 758995000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19730000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 52644000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 19672000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 649052000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 341123000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 307929000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 125325000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 162000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 23822000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7311000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 249327000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 133449000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 4778000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 32972000.0, "free_cash_flow_margin": 0.04344165640089856, "capex_intensity": 0.025918484311490853, "cfo_to_positive_net_income": 2.668220983274202, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009632474522230055, "current_ratio": 1.8683317222309646, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 216085, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000216085.json", "sha256": "e4813239570f44abf11dae34e647d1a5ce0a6da3e6a2b644322870889014f629", "retrieved_at": "2026-10-17T22:51:13.790584+00:00", "raw_path": "data/raw/e4813239570f44abf11dae34e647d1a5ce0a6da3e6a2b644322870889014f629.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "eps": null, "revenue": { "value": 758995000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19730000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 52644000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012199", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828026012199/0001628280-26-012199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010869", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828025010869/0001628280-25-010869-index.html", "eps": null, "revenue": { "value": 722899000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010869", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828025010869/0001628280-25-010869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19956000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010869", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828025010869/0001628280-25-010869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 58909000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010869", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828025010869/0001628280-25-010869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009586", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828024009586/0001628280-24-009586-index.html", "eps": null, "revenue": { "value": 862133000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009586", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828024009586/0001628280-24-009586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 56319000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009586", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828024009586/0001628280-24-009586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 97203000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009586", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828024009586/0001628280-24-009586-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-006912", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828023006912/0001628280-23-006912-index.html", "eps": null, "revenue": { "value": 1047215000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-006912", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828023006912/0001628280-23-006912-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 89358000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-006912", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828023006912/0001628280-23-006912-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 51015000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-006912", "source_url": "https://www.sec.gov/Archives/edgar/data/216085/000162828023006912/0001628280-23-006912-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LAND", "source_ticker": "LAND", "name": "GLADSTONE LAND REIT", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 9.37, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 12164000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001495240-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13529000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001495240-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 6993000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001495240-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1239172000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001495240-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 568886000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001495240-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 670286000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001495240-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 27177000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001495240-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 34549000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001495240-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36506720, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001495240-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.5168896444674403, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1495240, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001495240.json", "sha256": "aa4624e7ba0250d1465384b88efe179a8897d7a198ef50d96a6cfe36aab78416", "retrieved_at": "2026-10-17T22:51:14.119166+00:00", "raw_path": "data/raw/aa4624e7ba0250d1465384b88efe179a8897d7a198ef50d96a6cfe36aab78416.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001495240-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "eps": { "value": -0.29, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001495240-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12164000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001495240-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13529000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001495240-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36506720, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001495240-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6993000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001495240-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524026000007/0001495240-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001495240-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524025000005/0001495240-25-000005-index.html", "eps": { "value": -0.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001495240-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524025000005/0001495240-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 85216000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001495240-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524025000005/0001495240-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13290000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001495240-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524025000005/0001495240-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35909956, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001495240-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524025000005/0001495240-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29548000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001495240-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524025000005/0001495240-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001495240-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524024000004/0001495240-24-000004-index.html", "eps": { "value": -0.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001495240-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524024000004/0001495240-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 90398000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001495240-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524024000004/0001495240-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14565000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001495240-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524024000004/0001495240-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35733742, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001495240-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524024000004/0001495240-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40081000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001495240-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524024000004/0001495240-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001495240-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524023000005/0001495240-23-000005-index.html", "eps": { "value": -0.43, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001495240-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524023000005/0001495240-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 89236000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001495240-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524023000005/0001495240-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4708000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001495240-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524023000005/0001495240-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34563460, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001495240-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524023000005/0001495240-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43788000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-21", "accession": "0001495240-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1495240/000149524023000005/0001495240-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PDLB", "source_ticker": "PDLB", "name": "PONCE FINANCIAL GROUP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 20.18, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 28703000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 55594000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 978000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3223970000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2682421000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 541549000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 126154000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 85700000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1928000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23060669, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 142000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1874071, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001874071.json", "sha256": "8442b231dc6864e5f02addb20d7e898bb5700d89a7c97e483e36e3491b089bde", "retrieved_at": "2026-10-17T22:51:14.638582+00:00", "raw_path": "data/raw/8442b231dc6864e5f02addb20d7e898bb5700d89a7c97e483e36e3491b089bde.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "eps": { "value": 1.2, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 28703000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23060669, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55594000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-104610", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000119312526104610/0001193125-26-104610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038826", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000095017025038826/0000950170-25-038826-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038826", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000095017025038826/0000950170-25-038826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 10972000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038826", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000095017025038826/0000950170-25-038826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22551715, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038826", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000095017025038826/0000950170-25-038826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7212000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038826", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000095017025038826/0000950170-25-038826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033436", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000095017024033436/0000950170-24-033436-index.html", "eps": { "value": 0.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033436", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000095017024033436/0000950170-24-033436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 3352000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033436", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000095017024033436/0000950170-24-033436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22822313, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033436", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000095017024033436/0000950170-24-033436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6493000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033436", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000095017024033436/0000950170-24-033436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-21", "accession": "0000950170-23-008979", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000095017023008979/0000950170-23-008979-index.html", "eps": { "value": -1.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0000950170-23-008979", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000095017023008979/0000950170-23-008979-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -30001000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0000950170-23-008979", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000095017023008979/0000950170-23-008979-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22690943, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0000950170-23-008979", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000095017023008979/0000950170-23-008979-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9799000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0000950170-23-008979", "source_url": "https://www.sec.gov/Archives/edgar/data/1874071/000095017023008979/0000950170-23-008979-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BATRA", "source_ticker": "BATRA", "name": "ATLANTA BRAVES HOLDINGS SERIES A", "group": "Communication", "weight_percent": 0.01, "holding_price": 54.66, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 732492000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -13527000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -23368000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 25236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1614957000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1076775000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 526050000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 99884000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 523284000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 215347000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 75634000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15575000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 158707000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 377043000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63612000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 215347000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 127301000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 78478000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 89322000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 116813000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.018467095886371455, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.021263030859040098, "current_ratio": 0.42092546473479153, "cash_runway_years": null, "near_term_maturity_to_cash": 2.1559709262744784 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1958140, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 215347000.0, 127301000.0, 78478000.0, 89322000.0, 116813000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001958140.json", "sha256": "192174cf277913d164945fa6077698dfe62bbadfe8278244ba4c191b92531337", "retrieved_at": "2026-10-17T22:46:27.920700+00:00", "raw_path": "data/raw/192174cf277913d164945fa6077698dfe62bbadfe8278244ba4c191b92531337.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 732492000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -23368000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63612000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020650", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000110465926020650/0001104659-26-020650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002009", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837025002009/0001558370-25-002009-index.html", "eps": { "value": -0.5, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002009", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837025002009/0001558370-25-002009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 662748000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002009", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837025002009/0001558370-25-002009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31268000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002009", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837025002009/0001558370-25-002009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62903000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002009", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837025002009/0001558370-25-002009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16631000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002009", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837025002009/0001558370-25-002009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "eps": { "value": -2.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 640667000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -125294000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62529000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1626000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "eps": { "value": -0.55, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 588561000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34172000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 53349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002078", "source_url": "https://www.sec.gov/Archives/edgar/data/1958140/000155837024002078/0001558370-24-002078-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DGICA", "source_ticker": "DGICA", "name": "DONEGAL GROUP INC CLASS A", "group": "Financials", "weight_percent": 0.01, "holding_price": 18.51, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 978014322, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001140361-26-008268", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036126008268/0001140361-26-008268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 79340740, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001140361-26-008268", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036126008268/0001140361-26-008268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 70199466, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001140361-26-008268", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036126008268/0001140361-26-008268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2386629452, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001140361-26-008268", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036126008268/0001140361-26-008268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1746211373, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001140361-26-008268", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036126008268/0001140361-26-008268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 640418079, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001140361-26-008268", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036126008268/0001140361-26-008268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 1350601, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001140361-26-008268", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036126008268/0001140361-26-008268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 20468239, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001140361-26-008268", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036126008268/0001140361-26-008268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 800457, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000800457.json", "sha256": "0cf51482f18e1da8fb281a62c717e2c90f3bb66454f66e2966cda14397342994", "retrieved_at": "2026-10-17T22:51:15.155832+00:00", "raw_path": "data/raw/0cf51482f18e1da8fb281a62c717e2c90f3bb66454f66e2966cda14397342994.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036126008268/0001140361-26-008268-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001140361-26-008268", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036126008268/0001140361-26-008268-index.html", "eps": null, "revenue": { "value": 978014322, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001140361-26-008268", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036126008268/0001140361-26-008268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 79340740, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001140361-26-008268", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036126008268/0001140361-26-008268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 70199466, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001140361-26-008268", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036126008268/0001140361-26-008268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001140361-25-007891", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036125007891/0001140361-25-007891-index.html", "eps": null, "revenue": { "value": 989605050, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001140361-25-007891", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036125007891/0001140361-25-007891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50862252, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001140361-25-007891", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036125007891/0001140361-25-007891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 67440037, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001140361-25-007891", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036125007891/0001140361-25-007891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001140361-24-011762", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036124011762/0001140361-24-011762-index.html", "eps": null, "revenue": { "value": 927337984, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001140361-24-011762", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036124011762/0001140361-24-011762-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4425504, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001140361-24-011762", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036124011762/0001140361-24-011762-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 28623744, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001140361-24-011762", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036124011762/0001140361-24-011762-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001140361-23-010291", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036123010291/0001140361-23-010291-index.html", "eps": null, "revenue": { "value": 848220546, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001140361-23-010291", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036123010291/0001140361-23-010291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1959405, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001140361-23-010291", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036123010291/0001140361-23-010291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 67110020, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001140361-23-010291", "source_url": "https://www.sec.gov/Archives/edgar/data/800457/000114036123010291/0001140361-23-010291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VGZ", "source_ticker": "VGZ", "name": "VISTA GOLD CORP", "group": "Materials", "weight_percent": 0.01, "holding_price": 2.7, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -9292000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7499000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -6614000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 592000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 16273000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1166000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 15107000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 13622000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 88000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 671000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 14148000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1091000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125164651, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 4296000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -7206000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 12.967919340054996, "cash_runway_years": 2.059570607801633, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 783324, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000783324.json", "sha256": "f6bad628fddbf9c8ea577c52a2cb3ef5aa1d0967585d381e5293fc40a83556f2", "retrieved_at": "2026-10-17T22:51:15.398237+00:00", "raw_path": "data/raw/f6bad628fddbf9c8ea577c52a2cb3ef5aa1d0967585d381e5293fc40a83556f2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "eps": { "value": -0.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7499000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125164651, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -6614000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0000783324-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332426000009/0000783324-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000783324-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332425000008/0000783324-25-000008-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000783324-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332425000008/0000783324-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000783324-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332425000008/0000783324-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11249000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000783324-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332425000008/0000783324-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125611300, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000783324-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332425000008/0000783324-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5735000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000783324-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332425000008/0000783324-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000783324-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332424000026/0000783324-24-000026-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000783324-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332424000026/0000783324-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000783324-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332424000026/0000783324-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6585000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000783324-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332424000026/0000783324-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120471317, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000783324-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332424000026/0000783324-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5861000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000783324-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332424000026/0000783324-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000783324-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332423000009/0000783324-23-000009-index.html", "eps": { "value": -0.04, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000783324-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332423000009/0000783324-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000783324-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332423000009/0000783324-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4931000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000783324-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332423000009/0000783324-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118005490, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000783324-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332423000009/0000783324-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7413000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000783324-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/783324/000078332423000009/0000783324-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TWI", "source_ticker": "TWI", "name": "TITAN INTERNATIONAL INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 6.75, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1828443000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 20762000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -63494000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 30029000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 54620000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1672660000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1151043000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 514380000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 202879000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 67111000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3277000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 985972000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 428244000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63714000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 21185000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5778000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 556608000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 543000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 3759000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.01135501626247031, "free_cash_flow": -24591000.0, "free_cash_flow_margin": -0.01344914771748422, "capex_intensity": 0.029872410570086133, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0017922352515227437, "current_ratio": 2.302360336630519, "cash_runway_years": null, "near_term_maturity_to_cash": 0.10442184750516317 }, "observation_status": "sec-xbrl-unreviewed", "cik": 899751, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 21185000.0, 5778000.0, 556608000.0, 543000.0, 3759000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000899751.json", "sha256": "4f2bbb16632810cb90026119887a2a767bd9674ba0b16a13a033b986eda2daf3", "retrieved_at": "2026-10-17T22:51:15.297090+00:00", "raw_path": "data/raw/4f2bbb16632810cb90026119887a2a767bd9674ba0b16a13a033b986eda2daf3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "eps": { "value": -1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1828443000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -63494000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63714000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30029000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0000899751-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975126000007/0000899751-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000899751-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975125000009/0000899751-25-000009-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000899751-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975125000009/0000899751-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1845937000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000899751-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975125000009/0000899751-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5560000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000899751-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975125000009/0000899751-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68662000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000899751-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975125000009/0000899751-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 141487000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000899751-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975125000009/0000899751-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000899751-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975124000018/0000899751-24-000018-index.html", "eps": { "value": 1.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000899751-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975124000018/0000899751-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1821800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000899751-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975124000018/0000899751-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 78760000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000899751-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975124000018/0000899751-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62961000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000899751-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975124000018/0000899751-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 179350000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000899751-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975124000018/0000899751-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000899751-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975123000009/0000899751-23-000009-index.html", "eps": { "value": 2.77, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000899751-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975123000009/0000899751-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2169380000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000899751-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975123000009/0000899751-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 176302000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000899751-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975123000009/0000899751-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63691000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000899751-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975123000009/0000899751-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 160678000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000899751-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/899751/000089975123000009/0000899751-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AGNT", "source_ticker": "AGNT", "name": "AGNT", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 3.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4772311000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -21466000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22714000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 118611000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9569000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 442480000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 199701000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 242779000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 124245000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 304868000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 199701000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156879412, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 56199000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0044980304091665445, "free_cash_flow": 109042000.0, "free_cash_flow_margin": 0.022848888096354155, "capex_intensity": 0.00200510821696239, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.526622300339007, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1495932, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001495932.json", "sha256": "d16c395ec5366de0f7e7e8f813b15cb434a219e89754b9d8ffd8cd086d19bf95", "retrieved_at": "2026-10-17T22:51:15.753974+00:00", "raw_path": "data/raw/d16c395ec5366de0f7e7e8f813b15cb434a219e89754b9d8ffd8cd086d19bf95.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4772311000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22714000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156879412, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 118611000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019145", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000110465926019145/0001104659-26-019145-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001223", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837025001223/0001558370-25-001223-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001223", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837025001223/0001558370-25-001223-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4567672000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001223", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837025001223/0001558370-25-001223-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21267000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001223", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837025001223/0001558370-25-001223-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 153684907, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001223", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837025001223/0001558370-25-001223-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 191514000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001558370-25-001223", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837025001223/0001558370-25-001223-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001527", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837024001527/0001558370-24-001527-index.html", "eps": { "value": -0.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001527", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837024001527/0001558370-24-001527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4281105000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001527", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837024001527/0001558370-24-001527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8973000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001527", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837024001527/0001558370-24-001527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 153232129, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001527", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837024001527/0001558370-24-001527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 209131000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001558370-24-001527", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837024001527/0001558370-24-001527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002334", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837023002334/0001558370-23-002334-index.html", "eps": { "value": 0.1, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002334", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837023002334/0001558370-23-002334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4598161000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002334", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837023002334/0001558370-23-002334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15442000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002334", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837023002334/0001558370-23-002334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156220165, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002334", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837023002334/0001558370-23-002334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 210535000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002334", "source_url": "https://www.sec.gov/Archives/edgar/data/1495932/000155837023002334/0001558370-23-002334-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EBS", "source_ticker": "EBS", "name": "EMERGENT BIOSOLUTIONS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 7.18, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 742900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 100100000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 170600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13800000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1318600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 796000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 522600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 205400000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 572100000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 95800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16200000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 662500000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 132200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 24900000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 589700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13474222641001482, "free_cash_flow": 156800000.0, "free_cash_flow_margin": 0.2110647462646386, "capex_intensity": 0.018575851393188854, "cfo_to_positive_net_income": 3.2433460076045626, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02180643424417822, "current_ratio": 5.011346444780635, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1367644, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 589700000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001367644.json", "sha256": "fee6e59ce7e95c700b040df0c0b0b4e54545eee9eb1b957c18ae2e591985b5cb", "retrieved_at": "2026-10-17T22:51:16.576154+00:00", "raw_path": "data/raw/fee6e59ce7e95c700b040df0c0b0b4e54545eee9eb1b957c18ae2e591985b5cb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "eps": { "value": 0.93, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 742900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 170600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001367644-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764426000015/0001367644-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001367644-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764425000021/0001367644-25-000021-index.html", "eps": { "value": -3.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001367644-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764425000021/0001367644-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1043600000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001367644-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764425000021/0001367644-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -190600000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001367644-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764425000021/0001367644-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001367644-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764425000021/0001367644-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001367644-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764425000021/0001367644-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001367644-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764424000033/0001367644-24-000033-index.html", "eps": { "value": -14.85, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001367644-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764424000033/0001367644-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1049300000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001367644-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764424000033/0001367644-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -760500000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001367644-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764424000033/0001367644-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001367644-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764424000033/0001367644-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -206300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001367644-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764424000033/0001367644-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001367644-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764423000046/0001367644-23-000046-index.html", "eps": { "value": -4.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001367644-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764423000046/0001367644-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1120900000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001367644-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764423000046/0001367644-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -223800000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001367644-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764423000046/0001367644-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001367644-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764423000046/0001367644-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -34100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001367644-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1367644/000136764423000046/0001367644-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CRCT", "source_ticker": "CRCT", "name": "CRICUT CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 6.7, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 708780000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 96033000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76705000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 200230000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 580806000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 237245000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 343561000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 256216000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 567000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 24439000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 34791000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 499591000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 221075000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 217309035, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 24748000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13549056124608483, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.6103904569454404, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 169.37037037037038, "share_based_compensation_to_revenue": 0.049085752984000676, "current_ratio": 2.259825850955558, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1828962, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828962.json", "sha256": "21a5829d01564fb1b20ad6bcaa6fe21af833c2edc7a6a9a9cf55a7ed3c391bdd", "retrieved_at": "2026-10-17T22:51:16.682131+00:00", "raw_path": "data/raw/21a5829d01564fb1b20ad6bcaa6fe21af833c2edc7a6a9a9cf55a7ed3c391bdd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "eps": { "value": 0.35, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 708780000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76705000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 217309035, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 200230000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001828962-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896226000010/0001828962-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001828962-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896225000039/0001828962-25-000039-index.html", "eps": { "value": 0.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001828962-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896225000039/0001828962-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 712538000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001828962-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896225000039/0001828962-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62830000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001828962-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896225000039/0001828962-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 215645506, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001828962-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896225000039/0001828962-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 264968000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001828962-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896225000039/0001828962-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001828962-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896224000014/0001828962-24-000014-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001828962-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896224000014/0001828962-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 765147000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001828962-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896224000014/0001828962-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53636000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001828962-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896224000014/0001828962-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 219722063, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001828962-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896224000014/0001828962-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 288097000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001828962-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896224000014/0001828962-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001828962-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896223000011/0001828962-23-000011-index.html", "eps": { "value": 0.28, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001828962-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896223000011/0001828962-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 886296000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001828962-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896223000011/0001828962-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 60666000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001828962-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896223000011/0001828962-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 220588789, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001828962-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896223000011/0001828962-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117683000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001828962-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828962/000182896223000011/0001828962-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RWT", "source_ticker": "RWT", "name": "REDWOOD TRUST REIT", "group": "Financials", "weight_percent": 0.01, "holding_price": 3.11, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": -70026000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000930236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023626000007/0000930236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -10094521000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000930236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023626000007/0000930236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 23701114000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000930236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023626000007/0000930236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 22718498000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000930236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023626000007/0000930236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 982616000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000930236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023626000007/0000930236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 255664000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000930236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023626000007/0000930236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130250167, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000930236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023626000007/0000930236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 434000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000930236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023626000007/0000930236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 51833000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000930236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023626000007/0000930236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 930236, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000930236.json", "sha256": "4a52a3a4682efda9135cff5d3c85dde81d0ecebd6e75176e23d6b383f121d448", "retrieved_at": "2026-10-17T22:51:17.051733+00:00", "raw_path": "data/raw/4a52a3a4682efda9135cff5d3c85dde81d0ecebd6e75176e23d6b383f121d448.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023626000007/0000930236-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000930236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023626000007/0000930236-26-000007-index.html", "eps": { "value": -0.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000930236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023626000007/0000930236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -70026000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000930236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023626000007/0000930236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130250167, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000930236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023626000007/0000930236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10094521000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000930236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023626000007/0000930236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000930236-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023625000007/0000930236-25-000007-index.html", "eps": { "value": 0.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000930236-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023625000007/0000930236-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 54004000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000930236-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023625000007/0000930236-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132139434, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000930236-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023625000007/0000930236-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5862524000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000930236-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023625000007/0000930236-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000930236-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023624000009/0000930236-24-000009-index.html", "eps": { "value": -0.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000930236-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023624000009/0000930236-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -2274000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000930236-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023624000009/0000930236-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 116283328, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000930236-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023624000009/0000930236-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2015825000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000930236-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023624000009/0000930236-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000930236-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023623000008/0000930236-23-000008-index.html", "eps": { "value": -1.43, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000930236-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023623000008/0000930236-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -163520000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000930236-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023623000008/0000930236-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117227846, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000930236-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023623000008/0000930236-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -139140000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000930236-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/930236/000093023623000008/0000930236-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BTBT", "source_ticker": "BTBT", "name": "BIT DIGITAL", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 1.08, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 113560320, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -91832447, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80316584, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -288924437, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 285928406, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1174418132, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 309157330, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 723993871, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 118356299, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 36817348, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24577649, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 593749438, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 92945943, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 257881684, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.8086666804038594, "free_cash_flow": -574852843.0, "free_cash_flow_margin": -5.062092489700627, "capex_intensity": 2.5178548810006878, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.21642814144940767, "current_ratio": 6.388115702909163, "cash_runway_years": 0.40964447392866254, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1710350, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001710350.json", "sha256": "488dc33c12e734ca3a15ca537ae9a69a07ee02b23633be37521a91c731f39147", "retrieved_at": "2026-10-17T22:51:16.930691+00:00", "raw_path": "data/raw/488dc33c12e734ca3a15ca537ae9a69a07ee02b23633be37521a91c731f39147.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 113560320, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80316584, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 257881684, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -288924437, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001213900-26-035544", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000121390026035544/0001213900-26-035544-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 108050720, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28305810, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 141507497, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12986996, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "eps": { "value": -0.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 44916131, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13893281, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87534052, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1105588, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "eps": { "value": -1.34, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 32296593, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -105296603, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78614174, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8496028, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-14", "accession": "0001013762-25-000307", "source_url": "https://www.sec.gov/Archives/edgar/data/1710350/000101376225000307/0001013762-25-000307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DRUG", "source_ticker": "DRUG", "name": "BRIGHT MINDS BIOSCIENCES", "group": "Health Care", "weight_percent": 0.01, "holding_price": 54.21, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "SVV", "source_ticker": "SVV", "name": "SAVERS VALUE VILLAGE", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 10.12, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1678954000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 124100000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22639000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 167280000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 118643000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2010887000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1575308000, "tag": "Liabilities", "start": null, "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 435579000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 85904000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 708215000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 80482000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 38602000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 197107000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 244017000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 162779000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 45211000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 7500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 7500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 7500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 7500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 692500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07391506854863207, "free_cash_flow": 48637000.0, "free_cash_flow_margin": 0.028968631659950183, "capex_intensity": 0.07066483060286345, "cfo_to_positive_net_income": 7.389018949600247, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.022991696020260233, "current_ratio": 0.807759295458923, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0873067610355746 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1883313, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7500000.0, 7500000.0, 7500000.0, 7500000.0, 7500000.0 ], "thereafter": 692500000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001883313.json", "sha256": "2e251400b2047244833177636bab4854a1860c64948be9d6a0a0cc6e4a1d1761", "retrieved_at": "2026-10-17T22:51:18.019847+00:00", "raw_path": "data/raw/2e251400b2047244833177636bab4854a1860c64948be9d6a0a0cc6e4a1d1761.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1678954000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22639000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 162779000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 167280000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-02-20", "accession": "0001883313-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331326000014/0001883313-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-21", "accession": "0001883313-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331325000013/0001883313-25-000013-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-21", "accession": "0001883313-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331325000013/0001883313-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1537617000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-21", "accession": "0001883313-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331325000013/0001883313-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29030000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-21", "accession": "0001883313-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331325000013/0001883313-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 166706000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-21", "accession": "0001883313-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331325000013/0001883313-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 134276000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-21", "accession": "0001883313-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331325000013/0001883313-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-03-08", "accession": "0001883313-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331324000013/0001883313-24-000013-index.html", "eps": { "value": 0.34, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-08", "accession": "0001883313-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331324000013/0001883313-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1500249000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-08", "accession": "0001883313-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331324000013/0001883313-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53115000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-08", "accession": "0001883313-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331324000013/0001883313-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156156000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-08", "accession": "0001883313-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331324000013/0001883313-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 175165000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-08", "accession": "0001883313-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331324000013/0001883313-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-08", "accession": "0001883313-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331324000013/0001883313-24-000013-index.html", "eps": { "value": 0.58, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2024-03-08", "accession": "0001883313-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331324000013/0001883313-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1437229000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2024-03-08", "accession": "0001883313-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331324000013/0001883313-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 84720000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2024-03-08", "accession": "0001883313-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331324000013/0001883313-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 146049000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2024-03-08", "accession": "0001883313-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331324000013/0001883313-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 169433000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2024-03-08", "accession": "0001883313-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1883313/000188331324000013/0001883313-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TATT", "source_ticker": "TATT", "name": "TAT TECHNOLOGIES LTD", "group": "Industrials", "weight_percent": 0.01, "holding_price": 32.21, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "UAMY", "source_ticker": "UAMY", "name": "UNITED STATES ANTIMONY CORP", "group": "Materials", "weight_percent": 0.01, "holding_price": 2.78, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 39257708, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -8458865, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4339526, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -9690993, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 27808485, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 153925669, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 12970480, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 140955189, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 30494320, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 58483, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 136942, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7081705, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 54742182, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 10177336, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 123635364, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 449475, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 136942, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 58483, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.21547016957790813, "free_cash_flow": -37499478.0, "free_cash_flow_margin": -0.9552131265533892, "capex_intensity": 0.708357324375636, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.18039017968140167, "current_ratio": 5.378832142320937, "cash_runway_years": 3.146666187871563, "near_term_maturity_to_cash": 0.0044907379472636216 }, "observation_status": "sec-xbrl-unreviewed", "cik": 101538, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 136942.0, 58483.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000101538.json", "sha256": "1c8da52ef005683370be7b67554bcf4a36232c8a55e94c35948ebb0cd5ad1fbd", "retrieved_at": "2026-10-17T22:51:18.971193+00:00", "raw_path": "data/raw/1c8da52ef005683370be7b67554bcf4a36232c8a55e94c35948ebb0cd5ad1fbd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "eps": { "value": -0.04, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 39257708, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4339526, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 123635364, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9690993, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032049", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000110465926032049/0001104659-26-032049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001654954-25-003048", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495425003048/0001654954-25-003048-index.html", "eps": { "value": -0.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001654954-25-003048", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495425003048/0001654954-25-003048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14937962, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001654954-25-003048", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495425003048/0001654954-25-003048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1730404, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001654954-25-003048", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495425003048/0001654954-25-003048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 108591429, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001654954-25-003048", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495425003048/0001654954-25-003048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2220303, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001654954-25-003048", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495425003048/0001654954-25-003048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-12", "accession": "0001654954-24-004576", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495424004576/0001654954-24-004576-index.html", "eps": { "value": -0.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-12", "accession": "0001654954-24-004576", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495424004576/0001654954-24-004576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8693155, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-12", "accession": "0001654954-24-004576", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495424004576/0001654954-24-004576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6348287, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-12", "accession": "0001654954-24-004576", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495424004576/0001654954-24-004576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107551931, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-12", "accession": "0001654954-24-004576", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495424004576/0001654954-24-004576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -4750026, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-12", "accession": "0001654954-24-004576", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495424004576/0001654954-24-004576-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-07-18", "accession": "0001654954-23-009305", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495423009305/0001654954-23-009305-index.html", "eps": null, "revenue": { "value": 11044707, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-07-18", "accession": "0001654954-23-009305", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495423009305/0001654954-23-009305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 428661, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-07-18", "accession": "0001654954-23-009305", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495423009305/0001654954-23-009305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -249277, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-07-18", "accession": "0001654954-23-009305", "source_url": "https://www.sec.gov/Archives/edgar/data/101538/000165495423009305/0001654954-23-009305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OFIX", "source_ticker": "OFIX", "name": "ORTHOFIX MEDICAL", "group": "Health Care", "weight_percent": 0.01, "holding_price": 9.59, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 822312000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -81428000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -92192000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 33347000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 850647000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 400610000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 450037000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 82025000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 157391000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 77321000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28688000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 416847000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 170482000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39602345, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 5929000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0990232417865725, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03488700152740079, "current_ratio": 2.445108574512265, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 884624, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000884624.json", "sha256": "da61b734ddb5cf160086a3c093d51eb06d7c3373b242de97d4adc92c07613c40", "retrieved_at": "2026-10-17T22:51:18.726208+00:00", "raw_path": "data/raw/da61b734ddb5cf160086a3c093d51eb06d7c3373b242de97d4adc92c07613c40.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "eps": { "value": -2.33, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 822312000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -92192000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39602345, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33347000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065189", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000119312526065189/0001193125-26-065189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026066", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017025026066/0000950170-25-026066-index.html", "eps": { "value": -3.3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026066", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017025026066/0000950170-25-026066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 799491000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026066", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017025026066/0000950170-25-026066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -125997000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026066", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017025026066/0000950170-25-026066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38133684, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026066", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017025026066/0000950170-25-026066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25790000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026066", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017025026066/0000950170-25-026066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025877", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017024025877/0000950170-24-025877-index.html", "eps": { "value": -4.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025877", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017024025877/0000950170-24-025877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 746641000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025877", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017024025877/0000950170-24-025877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -151395000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025877", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017024025877/0000950170-24-025877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36729258, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025877", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017024025877/0000950170-24-025877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45753000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025877", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017024025877/0000950170-24-025877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006242", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017023006242/0000950170-23-006242-index.html", "eps": { "value": -0.98, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006242", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017023006242/0000950170-23-006242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 460713000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006242", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017023006242/0000950170-23-006242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19749000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006242", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017023006242/0000950170-23-006242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20053548, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006242", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017023006242/0000950170-23-006242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -11538000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006242", "source_url": "https://www.sec.gov/Archives/edgar/data/884624/000095017023006242/0000950170-23-006242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FLGT", "source_ticker": "FLGT", "name": "FULGENT GENETICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 21.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 322671000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -91096000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60513000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -101638000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 22574000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1213525000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 106810000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1111989000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 50193000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 24123000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 39582000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 550490000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 84967000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30777000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 10884000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.2823185225818248, "free_cash_flow": -124212000.0, "free_cash_flow_margin": -0.3849493756798721, "capex_intensity": 0.0699598042588271, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1226698401777662, "current_ratio": 6.478868266503466, "cash_runway_years": 0.4938408862826896, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1674930, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001674930.json", "sha256": "134af1b65e64f3ae050f6d95e2f0b88ddb1b0a3533a3f5933ae06dd4a719b415", "retrieved_at": "2026-10-17T22:51:19.064253+00:00", "raw_path": "data/raw/134af1b65e64f3ae050f6d95e2f0b88ddb1b0a3533a3f5933ae06dd4a719b415.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "eps": null, "revenue": { "value": 322671000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60513000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30777000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -101638000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-079169", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000119312526079169/0001193125-26-079169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029512", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000095017025029512/0000950170-25-029512-index.html", "eps": null, "revenue": { "value": 283470000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029512", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000095017025029512/0000950170-25-029512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42708000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029512", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000095017025029512/0000950170-25-029512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30235000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029512", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000095017025029512/0000950170-25-029512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21060000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029512", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000095017025029512/0000950170-25-029512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022233", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000095017024022233/0000950170-24-022233-index.html", "eps": null, "revenue": { "value": 289213000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022233", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000095017024022233/0000950170-24-022233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -167825000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022233", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000095017024022233/0000950170-24-022233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29784000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022233", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000095017024022233/0000950170-24-022233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27003000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022233", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000095017024022233/0000950170-24-022233-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005178", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000095017023005178/0000950170-23-005178-index.html", "eps": null, "revenue": { "value": 618968000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005178", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000095017023005178/0000950170-23-005178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 143403000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005178", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000095017023005178/0000950170-23-005178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30964000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005178", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000095017023005178/0000950170-23-005178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 253520000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005178", "source_url": "https://www.sec.gov/Archives/edgar/data/1674930/000095017023005178/0000950170-23-005178-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FWDI", "source_ticker": "FWDI", "name": "FORWARD INDUSTRIES INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 7.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 18187525, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -8392420, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -166974340, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -4502087, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 25774, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1474942489, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4817622, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1470124867, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 49143, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 332225, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2871756, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 41221956, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2723543, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6791173, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2237565, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.4614382660642391, "free_cash_flow": -4527861.0, "free_cash_flow_margin": -0.24895421449592509, "capex_intensity": 0.001417125199827904, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -170.7754919317095, "share_based_compensation_to_revenue": 0.15789702007282463, "current_ratio": 15.135415890257653, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 38264, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000038264.json", "sha256": "ea6fbdcd1281bcd19bb16882fe32f3b981bf439cb1f9abc6f6ca31302abaa50b", "retrieved_at": "2026-10-17T22:51:19.198085+00:00", "raw_path": "data/raw/ea6fbdcd1281bcd19bb16882fe32f3b981bf439cb1f9abc6f6ca31302abaa50b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "eps": { "value": -24.59, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18187525, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -166974340, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6791173, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -4502087, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-11", "accession": "0001683168-25-009068", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316825009068/0001683168-25-009068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-27", "accession": "0001683168-24-009011", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316824009011/0001683168-24-009011-index.html", "eps": { "value": -1.77, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-27", "accession": "0001683168-24-009011", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316824009011/0001683168-24-009011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 30195283, "tag": "Revenues", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-27", "accession": "0001683168-24-009011", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316824009011/0001683168-24-009011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1950587, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-27", "accession": "0001683168-24-009011", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316824009011/0001683168-24-009011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1101069, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-27", "accession": "0001683168-24-009011", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316824009011/0001683168-24-009011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 407122, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-27", "accession": "0001683168-24-009011", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316824009011/0001683168-24-009011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-12-21", "accession": "0001683168-23-009026", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316823009026/0001683168-23-009026-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-21", "accession": "0001683168-23-009026", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316823009026/0001683168-23-009026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 36688307, "tag": "Revenues", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-21", "accession": "0001683168-23-009026", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316823009026/0001683168-23-009026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3736657, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-21", "accession": "0001683168-23-009026", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316823009026/0001683168-23-009026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10061185, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-21", "accession": "0001683168-23-009026", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316823009026/0001683168-23-009026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1041028, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-21", "accession": "0001683168-23-009026", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316823009026/0001683168-23-009026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001683168-22-008471", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316822008471/0001683168-22-008471-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001683168-22-008471", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316822008471/0001683168-22-008471-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 42337385, "tag": "Revenues", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001683168-22-008471", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316822008471/0001683168-22-008471-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1378251, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001683168-22-008471", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316822008471/0001683168-22-008471-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10061185, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001683168-22-008471", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316822008471/0001683168-22-008471-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1534788, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001683168-22-008471", "source_url": "https://www.sec.gov/Archives/edgar/data/38264/000168316822008471/0001683168-22-008471-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CZFS", "source_ticker": "CZFS", "name": "CITIZENS FINANCIAL SERVICES INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 79.12, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 9881000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36572000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 36534000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3064564000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2726513000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 338051000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 34291000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 625000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4800093, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 68000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 358000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 282300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 27148000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 739421, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 282300000.0, 0.0, 0.0, 0.0, 0.0 ], "thereafter": 27148000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000739421.json", "sha256": "ce2dbaa226e290548484f650ac24af296cda4853c29834f172782e73dabb9d27", "retrieved_at": "2026-10-17T22:51:20.078229+00:00", "raw_path": "data/raw/ce2dbaa226e290548484f650ac24af296cda4853c29834f172782e73dabb9d27.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "eps": { "value": 7.62, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9881000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36572000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4800093, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36534000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036126009103/0001140361-26-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001140361-25-007274", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036125007274/0001140361-25-007274-index.html", "eps": { "value": 5.85, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001140361-25-007274", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036125007274/0001140361-25-007274-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9610000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001140361-25-007274", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036125007274/0001140361-25-007274-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27818000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001140361-25-007274", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036125007274/0001140361-25-007274-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4755066, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001140361-25-007274", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036125007274/0001140361-25-007274-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33182000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001140361-25-007274", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036125007274/0001140361-25-007274-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001140361-24-011948", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036124011948/0001140361-24-011948-index.html", "eps": { "value": 4.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001140361-24-011948", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036124011948/0001140361-24-011948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8972000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001140361-24-011948", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036124011948/0001140361-24-011948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17811000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001140361-24-011948", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036124011948/0001140361-24-011948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4382573, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001140361-24-011948", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036124011948/0001140361-24-011948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26537000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001140361-24-011948", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036124011948/0001140361-24-011948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001140361-23-010821", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036123010821/0001140361-23-010821-index.html", "eps": { "value": 7.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001140361-23-010821", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036123010821/0001140361-23-010821-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8587000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001140361-23-010821", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036123010821/0001140361-23-010821-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29060000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001140361-23-010821", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036123010821/0001140361-23-010821-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3969722, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001140361-23-010821", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036123010821/0001140361-23-010821-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33240000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001140361-23-010821", "source_url": "https://www.sec.gov/Archives/edgar/data/739421/000114036123010821/0001140361-23-010821-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "REAX", "source_ticker": "REAX", "name": "REAL REMAX GROUP", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 15.99, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "FRST", "source_ticker": "FRST", "name": "PRIMIS FINANCIAL CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 15.44, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 61443000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028599", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 10767000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028599", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1734000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028599", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4047388000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028599", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3624492000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028599", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 422896000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028599", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 143607000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028599", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2904000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028599", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24683000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028599", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 807000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028599", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1325670, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001325670.json", "sha256": "ee861d9125f5468225aed63a48cf44512186451783c4f51b9c68360f78205fb1", "retrieved_at": "2026-10-17T22:51:20.547144+00:00", "raw_path": "data/raw/ee861d9125f5468225aed63a48cf44512186451783c4f51b9c68360f78205fb1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028599", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "eps": { "value": 2.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028599", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 61443000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028599", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24683000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028599", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10767000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028599", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000110465926028599/0001104659-26-028599-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-04-29", "accession": "0001558370-25-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000155837025005861/0001558370-25-005861-index.html", "eps": { "value": -0.66, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-29", "accession": "0001558370-25-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000155837025005861/0001558370-25-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -16205000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-29", "accession": "0001558370-25-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000155837025005861/0001558370-25-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24688000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-29", "accession": "0001558370-25-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000155837025005861/0001558370-25-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19530000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-29", "accession": "0001558370-25-005861", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000155837025005861/0001558370-25-005861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-10-15", "accession": "0001558370-24-013277", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000155837024013277/0001558370-24-013277-index.html", "eps": null, "revenue": null, "net_income": { "value": -7832000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-10-15", "accession": "0001558370-24-013277", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000155837024013277/0001558370-24-013277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24639000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-10-15", "accession": "0001558370-24-013277", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000155837024013277/0001558370-24-013277-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003919", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000155837023003919/0001558370-23-003919-index.html", "eps": null, "revenue": null, "net_income": { "value": 17741000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003919", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000155837023003919/0001558370-23-003919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24669000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003919", "source_url": "https://www.sec.gov/Archives/edgar/data/1325670/000155837023003919/0001558370-23-003919-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CTRN", "source_ticker": "CTRN", "name": "CITI TRENDS INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 49.94, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 819962000, "tag": "Revenues", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 3852000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5207000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 20954000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 471171000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 354851000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 116320000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 18482000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5389000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 193048000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 173407000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8300090, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 6315000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.004697778677548472, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 4.024198194737853, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006572255787463321, "current_ratio": 1.1132653237758567, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1318484, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001318484.json", "sha256": "428097e019442871b5723806634fdfd55d30226816e7de705cc8fef3a55dc853", "retrieved_at": "2026-10-17T22:51:20.591201+00:00", "raw_path": "data/raw/428097e019442871b5723806634fdfd55d30226816e7de705cc8fef3a55dc853.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "eps": { "value": 0.63, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 819962000, "tag": "Revenues", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5207000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8300090, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20954000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-15", "accession": "0001104659-26-043813", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000110465926043813/0001104659-26-043813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-04-16", "accession": "0001558370-25-004897", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000155837025004897/0001558370-25-004897-index.html", "eps": { "value": -5.19, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-16", "accession": "0001558370-25-004897", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000155837025004897/0001558370-25-004897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 753079000, "tag": "Revenues", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-16", "accession": "0001558370-25-004897", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000155837025004897/0001558370-25-004897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 8314825, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-16", "accession": "0001558370-25-004897", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000155837025004897/0001558370-25-004897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3849000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-16", "accession": "0001558370-25-004897", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000155837025004897/0001558370-25-004897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-04-18", "accession": "0001558370-24-005294", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000155837024005294/0001558370-24-005294-index.html", "eps": { "value": -1.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-18", "accession": "0001558370-24-005294", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000155837024005294/0001558370-24-005294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 747941000, "tag": "Revenues", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-18", "accession": "0001558370-24-005294", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000155837024005294/0001558370-24-005294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 8221450, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-18", "accession": "0001558370-24-005294", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000155837024005294/0001558370-24-005294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9577000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-18", "accession": "0001558370-24-005294", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000155837024005294/0001558370-24-005294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-04-13", "accession": "0001558370-23-005840", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000155837023005840/0001558370-23-005840-index.html", "eps": { "value": 7.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-04-13", "accession": "0001558370-23-005840", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000155837023005840/0001558370-23-005840-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 795011000, "tag": "Revenues", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-04-13", "accession": "0001558370-23-005840", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000155837023005840/0001558370-23-005840-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 8216448, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-04-13", "accession": "0001558370-23-005840", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000155837023005840/0001558370-23-005840-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5754000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-04-13", "accession": "0001558370-23-005840", "source_url": "https://www.sec.gov/Archives/edgar/data/1318484/000155837023005840/0001558370-23-005840-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BFS", "source_ticker": "BFS", "name": "SAUL CENTERS REIT INC", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 29.14, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 289843000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 195319000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37511000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 99796000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2162678000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1685421000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 307820000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8741000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 70707000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 58784000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1983000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24238000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3155000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 24202000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 35654000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 36809000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 37496000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 37002000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 297284000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.6738786170443999, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.660446269094399, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 2.762371476657191, "share_based_compensation_to_revenue": 0.006841634954095838, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 2.768790756206384 }, "observation_status": "sec-xbrl-unreviewed", "cik": 907254, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 24202000.0, 35654000.0, 36809000.0, 37496000.0, 37002000.0 ], "thereafter": 297284000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000907254.json", "sha256": "325b10e354774da562c1552c9397392390aacb617576ce5cad999b52d254b100", "retrieved_at": "2026-10-17T22:51:21.009780+00:00", "raw_path": "data/raw/325b10e354774da562c1552c9397392390aacb617576ce5cad999b52d254b100.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "eps": { "value": 1.09, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 289843000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37511000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24238000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 99796000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000907254-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725426000006/0000907254-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000907254-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725425000022/0000907254-25-000022-index.html", "eps": { "value": 1.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000907254-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725425000022/0000907254-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 268847000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000907254-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725425000022/0000907254-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50649000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000907254-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725425000022/0000907254-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24142000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000907254-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725425000022/0000907254-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 121224000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000907254-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725425000022/0000907254-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000907254-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725424000020/0000907254-24-000020-index.html", "eps": { "value": 1.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000907254-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725424000020/0000907254-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 257207000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000907254-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725424000020/0000907254-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52689000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000907254-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725424000020/0000907254-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24053000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000907254-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725424000020/0000907254-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117727000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000907254-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725424000020/0000907254-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000907254-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725423000009/0000907254-23-000009-index.html", "eps": { "value": 1.63, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000907254-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725423000009/0000907254-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 245860000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000907254-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725423000009/0000907254-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50194000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000907254-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725423000009/0000907254-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23972000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000907254-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725423000009/0000907254-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 121151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000907254-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/907254/000090725423000009/0000907254-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LXRX", "source_ticker": "LXRX", "name": "LEXICON PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 1.65, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 49803000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -48911000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -50341000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -67851000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 0, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 184987000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 77449000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 107538000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 34326000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 49408000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4595000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 621000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12517000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 101895000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 20867000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 363053000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.9820894323635122, "free_cash_flow": -67851000.0, "free_cash_flow_margin": -1.3623878079633758, "capex_intensity": 0.0, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.25133024115013153, "current_ratio": 4.8830689605597355, "cash_runway_years": 0.505902639607375, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1062822, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001062822.json", "sha256": "6892e4a70040629ec55c0f3f5c93b207e6e0406bb1510e70eff56172a2cc9a0b", "retrieved_at": "2026-10-17T22:51:21.539229+00:00", "raw_path": "data/raw/6892e4a70040629ec55c0f3f5c93b207e6e0406bb1510e70eff56172a2cc9a0b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 49803000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -50341000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 363053000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -67851000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001062822-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282226000050/0001062822-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001062822-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282225000013/0001062822-25-000013-index.html", "eps": { "value": -0.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001062822-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282225000013/0001062822-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6001000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001062822-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282225000013/0001062822-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -200403000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001062822-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282225000013/0001062822-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 320031000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001062822-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282225000013/0001062822-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -178780000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001062822-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282225000013/0001062822-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001062822-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282224000008/0001062822-24-000008-index.html", "eps": { "value": -0.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001062822-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282224000008/0001062822-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1110000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001062822-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282224000008/0001062822-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -177119000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001062822-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282224000008/0001062822-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 221130000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001062822-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282224000008/0001062822-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -161897000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001062822-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282224000008/0001062822-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001062822-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282223000007/0001062822-23-000007-index.html", "eps": null, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001062822-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282223000007/0001062822-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -101944000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001062822-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282223000007/0001062822-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -88851000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001062822-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1062822/000106282223000007/0001062822-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MAGN", "source_ticker": "MAGN", "name": "MAGNERA", "group": "Materials", "weight_percent": 0.01, "holding_price": 11.25, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3204000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 5000000, "tag": "OperatingIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -159000000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 103000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 67000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3989000000, "tag": "Assets", "start": null, "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2925000000, "tag": "Liabilities", "start": null, "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1064000000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 305000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1952000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 206000000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19000000, "tag": "ShareBasedCompensation", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1423000000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 601000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1556000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1531000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.001560549313358302, "free_cash_flow": 36000000.0, "free_cash_flow_margin": 0.011235955056179775, "capex_intensity": 0.020911360799001247, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005930087390761548, "current_ratio": 2.367720465890183, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 41719, "fiscal_year": "2025", "fiscal_end": "2025-09-27", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 500000000.0, 0.0 ], "thereafter": 1531000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000041719.json", "sha256": "c4b3c440619d5cbcd69734433811a6e24a3bd879bcae21ebdc8504cdcbae7521", "retrieved_at": "2026-10-17T22:51:21.607503+00:00", "raw_path": "data/raw/c4b3c440619d5cbcd69734433811a6e24a3bd879bcae21ebdc8504cdcbae7521.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "earnings": { "annual_history": [ { "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "eps": { "value": -4.47, "tag": "EarningsPerShareDiluted", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3204000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -159000000, "tag": "NetIncomeLoss", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 103000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-29", "end": "2025-09-27", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-28", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "eps": { "value": -4.84, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-28", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2187000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-28", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -154000000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-28", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-28", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 192000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-28", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000041719-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171924000007/0000041719-24-000007-index.html", "eps": { "value": -1.75, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000041719-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171924000007/0000041719-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1385516000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000041719-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171924000007/0000041719-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -79053000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000041719-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171924000007/0000041719-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45058000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000041719-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171924000007/0000041719-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-09-30", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "eps": { "value": 1.19, "tag": "EarningsPerShareDiluted", "start": "2022-10-03", "end": "2023-09-30", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2275000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-03", "end": "2023-09-30", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38000000, "tag": "NetIncomeLoss", "start": "2022-10-03", "end": "2023-09-30", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-03", "end": "2023-09-30", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 257000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-03", "end": "2023-09-30", "filed": "2025-11-25", "accession": "0000041719-25-000110", "source_url": "https://www.sec.gov/Archives/edgar/data/41719/000004171925000110/0000041719-25-000110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LFTO", "source_ticker": "LFTO", "name": "LIFTOFF MOBILE INC", "group": "Communication", "weight_percent": 0.01, "holding_price": 16.94, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "CYH", "source_ticker": "CYH", "name": "COMMUNITY HEALTH SYSTEMS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 2.99, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 12485000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 1488000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 509000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 543000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 335000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 13204000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14041000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -1394000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 260000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 10380000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3234000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2208000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135012240, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 16000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 12000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 54000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1898000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2773000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 5860000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11918301962354826, "free_cash_flow": 208000000.0, "free_cash_flow_margin": 0.016659991990388465, "capex_intensity": 0.02683219863836604, "cfo_to_positive_net_income": 1.0667976424361494, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.000881057268722467, "current_ratio": 1.4646739130434783, "cash_runway_years": null, "near_term_maturity_to_cash": 0.06153846153846154 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1108109, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 16000000.0, 12000000.0, 54000000.0, 1898000000.0, 2773000000.0 ], "thereafter": 5860000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001108109.json", "sha256": "c3c5b335e128d27144b4eeb7cd289a82e7095115cdf4ae233f5f92ef6e65878c", "retrieved_at": "2026-10-17T22:51:22.191502+00:00", "raw_path": "data/raw/c3c5b335e128d27144b4eeb7cd289a82e7095115cdf4ae233f5f92ef6e65878c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "eps": { "value": 3.77, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12485000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 509000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135012240, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 543000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001193125-26-059509", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000119312526059509/0001193125-26-059509-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023242", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000095017025023242/0000950170-25-023242-index.html", "eps": { "value": -3.9, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023242", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000095017025023242/0000950170-25-023242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12634000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023242", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000095017025023242/0000950170-25-023242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -516000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023242", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000095017025023242/0000950170-25-023242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132101768, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023242", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000095017025023242/0000950170-25-023242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 480000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023242", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000095017025023242/0000950170-25-023242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018021", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000095017024018021/0000950170-24-018021-index.html", "eps": { "value": -1.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018021", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000095017024018021/0000950170-24-018021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12490000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018021", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000095017024018021/0000950170-24-018021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -133000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018021", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000095017024018021/0000950170-24-018021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130445677, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018021", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000095017024018021/0000950170-24-018021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 210000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000950170-24-018021", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000095017024018021/0000950170-24-018021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001564590-23-002038", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000156459023002038/0001564590-23-002038-index.html", "eps": { "value": 0.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001564590-23-002038", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000156459023002038/0001564590-23-002038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12211000000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001564590-23-002038", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000156459023002038/0001564590-23-002038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001564590-23-002038", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000156459023002038/0001564590-23-002038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130060319, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001564590-23-002038", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000156459023002038/0001564590-23-002038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 300000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001564590-23-002038", "source_url": "https://www.sec.gov/Archives/edgar/data/1108109/000156459023002038/0001564590-23-002038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NECB", "source_ticker": "NECB", "name": "NORTHEAST COMMUNITY BANCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 27.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 44413000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027566", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000110465926027566/0001104659-26-027566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 52588000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027566", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000110465926027566/0001104659-26-027566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1747000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027566", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000110465926027566/0001104659-26-027566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2063508000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027566", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000110465926027566/0001104659-26-027566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1711808000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027566", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000110465926027566/0001104659-26-027566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 351700000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027566", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000110465926027566/0001104659-26-027566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 81175000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027566", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000110465926027566/0001104659-26-027566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13659000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027566", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000110465926027566/0001104659-26-027566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1581000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027566", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000110465926027566/0001104659-26-027566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1847398, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001847398.json", "sha256": "2341f944fe51b96841dbe6fe2a50ccf0772dd5855e90dfc2cfcd87a582c71df0", "retrieved_at": "2026-10-17T22:51:22.577227+00:00", "raw_path": "data/raw/2341f944fe51b96841dbe6fe2a50ccf0772dd5855e90dfc2cfcd87a582c71df0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1847398/000110465926027566/0001104659-26-027566-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027566", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000110465926027566/0001104659-26-027566-index.html", "eps": { "value": 3.25, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027566", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000110465926027566/0001104659-26-027566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 44413000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027566", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000110465926027566/0001104659-26-027566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13659000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027566", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000110465926027566/0001104659-26-027566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52588000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027566", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000110465926027566/0001104659-26-027566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-002975", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000155837025002975/0001558370-25-002975-index.html", "eps": { "value": 3.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-002975", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000155837025002975/0001558370-25-002975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 47074000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-002975", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000155837025002975/0001558370-25-002975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13359000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-002975", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000155837025002975/0001558370-25-002975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48686000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-002975", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000155837025002975/0001558370-25-002975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004281", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000155837024004281/0001558370-24-004281-index.html", "eps": { "value": 3.32, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004281", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000155837024004281/0001558370-24-004281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 46276000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004281", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000155837024004281/0001558370-24-004281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13936000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004281", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000155837024004281/0001558370-24-004281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42835000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001558370-24-004281", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000155837024004281/0001558370-24-004281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005059", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000155837023005059/0001558370-23-005059-index.html", "eps": { "value": 1.58, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005059", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000155837023005059/0001558370-23-005059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 24843000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005059", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000155837023005059/0001558370-23-005059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15726000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005059", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000155837023005059/0001558370-23-005059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27539000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005059", "source_url": "https://www.sec.gov/Archives/edgar/data/1847398/000155837023005059/0001558370-23-005059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AVBC", "source_ticker": "AVBC", "name": "AVIDIA BANCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 21.83, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": -3289000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 28371000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4286000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2837090000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2458096000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 378994000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18530509, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 185827000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2058758, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002058758.json", "sha256": "a198ff09dea31b924303746820827955ea6401a1eea03ae9a68e67d2f9079b55", "retrieved_at": "2026-10-17T22:51:22.760505+00:00", "raw_path": "data/raw/a198ff09dea31b924303746820827955ea6401a1eea03ae9a68e67d2f9079b55.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "eps": { "value": -0.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -3289000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18530509, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28371000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "eps": null, "revenue": null, "net_income": { "value": 11484000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 23222000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-27", "accession": "0001193125-26-129221", "source_url": "https://www.sec.gov/Archives/edgar/data/2058758/000119312526129221/0001193125-26-129221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EDIT", "source_ticker": "EDIT", "name": "EDITAS MEDICINE", "group": "Health Care", "weight_percent": 0.01, "holding_price": 2.44, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 40520000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -160010000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -160060000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -165241000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 607000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 186534000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 159246000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 27288000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 146645000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 53605000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 163895000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 46246000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88745908, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 42848000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -3.9489141164856862, "free_cash_flow": -165848000.0, "free_cash_flow_margin": -4.09299111549852, "capex_intensity": 0.01498025666337611, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.24679170779861798, "current_ratio": 3.5439821822427886, "cash_runway_years": 0.8874613443394799, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1650664, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001650664.json", "sha256": "67c484f3395e87e1bb6f7518c2b21f82c8794702db1015a8bdc9cdad58ba5253", "retrieved_at": "2026-10-17T22:51:23.178403+00:00", "raw_path": "data/raw/67c484f3395e87e1bb6f7518c2b21f82c8794702db1015a8bdc9cdad58ba5253.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "eps": { "value": -1.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 40520000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -160060000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88745908, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -165241000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001650664-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066426000017/0001650664-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001650664-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066425000022/0001650664-25-000022-index.html", "eps": { "value": -2.88, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001650664-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066425000022/0001650664-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 32314000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001650664-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066425000022/0001650664-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -237093000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001650664-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066425000022/0001650664-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82338220, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001650664-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066425000022/0001650664-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -210284000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001650664-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066425000022/0001650664-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001650664-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066424000008/0001650664-24-000008-index.html", "eps": { "value": -2.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001650664-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066424000008/0001650664-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 78123000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001650664-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066424000008/0001650664-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -153219000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001650664-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066424000008/0001650664-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75965633, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001650664-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066424000008/0001650664-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -132178000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001650664-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000165066424000008/0001650664-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001764", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000155837023001764/0001558370-23-001764-index.html", "eps": { "value": -3.21, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001764", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000155837023001764/0001558370-23-001764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19712000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001764", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000155837023001764/0001558370-23-001764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -220432000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001764", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000155837023001764/0001558370-23-001764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68664822, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001764", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000155837023001764/0001558370-23-001764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -177349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001558370-23-001764", "source_url": "https://www.sec.gov/Archives/edgar/data/1650664/000155837023001764/0001558370-23-001764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NGNE", "source_ticker": "NGNE", "name": "NEUROGENE", "group": "Health Care", "weight_percent": 0.01, "holding_price": 23.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -103328000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -90351000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -77173000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1183000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 288604000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 23717000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 264887000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 103845000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3043000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14183000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 271770000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 16411000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21326283, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 30380000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -78356000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 16.560233989397357, "cash_runway_years": 1.3456131030282612, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1404644, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001404644.json", "sha256": "87b159cd5ceebdf479b494be364ba33f1e8263d79fdedbf945f7fab03349e1a8", "retrieved_at": "2026-10-17T22:51:23.373067+00:00", "raw_path": "data/raw/87b159cd5ceebdf479b494be364ba33f1e8263d79fdedbf945f7fab03349e1a8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "eps": { "value": -4.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -90351000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21326283, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -77173000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001404644-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464426000019/0001404644-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001404644-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464425000012/0001404644-25-000012-index.html", "eps": { "value": -4.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001404644-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464425000012/0001404644-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 925000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001404644-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464425000012/0001404644-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -75144000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001404644-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464425000012/0001404644-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17567082, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001404644-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464425000012/0001404644-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -70603000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001404644-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464425000012/0001404644-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-18", "accession": "0001404644-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464424000020/0001404644-24-000020-index.html", "eps": null, "revenue": null, "net_income": { "value": -36317000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0001404644-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464424000020/0001404644-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -51422000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0001404644-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000140464424000020/0001404644-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001628280-23-008602", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000162828023008602/0001628280-23-008602-index.html", "eps": { "value": -1.04, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001628280-23-008602", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000162828023008602/0001628280-23-008602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -57557000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001628280-23-008602", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000162828023008602/0001628280-23-008602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55221161, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001628280-23-008602", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000162828023008602/0001628280-23-008602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45607000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001628280-23-008602", "source_url": "https://www.sec.gov/Archives/edgar/data/1404644/000162828023008602/0001628280-23-008602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RXT", "source_ticker": "RXT", "name": "RACKSPACE TECHNOLOGY INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 3.19, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2685700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -100700000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -225800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 151400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 60800000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2799800000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4019300000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -1219500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 105800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2718700000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 27300000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 45100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 517800000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 766700000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 238700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 20300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 20300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2448600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.037494880291916444, "free_cash_flow": 90600000.0, "free_cash_flow_margin": 0.033734221990542504, "capex_intensity": 0.022638418289458985, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.016792642514055926, "current_ratio": 0.6753619407851833, "cash_runway_years": null, "near_term_maturity_to_cash": 0.19187145557655955 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1810019, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 20300000.0, 20300000.0, 2448600000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001810019.json", "sha256": "12965e94b85a877207f0e853335d8e1bda9013bf738ebf5961a895c65ebe3b76", "retrieved_at": "2026-10-17T22:51:23.737373+00:00", "raw_path": "data/raw/12965e94b85a877207f0e853335d8e1bda9013bf738ebf5961a895c65ebe3b76.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "eps": { "value": -0.95, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2685700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -225800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 238700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 151400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001810019-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001926000015/0001810019-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001810019-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001925000043/0001810019-25-000043-index.html", "eps": { "value": -3.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001810019-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001925000043/0001810019-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2737100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001810019-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001925000043/0001810019-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -858200000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001810019-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001925000043/0001810019-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 224800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001810019-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001925000043/0001810019-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001810019-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001925000043/0001810019-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001810019-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001924000042/0001810019-24-000042-index.html", "eps": { "value": -3.89, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001810019-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001924000042/0001810019-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2957100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001810019-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001924000042/0001810019-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -837800000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001810019-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001924000042/0001810019-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 215300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001810019-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001924000042/0001810019-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 374900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001810019-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001924000042/0001810019-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001810019-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001923000034/0001810019-23-000034-index.html", "eps": { "value": -3.81, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001810019-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001923000034/0001810019-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3122300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001810019-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001923000034/0001810019-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -804800000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001810019-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001923000034/0001810019-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 211200000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001810019-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001923000034/0001810019-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 246700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001810019-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/1810019/000181001923000034/0001810019-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PHAT", "source_ticker": "PHAT", "name": "PHATHOM PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 7.5, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 175110000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -159986000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -221247000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -166775000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 229000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 259149000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 697318000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -438169000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 129972000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 209087000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 633000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28719000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 228972000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 132044000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72918764, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.9136314316715207, "free_cash_flow": -167004000.0, "free_cash_flow_margin": -0.9537090971389413, "capex_intensity": 0.0013077494146536462, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1640054822682885, "current_ratio": 1.7340583441883008, "cash_runway_years": 0.7793254384649978, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1783183, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001783183.json", "sha256": "26bfe2e85afde6de536ba88f43ea8f79b7ecadeccce68c94eb94517495ac64c7", "retrieved_at": "2026-10-17T22:51:23.800684+00:00", "raw_path": "data/raw/26bfe2e85afde6de536ba88f43ea8f79b7ecadeccce68c94eb94517495ac64c7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "eps": { "value": -3.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 175110000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -221247000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72918764, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -166775000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073379", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000119312526073379/0001193125-26-073379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034183", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017025034183/0000950170-25-034183-index.html", "eps": { "value": -5.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034183", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017025034183/0000950170-25-034183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 55252000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034183", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017025034183/0000950170-25-034183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -334326000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034183", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017025034183/0000950170-25-034183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63176210, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034183", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017025034183/0000950170-25-034183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -266770000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034183", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017025034183/0000950170-25-034183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027910", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017024027910/0000950170-24-027910-index.html", "eps": { "value": -3.93, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027910", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017024027910/0000950170-24-027910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 682000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027910", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017024027910/0000950170-24-027910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -201592000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027910", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017024027910/0000950170-24-027910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51289092, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027910", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017024027910/0000950170-24-027910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -137580000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027910", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017024027910/0000950170-24-027910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004875", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017023004875/0000950170-23-004875-index.html", "eps": { "value": -5.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004875", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017023004875/0000950170-23-004875-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -197723000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004875", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017023004875/0000950170-23-004875-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39118215, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004875", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017023004875/0000950170-23-004875-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -146530000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004875", "source_url": "https://www.sec.gov/Archives/edgar/data/1783183/000095017023004875/0000950170-23-004875-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MASS", "source_ticker": "MASS", "name": "908 DEVICES", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 11.89, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 56197000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -39421000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19489000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -23688000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 955000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 190071000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 46372000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 143699000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 70517000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4465000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9845000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 144559000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 34064000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35898542, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.7014787266224176, "free_cash_flow": -24643000.0, "free_cash_flow_margin": -0.43851095254195066, "capex_intensity": 0.01699378970407673, "cfo_to_positive_net_income": -1.2154548719790652, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1751872875776287, "current_ratio": 4.24374706434946, "cash_runway_years": 2.9769081391421817, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1555279, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001555279.json", "sha256": "d6b5a68b4068f10415d76a42c9caa07443783d8041cf5a7f86d4c1c7afea3162", "retrieved_at": "2026-10-17T22:51:24.233530+00:00", "raw_path": "data/raw/d6b5a68b4068f10415d76a42c9caa07443783d8041cf5a7f86d4c1c7afea3162.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "eps": { "value": 0.54, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 56197000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19489000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35898542, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23688000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024877", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000110465926024877/0001104659-26-024877-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002459", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837025002459/0001558370-25-002459-index.html", "eps": { "value": -2.12, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002459", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837025002459/0001558370-25-002459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 59631000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002459", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837025002459/0001558370-25-002459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -72206000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002459", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837025002459/0001558370-25-002459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34076321, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002459", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837025002459/0001558370-25-002459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30247000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001558370-25-002459", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837025002459/0001558370-25-002459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002818", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837024002818/0001558370-24-002818-index.html", "eps": { "value": -1.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002818", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837024002818/0001558370-24-002818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50229000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002818", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837024002818/0001558370-24-002818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36399000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002818", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837024002818/0001558370-24-002818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32239394, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002818", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837024002818/0001558370-24-002818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25059000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002818", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837024002818/0001558370-24-002818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003887", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837023003887/0001558370-23-003887-index.html", "eps": { "value": -1.07, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003887", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837023003887/0001558370-23-003887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 46852000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003887", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837023003887/0001558370-23-003887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33563000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003887", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837023003887/0001558370-23-003887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31492531, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003887", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837023003887/0001558370-23-003887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -20930000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003887", "source_url": "https://www.sec.gov/Archives/edgar/data/1555279/000155837023003887/0001558370-23-003887-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PKBK", "source_ticker": "PKBK", "name": "PARKE BANCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 32.62, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 37775000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007748", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 39551000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007748", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 595000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007748", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2249436000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007748", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1924918000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007748", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 324518000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007748", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 508000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007748", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 293000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007748", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11966541, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007748", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 6483000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007748", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1315399, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001315399.json", "sha256": "8e10b5f46209f52c08bc9b517f9fa494f38ffd3e3b90e280dda207db529071bd", "retrieved_at": "2026-10-17T22:51:24.600809+00:00", "raw_path": "data/raw/8e10b5f46209f52c08bc9b517f9fa494f38ffd3e3b90e280dda207db529071bd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007748", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "eps": { "value": 3.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007748", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 37775000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007748", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11966541, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007748", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39551000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007748", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000143774926007748/0001437749-26-007748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001315399-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000131539925000025/0001315399-25-000025-index.html", "eps": { "value": 2.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001315399-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000131539925000025/0001315399-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 27512000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001315399-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000131539925000025/0001315399-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12139451, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001315399-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000131539925000025/0001315399-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35158000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001315399-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000131539925000025/0001315399-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001315399-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000131539924000024/0001315399-24-000024-index.html", "eps": { "value": 2.35, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001315399-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000131539924000024/0001315399-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 28462000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001315399-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000131539924000024/0001315399-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12137052, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001315399-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000131539924000024/0001315399-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23018000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001315399-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000131539924000024/0001315399-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001315399-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000131539923000020/0001315399-23-000020-index.html", "eps": { "value": 3.44, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001315399-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000131539923000020/0001315399-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 41823000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001315399-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000131539923000020/0001315399-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12175440, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001315399-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000131539923000020/0001315399-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43450000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001315399-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1315399/000131539923000020/0001315399-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ISTR", "source_ticker": "ISTR", "name": "INVESTAR HOLDING CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 28.69, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 22904000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008446", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774926008446/0001437749-26-008446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18216000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008446", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774926008446/0001437749-26-008446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2833048000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008446", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774926008446/0001437749-26-008446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2531975000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008446", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774926008446/0001437749-26-008446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 301073000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008446", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774926008446/0001437749-26-008446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1980000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008446", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774926008446/0001437749-26-008446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10776985, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008446", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774926008446/0001437749-26-008446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2293000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008446", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774926008446/0001437749-26-008446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1602658, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001602658.json", "sha256": "b29da01297ec3c85d69a004e625e177def06bd88225f813f022753650bf90346", "retrieved_at": "2026-10-17T22:51:25.233890+00:00", "raw_path": "data/raw/b29da01297ec3c85d69a004e625e177def06bd88225f813f022753650bf90346.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774926008446/0001437749-26-008446-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008446", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774926008446/0001437749-26-008446-index.html", "eps": { "value": 2.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008446", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774926008446/0001437749-26-008446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 22904000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008446", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774926008446/0001437749-26-008446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10776985, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008446", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774926008446/0001437749-26-008446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18216000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008446", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774926008446/0001437749-26-008446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007226", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774925007226/0001437749-25-007226-index.html", "eps": { "value": 2.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007226", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774925007226/0001437749-25-007226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 20252000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007226", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774925007226/0001437749-25-007226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9936080, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007226", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774925007226/0001437749-25-007226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15927000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007226", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774925007226/0001437749-25-007226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001437749-24-006962", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774924006962/0001437749-24-006962-index.html", "eps": { "value": 1.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001437749-24-006962", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774924006962/0001437749-24-006962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 16678000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001437749-24-006962", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774924006962/0001437749-24-006962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9841841, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001437749-24-006962", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774924006962/0001437749-24-006962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26247000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001437749-24-006962", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774924006962/0001437749-24-006962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005810", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774923005810/0001437749-23-005810-index.html", "eps": { "value": 3.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005810", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774923005810/0001437749-23-005810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 35709000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005810", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774923005810/0001437749-23-005810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10180709, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005810", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774923005810/0001437749-23-005810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42748000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005810", "source_url": "https://www.sec.gov/Archives/edgar/data/1602658/000143774923005810/0001437749-23-005810-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ASPN", "source_ticker": "ASPN", "name": "ASPEN AEROGELS", "group": "Materials", "weight_percent": 0.01, "holding_price": 5.4, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 271103000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -378228000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -389552000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 32872000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 37449000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 406679000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 171161000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 235518000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 156857000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 25115000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8628000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 242053000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 62025000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82328484, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -1.395145018682936, "free_cash_flow": -4577000.0, "free_cash_flow_margin": -0.016882882151802083, "capex_intensity": 0.1381356901251554, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03182554232155306, "current_ratio": 3.9025070536074162, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1145986, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001145986.json", "sha256": "87818c38b8e71f990929d388297fd67599f48c4e0501978289bd6a8c24620820", "retrieved_at": "2026-10-17T22:51:25.052560+00:00", "raw_path": "data/raw/87818c38b8e71f990929d388297fd67599f48c4e0501978289bd6a8c24620820.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "eps": { "value": -4.73, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 271103000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -389552000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82328484, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32872000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106453", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000119312526106453/0001193125-26-106453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029252", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017025029252/0000950170-25-029252-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029252", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017025029252/0000950170-25-029252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 452699000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029252", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017025029252/0000950170-25-029252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13375000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029252", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017025029252/0000950170-25-029252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80306690, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029252", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017025029252/0000950170-25-029252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45549000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029252", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017025029252/0000950170-25-029252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028127", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017024028127/0000950170-24-028127-index.html", "eps": { "value": -0.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028127", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017024028127/0000950170-24-028127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 238718000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028127", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017024028127/0000950170-24-028127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45811000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028127", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017024028127/0000950170-24-028127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69439034, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028127", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017024028127/0000950170-24-028127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -42612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-028127", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017024028127/0000950170-24-028127-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008476", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017023008476/0000950170-23-008476-index.html", "eps": { "value": -2.1, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008476", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017023008476/0000950170-23-008476-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 180364000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008476", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017023008476/0000950170-23-008476-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -82738000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008476", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017023008476/0000950170-23-008476-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39363114, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008476", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017023008476/0000950170-23-008476-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -94399000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008476", "source_url": "https://www.sec.gov/Archives/edgar/data/1145986/000095017023008476/0000950170-23-008476-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OVID", "source_ticker": "OVID", "name": "OVID THERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 2.26, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 7252000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -42439000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17414000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -38334000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 0, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 150934000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 20274000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 130660000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 13153000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 273000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4807000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 74368000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 8288000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -5.8520408163265305, "free_cash_flow": -38334000.0, "free_cash_flow_margin": -5.285990071704357, "capex_intensity": 0.0, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.6628516271373415, "current_ratio": 8.972972972972974, "cash_runway_years": 0.3431157718996191, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1636651, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001636651.json", "sha256": "b4de1e66c6e8e0453b1f8d4fc2f1dafe6798859207cf5a42629d88fe4c5e512a", "retrieved_at": "2026-10-17T22:51:25.299307+00:00", "raw_path": "data/raw/b4de1e66c6e8e0453b1f8d4fc2f1dafe6798859207cf5a42629d88fe4c5e512a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "eps": null, "revenue": { "value": 7252000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17414000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -38334000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001628280-26-019438", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828026019438/0001628280-26-019438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011844", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828025011844/0001628280-25-011844-index.html", "eps": null, "revenue": { "value": 566000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011844", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828025011844/0001628280-25-011844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26433000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011844", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828025011844/0001628280-25-011844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -55956000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011844", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828025011844/0001628280-25-011844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001628280-24-009809", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828024009809/0001628280-24-009809-index.html", "eps": { "value": -0.74, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001628280-24-009809", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828024009809/0001628280-24-009809-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 391695, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001628280-24-009809", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828024009809/0001628280-24-009809-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52338959, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001628280-24-009809", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828024009809/0001628280-24-009809-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70580604, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001628280-24-009809", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828024009809/0001628280-24-009809-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45780925, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001628280-24-009809", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828024009809/0001628280-24-009809-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001628280-23-007648", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828023007648/0001628280-23-007648-index.html", "eps": { "value": -0.77, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001628280-23-007648", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828023007648/0001628280-23-007648-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1502748, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001628280-23-007648", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828023007648/0001628280-23-007648-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54169029, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001628280-23-007648", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828023007648/0001628280-23-007648-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70424819, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001628280-23-007648", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828023007648/0001628280-23-007648-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -55227127, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001628280-23-007648", "source_url": "https://www.sec.gov/Archives/edgar/data/1636651/000162828023007648/0001628280-23-007648-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GCO", "source_ticker": "GCO", "name": "GENESCO INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 37.42, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2436096000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 17314000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13269000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 145760000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 62054000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1392978000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 825934000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 567044000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 105405000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3379000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 53325000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12241000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 618516000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 376342000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10624000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 12566000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.007107273276586801, "free_cash_flow": 83706000.0, "free_cash_flow_margin": 0.034360714848675915, "capex_intensity": 0.02547272357082808, "cfo_to_positive_net_income": 10.985002637727034, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005024843027532577, "current_ratio": 1.6434944810836951, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 18498, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000018498.json", "sha256": "10f47c50e1a9d43c1862e2bc8e9af671c684fdcab8f9478f6370f1b18a85386f", "retrieved_at": "2026-10-17T22:51:25.715796+00:00", "raw_path": "data/raw/10f47c50e1a9d43c1862e2bc8e9af671c684fdcab8f9478f6370f1b18a85386f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "eps": { "value": 1.25, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2436096000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13269000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10624000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 145760000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-25", "accession": "0001193125-26-123492", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000119312526123492/0001193125-26-123492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-03-26", "accession": "0000950170-25-044864", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017025044864/0000950170-25-044864-index.html", "eps": { "value": -1.74, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-26", "accession": "0000950170-25-044864", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017025044864/0000950170-25-044864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2325062000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-26", "accession": "0000950170-25-044864", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017025044864/0000950170-25-044864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18890000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-26", "accession": "0000950170-25-044864", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017025044864/0000950170-25-044864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10836000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-26", "accession": "0000950170-25-044864", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017025044864/0000950170-25-044864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 87886000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-26", "accession": "0000950170-25-044864", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017025044864/0000950170-25-044864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-03-27", "accession": "0000950170-24-036902", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017024036902/0000950170-24-036902-index.html", "eps": { "value": -1.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-27", "accession": "0000950170-24-036902", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017024036902/0000950170-24-036902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2324624000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-27", "accession": "0000950170-24-036902", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017024036902/0000950170-24-036902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16827000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-27", "accession": "0000950170-24-036902", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017024036902/0000950170-24-036902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11243000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-27", "accession": "0000950170-24-036902", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017024036902/0000950170-24-036902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 94796000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-27", "accession": "0000950170-24-036902", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017024036902/0000950170-24-036902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-22", "accession": "0000950170-23-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017023009103/0000950170-23-009103-index.html", "eps": { "value": 5.66, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-22", "accession": "0000950170-23-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017023009103/0000950170-23-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2384888000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-22", "accession": "0000950170-23-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017023009103/0000950170-23-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71915000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-22", "accession": "0000950170-23-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017023009103/0000950170-23-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12707000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-22", "accession": "0000950170-23-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017023009103/0000950170-23-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -164884000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-22", "accession": "0000950170-23-009103", "source_url": "https://www.sec.gov/Archives/edgar/data/18498/000095017023009103/0000950170-23-009103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CHCT", "source_ticker": "CHCT", "name": "COMMUNITY HEALTHCARE TRUST INC", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 13.26, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 121195000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5102000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 56430000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 990757000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 561370000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 429387000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 3340000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10305000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26857000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 11.060368482947863, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.08502826024175915, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1631569, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001631569.json", "sha256": "0747f483cb80df830cad42e43184252ce55d720868ea3c339a048a7c0569f7c2", "retrieved_at": "2026-10-17T22:51:26.287689+00:00", "raw_path": "data/raw/0747f483cb80df830cad42e43184252ce55d720868ea3c339a048a7c0569f7c2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "eps": { "value": 0.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 121195000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5102000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26857000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56430000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001631569-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156926000012/0001631569-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001631569-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156925000015/0001631569-25-000015-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001631569-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156925000015/0001631569-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 115786000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001631569-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156925000015/0001631569-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3181000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001631569-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156925000015/0001631569-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26530000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001631569-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156925000015/0001631569-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58881000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001631569-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156925000015/0001631569-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001631569-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156924000024/0001631569-24-000024-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001631569-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156924000024/0001631569-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 112845000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001631569-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156924000024/0001631569-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7714000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001631569-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156924000024/0001631569-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25202000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001631569-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156924000024/0001631569-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61383000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-13", "accession": "0001631569-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156924000024/0001631569-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001631569-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156923000017/0001631569-23-000017-index.html", "eps": { "value": 0.81, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001631569-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156923000017/0001631569-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 97679000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001631569-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156923000017/0001631569-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22019000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001631569-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156923000017/0001631569-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23631000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001631569-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156923000017/0001631569-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60280000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001631569-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1631569/000163156923000017/0001631569-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRTA", "source_ticker": "PRTA", "name": "PROTHENA PLC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 8.5, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 9684000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -214640000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -244092000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -163580000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 326804000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 46330000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 280474000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 307531000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 895000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37640000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 315193000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 40843000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53829000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -22.164394878149526, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 3.8868236266005782, "current_ratio": 7.717185319393776, "cash_runway_years": 1.880003667930065, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1559053, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001559053.json", "sha256": "e8898202eaa7a48d96a2543aaf8c585eb5bdfdf7dee9aa54e7fa189c19132a42", "retrieved_at": "2026-10-17T22:51:26.774134+00:00", "raw_path": "data/raw/e8898202eaa7a48d96a2543aaf8c585eb5bdfdf7dee9aa54e7fa189c19132a42.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "eps": { "value": -4.53, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9684000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -244092000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53829000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -163580000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001559053-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905326000008/0001559053-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001559053-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905325000009/0001559053-25-000009-index.html", "eps": { "value": -2.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001559053-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905325000009/0001559053-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 135157000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001559053-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905325000009/0001559053-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -122310000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001559053-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905325000009/0001559053-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53772000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001559053-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905325000009/0001559053-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -150050000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001559053-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905325000009/0001559053-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001559053-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905324000008/0001559053-24-000008-index.html", "eps": { "value": -2.76, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001559053-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905324000008/0001559053-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 91370000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001559053-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905324000008/0001559053-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -147028000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001559053-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905324000008/0001559053-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53216000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001559053-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905324000008/0001559053-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -133906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001559053-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905324000008/0001559053-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001559053-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905323000005/0001559053-23-000005-index.html", "eps": { "value": -2.47, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001559053-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905323000005/0001559053-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 53905000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001559053-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905323000005/0001559053-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -116949000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001559053-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905323000005/0001559053-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47369000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001559053-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905323000005/0001559053-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -108821000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001559053-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1559053/000155905323000005/0001559053-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MVBF", "source_ticker": "MVBF", "name": "MVB FINANCIAL CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 29.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "total_assets": { "value": 3308918000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001277902-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790226000030/0001277902-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2974950000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001277902-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790226000030/0001277902-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 333968000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001277902-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790226000030/0001277902-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 244125000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001277902-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790226000030/0001277902-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1277902, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001277902.json", "sha256": "eb88f5f2f6612b30296eab34fa54c8b334fcd28b717186016f11c56632998d72", "retrieved_at": "2026-10-17T22:51:26.810184+00:00", "raw_path": "data/raw/eb88f5f2f6612b30296eab34fa54c8b334fcd28b717186016f11c56632998d72.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790226000030/0001277902-26-000030-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001277902-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790226000030/0001277902-26-000030-index.html", "eps": { "value": 2.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001277902-26-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790226000030/0001277902-26-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001277902-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790225000043/0001277902-25-000043-index.html", "eps": { "value": 1.53, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001277902-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790225000043/0001277902-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001277902-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790224000014/0001277902-24-000014-index.html", "eps": { "value": 2.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001277902-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790224000014/0001277902-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 31232000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001277902-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790224000014/0001277902-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12997332, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001277902-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790224000014/0001277902-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58233000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001277902-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790224000014/0001277902-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001277902-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790223000042/0001277902-23-000042-index.html", "eps": { "value": 1.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001277902-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790223000042/0001277902-23-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 15047000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001277902-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790223000042/0001277902-23-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12870734, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001277902-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790223000042/0001277902-23-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65180000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001277902-23-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1277902/000127790223000042/0001277902-23-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALMR", "source_ticker": "ALMR", "name": "ALAMAR BIOSCIENCES INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 27.42, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "GRPN", "source_ticker": "GRPN", "name": "GROUPON", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 18.43, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 498422000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 23640000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83520000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 64498000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14624000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 670406000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 712796000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -42562000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 296080000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 309155000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 33691000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 17121000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37774000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 374420000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 383909000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40299826, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04742968809562981, "free_cash_flow": 49874000.0, "free_cash_flow_margin": 0.10006380135708295, "capex_intensity": 0.029340598930223786, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07578718435382066, "current_ratio": 0.9752832051345501, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1490281, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001490281.json", "sha256": "b5e85e97026296000fb77f10aaeb34d6e70d8f90436ebdeddcf445e6b9cc7b21", "retrieved_at": "2026-10-17T22:51:27.602800+00:00", "raw_path": "data/raw/b5e85e97026296000fb77f10aaeb34d6e70d8f90436ebdeddcf445e6b9cc7b21.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "eps": { "value": -2.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 498422000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83520000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40299826, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64498000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016429", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000162828026016429/0001628280-26-016429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001490281-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028125000005/0001490281-25-000005-index.html", "eps": { "value": -1.51, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001490281-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028125000005/0001490281-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 492557000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001490281-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028125000005/0001490281-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59027000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001490281-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028125000005/0001490281-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39170368, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001490281-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028125000005/0001490281-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55894000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001490281-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028125000005/0001490281-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001490281-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028124000024/0001490281-24-000024-index.html", "eps": { "value": -1.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001490281-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028124000024/0001490281-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 514910000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001490281-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028124000024/0001490281-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55410000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001490281-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028124000024/0001490281-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31243179, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001490281-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028124000024/0001490281-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -77985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001490281-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028124000024/0001490281-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001490281-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028123000022/0001490281-23-000022-index.html", "eps": { "value": -7.88, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001490281-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028123000022/0001490281-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 599085000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001490281-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028123000022/0001490281-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -237609000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001490281-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028123000022/0001490281-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30166100, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001490281-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028123000022/0001490281-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -135987000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001490281-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1490281/000149028123000022/0001490281-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AII", "source_ticker": "AII", "name": "AMERICAN INTEGRITY INSURANCE GROUP", "group": "Financials", "weight_percent": 0.01, "holding_price": 27.7, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 276485000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99621000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 138192000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5017000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1225074000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 888052000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 337022000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 203902000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 206000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 412000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1142000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10609000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17235376, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 412000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 206000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2007587, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 412000.0, 206000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002007587.json", "sha256": "4de5587f381b358cda2abd29937cf853c1a9532063bf6dd40ab5c08d6bcf3cb7", "retrieved_at": "2026-10-17T22:51:27.419369+00:00", "raw_path": "data/raw/4de5587f381b358cda2abd29937cf853c1a9532063bf6dd40ab5c08d6bcf3cb7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "eps": { "value": 5.65, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 276485000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 99621000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17235376, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 138192000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "eps": { "value": 2.95, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 204354000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39742000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12904495, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 148909000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-27", "accession": "0002007587-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/2007587/000200758726000016/0002007587-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WTI", "source_ticker": "WTI", "name": "W AND T OFFSHORE", "group": "Energy", "weight_percent": 0.01, "holding_price": 3.66, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 501462000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -52803000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -150062000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 77243000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 955807000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -199752000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 140558000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 342355000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 8458000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 116405000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12226000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 239269000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 234279000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148207000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 8800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 350000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.10529810833123945, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.024380710801616075, "current_ratio": 1.0212993908971781, "cash_runway_years": null, "near_term_maturity_to_cash": 0.06260760682422914 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1288403, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 8800000.0, null, null, 350000000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001288403.json", "sha256": "0dbee50e67db776a9512870d82e3dcf67ab9b6a685f6fb02c1948f1d251e904d", "retrieved_at": "2026-10-17T22:51:28.203477+00:00", "raw_path": "data/raw/0dbee50e67db776a9512870d82e3dcf67ab9b6a685f6fb02c1948f1d251e904d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "eps": { "value": -1.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 501462000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -150062000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148207000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77243000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028315", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000110465926028315/0001104659-26-028315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002116", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837025002116/0001558370-25-002116-index.html", "eps": { "value": -0.59, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002116", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837025002116/0001558370-25-002116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 525261000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002116", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837025002116/0001558370-25-002116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -87145000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002116", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837025002116/0001558370-25-002116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 147133000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002116", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837025002116/0001558370-25-002116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59539000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002116", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837025002116/0001558370-25-002116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002610", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837024002610/0001558370-24-002610-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002610", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837024002610/0001558370-24-002610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 532656000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002610", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837024002610/0001558370-24-002610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15598000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002610", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837024002610/0001558370-24-002610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148302000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002610", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837024002610/0001558370-24-002610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 115326000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002610", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837024002610/0001558370-24-002610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003153", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837023003153/0001558370-23-003153-index.html", "eps": { "value": 1.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003153", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837023003153/0001558370-23-003153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 920997000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003153", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837023003153/0001558370-23-003153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 231149000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003153", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837023003153/0001558370-23-003153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 145090000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003153", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837023003153/0001558370-23-003153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 339530000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003153", "source_url": "https://www.sec.gov/Archives/edgar/data/1288403/000155837023003153/0001558370-23-003153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MG", "source_ticker": "MG", "name": "MISTRAS GROUP INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 20.67, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 724024000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 40572000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16837000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 32981000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 24674000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 578781000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 343136000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 235104000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 28008000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 165143000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 12849000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 31008000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7785000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 216192000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 124308000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32058000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 12538000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 164030000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 487000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 465000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 411000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 61000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0560368164591229, "free_cash_flow": 8307000.0, "free_cash_flow_margin": 0.01147337657315227, "capex_intensity": 0.034078980807266054, "cfo_to_positive_net_income": 1.9588406485715983, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01075240599759124, "current_ratio": 1.7391640119702674, "cash_runway_years": null, "near_term_maturity_to_cash": 0.4476578120536989 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1436126, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 12538000.0, 164030000.0, 487000.0, 465000.0, 411000.0 ], "thereafter": 61000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001436126.json", "sha256": "c38cc2e3553a7ed30c7c2e5dd3652d2e14b96ee055e5e31ed7f60ff4d965adf3", "retrieved_at": "2026-10-17T22:51:28.373217+00:00", "raw_path": "data/raw/c38cc2e3553a7ed30c7c2e5dd3652d2e14b96ee055e5e31ed7f60ff4d965adf3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "eps": { "value": 0.53, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 724024000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16837000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32058000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32981000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016765", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001436126-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html", "eps": null, "revenue": { "value": 729640000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001436126-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18958000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001436126-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31608000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001436126-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50129000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001436126-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001436126-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612624000025/0001436126-24-000025-index.html", "eps": null, "revenue": { "value": 705473000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001436126-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612624000025/0001436126-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17453000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001436126-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612624000025/0001436126-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30330000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001436126-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612624000025/0001436126-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26748000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001436126-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612624000025/0001436126-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001436126-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612623000014/0001436126-23-000014-index.html", "eps": { "value": 0.21, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001436126-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612623000014/0001436126-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 687373000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001436126-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612623000014/0001436126-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6499000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001436126-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612623000014/0001436126-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30229000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001436126-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612623000014/0001436126-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26406000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001436126-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1436126/000143612623000014/0001436126-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "METC", "source_ticker": "METC", "name": "RAMACO RESOURCES INC CLASS A", "group": "Materials", "weight_percent": 0.01, "holding_price": 8.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 536618000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -55956000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51446000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1969000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1140569000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 657003000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 483566000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 440347000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 56000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 68155000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17569000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 597606000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 109500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 56000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 57500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 65000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 345000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.1042752945298145, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03274023607109713, "current_ratio": 5.457589041095891, "cash_runway_years": null, "near_term_maturity_to_cash": 0.00012717243446645486 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1687187, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 56000.0, null, null, 57500000.0, 65000000.0 ], "thereafter": 345000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001687187.json", "sha256": "0d2b802b9f4a4465f2c4fabb7fa2340f1d6a770ef0f307a3141bcf97bfb32e0e", "retrieved_at": "2026-10-17T22:51:29.248219+00:00", "raw_path": "data/raw/0d2b802b9f4a4465f2c4fabb7fa2340f1d6a770ef0f307a3141bcf97bfb32e0e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "eps": { "value": -0.99, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 536618000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51446000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 1969000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837025003144/0001558370-25-003144-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837025003144/0001558370-25-003144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 666295000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837025003144/0001558370-25-003144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11192000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837025003144/0001558370-25-003144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 112665000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837025003144/0001558370-25-003144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003256", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837024003256/0001558370-24-003256-index.html", "eps": { "value": 1.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003256", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837024003256/0001558370-24-003256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 693524000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003256", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837024003256/0001558370-24-003256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82313000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003256", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837024003256/0001558370-24-003256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 161036000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003256", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837024003256/0001558370-24-003256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003736", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837023003736/0001558370-23-003736-index.html", "eps": { "value": 2.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003736", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837023003736/0001558370-23-003736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 565688000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003736", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837023003736/0001558370-23-003736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 116042000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003736", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837023003736/0001558370-23-003736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44702000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003736", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837023003736/0001558370-23-003736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 187870000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003736", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837023003736/0001558370-23-003736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MNRO", "source_ticker": "MNRO", "name": "MONRO", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 14.36, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1157176000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 20029000, "tag": "OperatingIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2173000, "tag": "NetIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 70438000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 31657000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1567977000, "tag": "Assets", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 976504000, "tag": "Liabilities", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 14633000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 60000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3874000, "tag": "ShareBasedCompensation", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 236641000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 517837000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30002000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.01730851659557405, "free_cash_flow": 38781000.0, "free_cash_flow_margin": 0.0335134845520474, "capex_intensity": 0.027357117672679003, "cfo_to_positive_net_income": 32.41509433962264, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0033478053468098197, "current_ratio": 0.45697970596925286, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 876427, "fiscal_year": "2026", "fiscal_end": "2026-03-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000876427.json", "sha256": "30460b8e59c67872b3155ab2fc292c36fe024a96e30c30eeb0da2b11c7709b55", "retrieved_at": "2026-10-17T22:51:28.869336+00:00", "raw_path": "data/raw/30460b8e59c67872b3155ab2fc292c36fe024a96e30c30eeb0da2b11c7709b55.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1157176000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2173000, "tag": "NetIncomeLoss", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30002000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70438000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-30", "end": "2026-03-28", "filed": "2026-05-27", "accession": "0000876427-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000087642726000007/0000876427-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-29", "filed": "2025-05-28", "accession": "0001562762-25-000146", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276225000146/0001562762-25-000146-index.html", "eps": { "value": -0.22, "tag": "EarningsPerShareDiluted", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-28", "accession": "0001562762-25-000146", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276225000146/0001562762-25-000146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1195334000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-28", "accession": "0001562762-25-000146", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276225000146/0001562762-25-000146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5182000, "tag": "NetIncomeLoss", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-28", "accession": "0001562762-25-000146", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276225000146/0001562762-25-000146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29937000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-28", "accession": "0001562762-25-000146", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276225000146/0001562762-25-000146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 131912000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-03-31", "end": "2025-03-29", "filed": "2025-05-28", "accession": "0001562762-25-000146", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276225000146/0001562762-25-000146-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-30", "filed": "2024-05-28", "accession": "0001562762-24-000155", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276224000155/0001562762-24-000155-index.html", "eps": { "value": 1.18, "tag": "EarningsPerShareDiluted", "start": "2023-03-26", "end": "2024-03-30", "filed": "2024-05-28", "accession": "0001562762-24-000155", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276224000155/0001562762-24-000155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1276789000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-03-26", "end": "2024-03-30", "filed": "2024-05-28", "accession": "0001562762-24-000155", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276224000155/0001562762-24-000155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37571000, "tag": "NetIncomeLoss", "start": "2023-03-26", "end": "2024-03-30", "filed": "2024-05-28", "accession": "0001562762-24-000155", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276224000155/0001562762-24-000155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31894000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-03-26", "end": "2024-03-30", "filed": "2024-05-28", "accession": "0001562762-24-000155", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276224000155/0001562762-24-000155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125196000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-03-26", "end": "2024-03-30", "filed": "2024-05-28", "accession": "0001562762-24-000155", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276224000155/0001562762-24-000155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-25", "filed": "2023-05-22", "accession": "0001562762-23-000263", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276223000263/0001562762-23-000263-index.html", "eps": { "value": 1.2, "tag": "EarningsPerShareDiluted", "start": "2022-03-27", "end": "2023-03-25", "filed": "2023-05-22", "accession": "0001562762-23-000263", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276223000263/0001562762-23-000263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1325382000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-03-27", "end": "2023-03-25", "filed": "2023-05-22", "accession": "0001562762-23-000263", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276223000263/0001562762-23-000263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39048000, "tag": "NetIncomeLoss", "start": "2022-03-27", "end": "2023-03-25", "filed": "2023-05-22", "accession": "0001562762-23-000263", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276223000263/0001562762-23-000263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32653000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-03-27", "end": "2023-03-25", "filed": "2023-05-22", "accession": "0001562762-23-000263", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276223000263/0001562762-23-000263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 215016000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-03-27", "end": "2023-03-25", "filed": "2023-05-22", "accession": "0001562762-23-000263", "source_url": "https://www.sec.gov/Archives/edgar/data/876427/000156276223000263/0001562762-23-000263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FTK", "source_ticker": "FTK", "name": "FLOTEK INDUSTRIES INC", "group": "Materials", "weight_percent": 0.01, "holding_price": 24.73, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 237262000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 23244000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30528000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 7204000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 220049000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 106991000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 113058000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 5731000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2300000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 110777000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 61575000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36156000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 155000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09796764757946912, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.23598008385744235, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00969392485943809, "current_ratio": 1.799058059277304, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 928054, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000928054.json", "sha256": "933eb82078ed63baff3749bff26eace68273682412a2bd8623ebe34b90b567cd", "retrieved_at": "2026-10-17T22:51:29.582694+00:00", "raw_path": "data/raw/933eb82078ed63baff3749bff26eace68273682412a2bd8623ebe34b90b567cd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "eps": { "value": 0.84, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 237262000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30528000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36156000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7204000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000928054-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805426000020/0000928054-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000928054-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805425000017/0000928054-25-000017-index.html", "eps": { "value": 0.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000928054-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805425000017/0000928054-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 187025000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000928054-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805425000017/0000928054-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10498000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000928054-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805425000017/0000928054-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30889000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000928054-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805425000017/0000928054-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3361000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000928054-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805425000017/0000928054-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000928054-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805424000023/0000928054-24-000023-index.html", "eps": { "value": -0.1, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000928054-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805424000023/0000928054-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 188058000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000928054-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805424000023/0000928054-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24713000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000928054-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805424000023/0000928054-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28377000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000928054-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805424000023/0000928054-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -11297000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000928054-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805424000023/0000928054-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000928054-23-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805423000052/0000928054-23-000052-index.html", "eps": { "value": -0.57, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000928054-23-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805423000052/0000928054-23-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 54344000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000928054-23-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805423000052/0000928054-23-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42305000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000928054-23-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805423000052/0000928054-23-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74425000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000928054-23-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805423000052/0000928054-23-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -44632000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000928054-23-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/928054/000092805423000052/0000928054-23-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALLO", "source_ticker": "ALLO", "name": "ALLOGENE THERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 1.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -209315000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -190886000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -149246000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 386000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 415905000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 123363000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 292542000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 51688000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12359000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37642000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 257749000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 32514000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 220622669, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -149632000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 7.927323614443009, "cash_runway_years": 0.3463275397665599, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1737287, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001737287.json", "sha256": "72fd10b01924601ea6c5521bb9259a3cc61e2cf80754530b1d76b345fa61c5a8", "retrieved_at": "2026-10-17T22:51:29.453999+00:00", "raw_path": "data/raw/72fd10b01924601ea6c5521bb9259a3cc61e2cf80754530b1d76b345fa61c5a8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "eps": { "value": -0.87, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -190886000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 220622669, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -149246000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017242", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000162828026017242/0001628280-26-017242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001737287-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000173728725000036/0001737287-25-000036-index.html", "eps": { "value": -1.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001737287-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000173728725000036/0001737287-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 22000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001737287-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000173728725000036/0001737287-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -257590000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001737287-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000173728725000036/0001737287-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 194811756, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001737287-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000173728725000036/0001737287-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -200300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001737287-25-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000173728725000036/0001737287-25-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001737287-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000173728724000021/0001737287-24-000021-index.html", "eps": { "value": -2.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001737287-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000173728724000021/0001737287-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 95000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001737287-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000173728724000021/0001737287-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -327265000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001737287-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000173728724000021/0001737287-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156931778, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001737287-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000173728724000021/0001737287-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -237733000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001737287-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000173728724000021/0001737287-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2024-03-14", "accession": "0001737287-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1737287/000173728724000021/0001737287-24-000021-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IPI", "source_ticker": "IPI", "name": "INTREPID POTASH INC", "group": "Materials", "weight_percent": 0.01, "holding_price": 32.27, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 298328000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 10665000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11185000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 55779000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 30239000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 632179000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 140750000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 491429000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 83537000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 232000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 40569000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5085000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 235132000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 53655000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13174001, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.03574924244455767, "free_cash_flow": 25540000.0, "free_cash_flow_margin": 0.0856104690139712, "capex_intensity": 0.10136158858705854, "cfo_to_positive_net_income": 4.986946803755029, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 45.9698275862069, "share_based_compensation_to_revenue": 0.017044997452468423, "current_ratio": 4.382294287578045, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1421461, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001421461.json", "sha256": "62ae6b0b808f5f53b773c5b51d69574932a65757c250324af911f3dc357c866d", "retrieved_at": "2026-10-17T22:51:30.540872+00:00", "raw_path": "data/raw/62ae6b0b808f5f53b773c5b51d69574932a65757c250324af911f3dc357c866d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "eps": { "value": 0.85, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 298328000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11185000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13174001, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55779000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001421461-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146126000008/0001421461-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001421461-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146125000005/0001421461-25-000005-index.html", "eps": { "value": -16.53, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001421461-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146125000005/0001421461-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": { "value": 12880026, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001421461-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146125000005/0001421461-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72495000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001421461-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146125000005/0001421461-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001421461-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146124000017/0001421461-24-000017-index.html", "eps": { "value": -2.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001421461-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146124000017/0001421461-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": { "value": 12760937, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001421461-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146124000017/0001421461-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43229000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001421461-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146124000017/0001421461-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001421461-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146123000010/0001421461-23-000010-index.html", "eps": { "value": 5.37, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001421461-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146123000010/0001421461-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": { "value": 13452233, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001421461-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146123000010/0001421461-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88821000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001421461-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1421461/000142146123000010/0001421461-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NWFL", "source_ticker": "NWFL", "name": "NORWOOD FINANCIAL CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 33.46, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 7999000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27755000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 33967000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4720000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2424842000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2182685000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 242157000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 14714000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9235000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 361000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1013272, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001013272.json", "sha256": "c029e9a746daefa9b933813c0aaf300240eaaa8c6213f6564822d61d1118697a", "retrieved_at": "2026-10-17T22:51:30.503516+00:00", "raw_path": "data/raw/c029e9a746daefa9b933813c0aaf300240eaaa8c6213f6564822d61d1118697a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "eps": { "value": 3.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7999000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27755000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9235000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33967000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001013272-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000101327226000003/0001013272-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001562762-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276225000042/0001562762-25-000042-index.html", "eps": { "value": -0.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001562762-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276225000042/0001562762-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7399000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001562762-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276225000042/0001562762-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -160000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001562762-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276225000042/0001562762-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8093000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001562762-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276225000042/0001562762-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22807000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001562762-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276225000042/0001562762-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001562762-24-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276224000057/0001562762-24-000057-index.html", "eps": { "value": 2.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001562762-24-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276224000057/0001562762-24-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7136000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001562762-24-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276224000057/0001562762-24-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16759000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001562762-24-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276224000057/0001562762-24-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8084000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001562762-24-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276224000057/0001562762-24-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29824000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001562762-24-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276224000057/0001562762-24-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001562762-23-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276223000122/0001562762-23-000122-index.html", "eps": { "value": 3.58, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001562762-23-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276223000122/0001562762-23-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8761000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001562762-23-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276223000122/0001562762-23-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29233000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001562762-23-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276223000122/0001562762-23-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8177000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001562762-23-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276223000122/0001562762-23-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30734000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001562762-23-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1013272/000156276223000122/0001562762-23-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACIC", "source_ticker": "ACIC", "name": "AMERICAN COASTAL INSURANCE CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 10.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 335439000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 140277000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 106837000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 71025000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 155000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1072732000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 755167000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 317565000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 198762000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 10815000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3798000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4299000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49782993, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 774000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 150000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1401521, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 150000000.0, 0.0, 0.0, null ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001401521.json", "sha256": "81a642fbf7a7c47e7870e637c6412cd61812d69933bfeaaafbc36899a408753d", "retrieved_at": "2026-10-17T22:51:30.938511+00:00", "raw_path": "data/raw/81a642fbf7a7c47e7870e637c6412cd61812d69933bfeaaafbc36899a408753d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "eps": { "value": 2.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 335439000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 106837000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49782993, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71025000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001401521-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152126000015/0001401521-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001401521-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152125000032/0001401521-25-000032-index.html", "eps": { "value": 1.54, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001401521-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152125000032/0001401521-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 296657000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001401521-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152125000032/0001401521-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 75718000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001401521-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152125000032/0001401521-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49362985, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001401521-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152125000032/0001401521-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 243509000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001401521-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152125000032/0001401521-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001401521-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152124000024/0001401521-24-000024-index.html", "eps": { "value": 6.98, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001401521-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152124000024/0001401521-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 286543000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001401521-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152124000024/0001401521-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 309911000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001401521-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152124000024/0001401521-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44388804, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001401521-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152124000024/0001401521-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -136003000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001401521-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152124000024/0001401521-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001401521-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152123000023/0001401521-23-000023-index.html", "eps": { "value": -10.91, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001401521-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152123000023/0001401521-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 455422000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001401521-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152123000023/0001401521-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -469855000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001401521-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152123000023/0001401521-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43052070, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001401521-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152123000023/0001401521-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -173113000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001401521-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1401521/000140152123000023/0001401521-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MCFT", "source_ticker": "MCFT", "name": "MASTERCRAFT BOAT HOLDINGS INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 19.93, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 348903000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -1114000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1662000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 30505000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8124000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 500432000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 119144000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 381088000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 43865000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 215000, "tag": "InterestExpense", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 13652000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4113000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 152707000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 97658000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17162850, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2337000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0031928644924233956, "free_cash_flow": 22381000.0, "free_cash_flow_margin": 0.06414676858611133, "capex_intensity": 0.02328440856054548, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -5.181395348837209, "share_based_compensation_to_revenue": 0.011788376712152089, "current_ratio": 1.563691658645477, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1638290, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001638290.json", "sha256": "8d9c2a167aec79e58b6a6d79c3bcde082c8c52656f28b2c6bcbe79174fbac771", "retrieved_at": "2026-10-17T22:51:30.922838+00:00", "raw_path": "data/raw/8d9c2a167aec79e58b6a6d79c3bcde082c8c52656f28b2c6bcbe79174fbac771.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "eps": { "value": -0.1, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 348903000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1662000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17162850, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30505000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001193125-26-387432", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000119312526387432/0001193125-26-387432-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-27", "accession": "0000950170-25-111682", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017025111682/0000950170-25-111682-index.html", "eps": { "value": 0.43, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-27", "accession": "0000950170-25-111682", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017025111682/0000950170-25-111682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 284203000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-27", "accession": "0000950170-25-111682", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017025111682/0000950170-25-111682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7043000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-27", "accession": "0000950170-25-111682", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017025111682/0000950170-25-111682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16525773, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-27", "accession": "0000950170-25-111682", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017025111682/0000950170-25-111682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35593000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-27", "accession": "0000950170-25-111682", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017025111682/0000950170-25-111682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-30", "accession": "0000950170-24-102002", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017024102002/0000950170-24-102002-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-30", "accession": "0000950170-24-102002", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017024102002/0000950170-24-102002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 366588000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-30", "accession": "0000950170-24-102002", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017024102002/0000950170-24-102002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7800000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-30", "accession": "0000950170-24-102002", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017024102002/0000950170-24-102002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17038305, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-30", "accession": "0000950170-24-102002", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017024102002/0000950170-24-102002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12497000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-30", "accession": "0000950170-24-102002", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017024102002/0000950170-24-102002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-30", "accession": "0000950170-23-045222", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017023045222/0000950170-23-045222-index.html", "eps": { "value": 3.88, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-30", "accession": "0000950170-23-045222", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017023045222/0000950170-23-045222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 662046000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-30", "accession": "0000950170-23-045222", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017023045222/0000950170-23-045222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68937000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-30", "accession": "0000950170-23-045222", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017023045222/0000950170-23-045222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17765117, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-30", "accession": "0000950170-23-045222", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017023045222/0000950170-23-045222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 134196000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-30", "accession": "0000950170-23-045222", "source_url": "https://www.sec.gov/Archives/edgar/data/1638290/000095017023045222/0000950170-23-045222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TSBK", "source_ticker": "TSBK", "name": "TIMBERLAND BANCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 45.38, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 29161000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0000939057-25-000319", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905725000319/0000939057-25-000319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 30158000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0000939057-25-000319", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905725000319/0000939057-25-000319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1735000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0000939057-25-000319", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905725000319/0000939057-25-000319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2012779000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-12-09", "accession": "0000939057-25-000319", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905725000319/0000939057-25-000319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1750165000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-12-09", "accession": "0000939057-25-000319", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905725000319/0000939057-25-000319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 262614000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-12-09", "accession": "0000939057-25-000319", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905725000319/0000939057-25-000319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 243428000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-12-09", "accession": "0000939057-25-000319", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905725000319/0000939057-25-000319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7952626, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0000939057-25-000319", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905725000319/0000939057-25-000319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 5759000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0000939057-25-000319", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905725000319/0000939057-25-000319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1046050, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001046050.json", "sha256": "1b5be829d0ff9a9a806602c3bfc043085c2a85e95df5ead1b8ce7e7bddf7babe", "retrieved_at": "2026-10-17T22:51:31.936499+00:00", "raw_path": "data/raw/1b5be829d0ff9a9a806602c3bfc043085c2a85e95df5ead1b8ce7e7bddf7babe.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905725000319/0000939057-25-000319-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-12-09", "accession": "0000939057-25-000319", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905725000319/0000939057-25-000319-index.html", "eps": { "value": 3.67, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0000939057-25-000319", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905725000319/0000939057-25-000319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 29161000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0000939057-25-000319", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905725000319/0000939057-25-000319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7952626, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0000939057-25-000319", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905725000319/0000939057-25-000319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30158000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0000939057-25-000319", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905725000319/0000939057-25-000319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-11", "accession": "0000939057-24-000331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905724000331/0000939057-24-000331-index.html", "eps": { "value": 3.01, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-11", "accession": "0000939057-24-000331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905724000331/0000939057-24-000331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 24283000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-11", "accession": "0000939057-24-000331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905724000331/0000939057-24-000331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8080382, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-11", "accession": "0000939057-24-000331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905724000331/0000939057-24-000331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23020000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-11", "accession": "0000939057-24-000331", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905724000331/0000939057-24-000331-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-12-11", "accession": "0000939057-23-000357", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905723000357/0000939057-23-000357-index.html", "eps": { "value": 3.29, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-11", "accession": "0000939057-23-000357", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905723000357/0000939057-23-000357-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 27118000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-11", "accession": "0000939057-23-000357", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905723000357/0000939057-23-000357-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8248181, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-11", "accession": "0000939057-23-000357", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905723000357/0000939057-23-000357-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30997000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-11", "accession": "0000939057-23-000357", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905723000357/0000939057-23-000357-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-09", "accession": "0000939057-22-000366", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905722000366/0000939057-22-000366-index.html", "eps": { "value": 2.82, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-09", "accession": "0000939057-22-000366", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905722000366/0000939057-22-000366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 23600000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-09", "accession": "0000939057-22-000366", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905722000366/0000939057-22-000366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8383335, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-09", "accession": "0000939057-22-000366", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905722000366/0000939057-22-000366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-09", "accession": "0000939057-22-000366", "source_url": "https://www.sec.gov/Archives/edgar/data/1046050/000093905722000366/0000939057-22-000366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CBIO", "source_ticker": "CBIO", "name": "CRESCENT BIOPHARMA", "group": "Health Care", "weight_percent": 0.01, "holding_price": 12.48, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 10844000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -152632000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -153942000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -71532000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 919000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 240293000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 37281000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 203012000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 213192000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13300000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 236655000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 36072000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -14.075248985614165, "free_cash_flow": -72451000.0, "free_cash_flow_margin": -6.681206196975286, "capex_intensity": 0.08474732571007008, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.2264846919955736, "current_ratio": 6.56062874251497, "cash_runway_years": 2.980372420734776, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1253689, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001253689.json", "sha256": "b4a6cd55809d9037713a6469afddaa482d358690abc0227f51b6714b6bda1dce", "retrieved_at": "2026-10-17T22:51:32.014956+00:00", "raw_path": "data/raw/b4a6cd55809d9037713a6469afddaa482d358690abc0227f51b6714b6bda1dce.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "eps": null, "revenue": { "value": 10844000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -153942000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -71532000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-011983", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000162828026011983/0001628280-26-011983-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000948", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837025000948/0001558370-25-000948-index.html", "eps": { "value": -0.59, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000948", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837025000948/0001558370-25-000948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -37879158, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000948", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837025000948/0001558370-25-000948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64477249, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000948", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837025000948/0001558370-25-000948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31098078, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001558370-25-000948", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837025000948/0001558370-25-000948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004013", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837024004013/0001558370-24-004013-index.html", "eps": { "value": -0.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004013", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837024004013/0001558370-24-004013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004013", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837024004013/0001558370-24-004013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36899420, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004013", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837024004013/0001558370-24-004013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63342465, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004013", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837024004013/0001558370-24-004013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -34879903, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004013", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837024004013/0001558370-24-004013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001558370-23-004864", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837023004864/0001558370-23-004864-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001558370-23-004864", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837023004864/0001558370-23-004864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 75000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001558370-23-004864", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837023004864/0001558370-23-004864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -46688802, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001558370-23-004864", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837023004864/0001558370-23-004864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52531173, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001558370-23-004864", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837023004864/0001558370-23-004864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -46457488, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001558370-23-004864", "source_url": "https://www.sec.gov/Archives/edgar/data/1253689/000155837023004864/0001558370-23-004864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IIIV", "source_ticker": "IIIV", "name": "I3 VERTICALS CLASS A", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 16.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 213158000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 3777000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17873000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 5694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1941000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 638411000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 120688000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 389583000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 66672000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 27900000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18344000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 137625000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 70689000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34185684, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 37604000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.017719250509012095, "free_cash_flow": 3753000.0, "free_cash_flow_margin": 0.017606657972020753, "capex_intensity": 0.009105921429174603, "cfo_to_positive_net_income": 0.31858109998321493, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.08605822910704736, "current_ratio": 1.946908288418283, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1728688, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001728688.json", "sha256": "5027a0b23f21ea25f3ebb1cd57164231da8f5331c86ce03bb3332ae6a5b2bc53", "retrieved_at": "2026-10-17T22:51:32.508655+00:00", "raw_path": "data/raw/5027a0b23f21ea25f3ebb1cd57164231da8f5331c86ce03bb3332ae6a5b2bc53.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "eps": { "value": 0.72, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 213158000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17873000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34185684, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-21", "accession": "0001728688-25-000122", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868825000122/0001728688-25-000122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-25", "accession": "0001728688-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868824000102/0001728688-24-000102-index.html", "eps": null, "revenue": { "value": 229923000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-25", "accession": "0001728688-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868824000102/0001728688-24-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 113341000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-25", "accession": "0001728688-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868824000102/0001728688-24-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 48409000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-25", "accession": "0001728688-24-000102", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868824000102/0001728688-24-000102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-22", "accession": "0001728688-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868823000048/0001728688-23-000048-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0001728688-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868823000048/0001728688-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 370239000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0001728688-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868823000048/0001728688-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -811000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0001728688-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868823000048/0001728688-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33246833, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0001728688-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868823000048/0001728688-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34503000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0001728688-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868823000048/0001728688-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001728688-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868822000061/0001728688-22-000061-index.html", "eps": { "value": -0.77, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001728688-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868822000061/0001728688-22-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 317862000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001728688-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868822000061/0001728688-22-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17102000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001728688-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868822000061/0001728688-22-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22249656, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001728688-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868822000061/0001728688-22-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45846000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-18", "accession": "0001728688-22-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1728688/000172868822000061/0001728688-22-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NGS", "source_ticker": "NGS", "name": "NATURAL GAS SERVICES GROUP", "group": "Energy", "weight_percent": 0.01, "holding_price": 30.96, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 172315000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 37298000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19928000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 62927000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 121487000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 586786000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 312070000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 274716000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 0, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 36656000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2126000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 57123000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 24510000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12695000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.216452427240809, "free_cash_flow": -58560000.0, "free_cash_flow_margin": -0.33984272988422365, "capex_intensity": 0.7050285813771291, "cfo_to_positive_net_income": 3.157717784022481, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012337869599280387, "current_ratio": 2.330599755201958, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1084991, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001084991.json", "sha256": "b5dc286cd576747d561a9b529ad3af15a0bef71852df84efcc76728894c82427", "retrieved_at": "2026-10-17T22:51:32.532700+00:00", "raw_path": "data/raw/b5dc286cd576747d561a9b529ad3af15a0bef71852df84efcc76728894c82427.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "eps": { "value": 1.57, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 172315000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19928000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12695000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62927000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001084991-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499126000015/0001084991-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001084991-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499125000024/0001084991-25-000024-index.html", "eps": { "value": 1.37, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001084991-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499125000024/0001084991-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 156742000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001084991-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499125000024/0001084991-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17227000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001084991-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499125000024/0001084991-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12554000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001084991-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499125000024/0001084991-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66463000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001084991-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499125000024/0001084991-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001084991-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499124000017/0001084991-24-000017-index.html", "eps": { "value": 0.38, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001084991-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499124000017/0001084991-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15008000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001084991-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499124000017/0001084991-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4747000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001084991-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499124000017/0001084991-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12383000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001084991-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499124000017/0001084991-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18033000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001084991-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499124000017/0001084991-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001084991-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499123000032/0001084991-23-000032-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001084991-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499123000032/0001084991-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10360000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001084991-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499123000032/0001084991-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -569000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001084991-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499123000032/0001084991-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12305000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001084991-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499123000032/0001084991-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27764000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001084991-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1084991/000108499123000032/0001084991-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MH", "source_ticker": "MH", "name": "MCGRAW HILL", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 14.2, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2102781000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 276780000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35320000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 331173000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 84862000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5485521000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4759303000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 726218000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 253519000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2560698000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 13170000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 361918000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 33723000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 973649000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1266549000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 183670022, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1500000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 13170000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 13170000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 841636000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 612204000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1152160000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13162568997912763, "free_cash_flow": 246311000.0, "free_cash_flow_margin": 0.11713583107323111, "capex_intensity": 0.04035703194959437, "cfo_to_positive_net_income": 9.376359003397509, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.016037333417032017, "current_ratio": 0.7687416752135132, "cash_runway_years": null, "near_term_maturity_to_cash": 0.05194876912578544 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1951070, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 13170000.0, 13170000.0, 841636000.0, 612204000.0, 1152160000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001951070.json", "sha256": "d7f69a6bf52e27afafb76db4f668aa35e27dc4f77f2eecf078e7a969d5552b9a", "retrieved_at": "2026-10-17T22:51:32.688744+00:00", "raw_path": "data/raw/d7f69a6bf52e27afafb76db4f668aa35e27dc4f77f2eecf078e7a969d5552b9a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2102781000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35320000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 183670022, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 331173000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2101299000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -85839000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 166611519, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 646284000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "eps": { "value": -1.16, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1960478000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -193019000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 166611519, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 236156000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2026-06-11", "accession": "0001951070-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1951070/000195107026000022/0001951070-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CHMG", "source_ticker": "CHMG", "name": "CHEMUNG FINANCIAL CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 79.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 15104000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017546", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000162828026017546/0001628280-26-017546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 45499000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017546", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000162828026017546/0001628280-26-017546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1687000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017546", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000162828026017546/0001628280-26-017546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2710235000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017546", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000162828026017546/0001628280-26-017546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2455526000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017546", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000162828026017546/0001628280-26-017546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 254709000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017546", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000162828026017546/0001628280-26-017546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 50097000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017546", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000162828026017546/0001628280-26-017546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4804000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017546", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000162828026017546/0001628280-26-017546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 396000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017546", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000162828026017546/0001628280-26-017546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 763563, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000763563.json", "sha256": "ad4a85506f5e3195dd44aae1da7f7d59c7149f2089f413a40cbd4ebaa103fa17", "retrieved_at": "2026-10-17T22:51:33.279814+00:00", "raw_path": "data/raw/ad4a85506f5e3195dd44aae1da7f7d59c7149f2089f413a40cbd4ebaa103fa17.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/763563/000162828026017546/0001628280-26-017546-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017546", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000162828026017546/0001628280-26-017546-index.html", "eps": { "value": 3.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017546", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000162828026017546/0001628280-26-017546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 15104000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017546", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000162828026017546/0001628280-26-017546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4804000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017546", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000162828026017546/0001628280-26-017546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45499000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017546", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000162828026017546/0001628280-26-017546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000763563-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000076356325000058/0000763563-25-000058-index.html", "eps": { "value": 4.96, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000763563-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000076356325000058/0000763563-25-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 23671000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000763563-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000076356325000058/0000763563-25-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4770000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000763563-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000076356325000058/0000763563-25-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29815000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000763563-25-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000076356325000058/0000763563-25-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000763563-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000076356324000043/0000763563-24-000043-index.html", "eps": { "value": 5.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000763563-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000076356324000043/0000763563-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 25000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000763563-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000076356324000043/0000763563-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4732000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000763563-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000076356324000043/0000763563-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30881000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000763563-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000076356324000043/0000763563-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000763563-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000076356323000037/0000763563-23-000037-index.html", "eps": { "value": 6.13, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000763563-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000076356323000037/0000763563-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 28783000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000763563-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000076356323000037/0000763563-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4693000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000763563-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000076356323000037/0000763563-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35047000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000763563-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/763563/000076356323000037/0000763563-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FWRD", "source_ticker": "FWRD", "name": "FORWARD AIR", "group": "Industrials", "weight_percent": 0.01, "holding_price": 15.84, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2495118000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 36424000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -107796000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 29116000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2718944000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 113344000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 105996000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1687248000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 152638000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13429000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 521001000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 428325000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30718000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 846000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.014598107183708346, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.011669187589524824, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005382110184768816, "current_ratio": 1.216368411836806, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 912728, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000912728.json", "sha256": "b1822a653b15a78f1ed585688162be63bc1aff6dccb61b1cec34503746071874", "retrieved_at": "2026-10-17T22:51:33.710843+00:00", "raw_path": "data/raw/b1822a653b15a78f1ed585688162be63bc1aff6dccb61b1cec34503746071874.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "eps": { "value": -3.51, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2495118000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -107796000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30718000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016793", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828026016793/0001628280-26-016793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001628280-25-014482", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828025014482/0001628280-25-014482-index.html", "eps": { "value": -30.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001628280-25-014482", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828025014482/0001628280-25-014482-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2474262000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001628280-25-014482", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828025014482/0001628280-25-014482-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -816969000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001628280-25-014482", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828025014482/0001628280-25-014482-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27540000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001628280-25-014482", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828025014482/0001628280-25-014482-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011530", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828024011530/0001628280-24-011530-index.html", "eps": { "value": 6.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011530", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828024011530/0001628280-24-011530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1370735000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011530", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828024011530/0001628280-24-011530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 167351000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011530", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828024011530/0001628280-24-011530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26003000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001628280-24-011530", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828024011530/0001628280-24-011530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005879", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828023005879/0001628280-23-005879-index.html", "eps": { "value": 7.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005879", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828023005879/0001628280-23-005879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1973403000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005879", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828023005879/0001628280-23-005879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 193191000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005879", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828023005879/0001628280-23-005879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26926000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001628280-23-005879", "source_url": "https://www.sec.gov/Archives/edgar/data/912728/000162828023005879/0001628280-23-005879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NRDS", "source_ticker": "NRDS", "name": "NERDWALLET CLASS A", "group": "Financials", "weight_percent": 0.01, "holding_price": 10.03, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 836600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 65200000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 131600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1300000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 461100000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 86600000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 374500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 98300000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 46400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28600000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 244700000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 70900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 70200000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1625278, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001625278.json", "sha256": "95df2f81df9d172a48a752f24ced0bf6036fc61d58d50bb8f62ab0e0828f920d", "retrieved_at": "2026-10-17T22:51:33.842140+00:00", "raw_path": "data/raw/95df2f81df9d172a48a752f24ced0bf6036fc61d58d50bb8f62ab0e0828f920d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 836600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48700000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 131600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625278-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527826000014/0001625278-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001625278-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527825000019/0001625278-25-000019-index.html", "eps": { "value": 0.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001625278-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527825000019/0001625278-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 687600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001625278-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527825000019/0001625278-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30400000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001625278-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527825000019/0001625278-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001625278-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527825000019/0001625278-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001625278-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527825000019/0001625278-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001625278-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527824000030/0001625278-24-000030-index.html", "eps": { "value": -0.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001625278-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527824000030/0001625278-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 599400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001625278-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527824000030/0001625278-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11800000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001625278-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527824000030/0001625278-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001625278-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527824000030/0001625278-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001625278-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527824000030/0001625278-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001625278-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527823000021/0001625278-23-000021-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001625278-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527823000021/0001625278-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 538900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001625278-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527823000021/0001625278-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10200000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001625278-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527823000021/0001625278-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001625278-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527823000021/0001625278-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001625278-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1625278/000162527823000021/0001625278-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SGHT", "source_ticker": "SGHT", "name": "SIGHT SCIENCES", "group": "Health Care", "weight_percent": 0.01, "holding_price": 8.8, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 77363000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -37099000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38426000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -29694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 224000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 115300000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 51358000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 63942000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 91965000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 40300000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 5142000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 487000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13054000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 112734000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 11027000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52148543, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 23675000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 16325000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.4795444850897716, "free_cash_flow": -29918000.0, "free_cash_flow_margin": -0.3867223349663276, "capex_intensity": 0.0028954409730749843, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -7.214896927265656, "share_based_compensation_to_revenue": 0.16873699313625376, "current_ratio": 10.223451528067471, "cash_runway_years": 3.0970903212770255, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1531177, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 23675000.0, 16325000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001531177.json", "sha256": "52997d6956e5a1e6e19f43b61419926554d9ee276ae892d10499b1041a7eb97c", "retrieved_at": "2026-10-17T22:51:34.009095+00:00", "raw_path": "data/raw/52997d6956e5a1e6e19f43b61419926554d9ee276ae892d10499b1041a7eb97c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "eps": { "value": -0.74, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 77363000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38426000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52148543, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -29694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-091558", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000119312526091558/0001193125-26-091558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035500", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017025035500/0000950170-25-035500-index.html", "eps": { "value": -1.03, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035500", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017025035500/0000950170-25-035500-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 79866000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035500", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017025035500/0000950170-25-035500-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51507000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035500", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017025035500/0000950170-25-035500-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50134104, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035500", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017025035500/0000950170-25-035500-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22351000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035500", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017025035500/0000950170-25-035500-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030278", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017024030278/0000950170-24-030278-index.html", "eps": { "value": -1.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030278", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017024030278/0000950170-24-030278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 81056000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030278", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017024030278/0000950170-24-030278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55547000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030278", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017024030278/0000950170-24-030278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48628940, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030278", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017024030278/0000950170-24-030278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -47184000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030278", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017024030278/0000950170-24-030278-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008526", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017023008526/0000950170-23-008526-index.html", "eps": { "value": -1.8, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008526", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017023008526/0000950170-23-008526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 71331000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008526", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017023008526/0000950170-23-008526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -86242000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008526", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017023008526/0000950170-23-008526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47849058, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008526", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017023008526/0000950170-23-008526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -75965000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008526", "source_url": "https://www.sec.gov/Archives/edgar/data/1531177/000095017023008526/0000950170-23-008526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PCB", "source_ticker": "PCB", "name": "PCB BANCORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 27.8, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2899000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37453000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 26589000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2193000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3281771000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2891745000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 390026000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 207142000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 973000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14279130, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7101000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1423869, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001423869.json", "sha256": "5478f8e1e17ca2a9d8116cd76269d8b868141354d499ec827f33aca41466d002", "retrieved_at": "2026-10-17T22:51:34.702663+00:00", "raw_path": "data/raw/5478f8e1e17ca2a9d8116cd76269d8b868141354d499ec827f33aca41466d002.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "eps": { "value": 2.58, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2899000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37453000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14279130, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26589000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001423869-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386926000006/0001423869-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001423869-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386925000006/0001423869-25-000006-index.html", "eps": { "value": 1.74, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001423869-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386925000006/0001423869-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2774000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001423869-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386925000006/0001423869-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25810000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001423869-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386925000006/0001423869-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14342361, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001423869-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386925000006/0001423869-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001423869-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386925000006/0001423869-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001423869-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386924000006/0001423869-24-000006-index.html", "eps": { "value": 2.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001423869-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386924000006/0001423869-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2650000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001423869-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386924000006/0001423869-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30705000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001423869-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386924000006/0001423869-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14417938, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001423869-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386924000006/0001423869-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63343000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001423869-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386924000006/0001423869-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001423869-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386923000007/0001423869-23-000007-index.html", "eps": { "value": 2.31, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001423869-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386923000007/0001423869-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2642000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001423869-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386923000007/0001423869-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34987000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001423869-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386923000007/0001423869-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15065175, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001423869-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386923000007/0001423869-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57267000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001423869-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1423869/000142386923000007/0001423869-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "YSWY", "source_ticker": "YSWY", "name": "YESWAY INC CLASS A", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 22.72, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "GNE", "source_ticker": "GNE", "name": "GENIE ENERGY LTD CLASS B", "group": "Utilities", "weight_percent": 0.01, "holding_price": 16.7, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 501971000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 27717000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24006000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 46335000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 389380000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 144934000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 250902000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 203516000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 6529000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2139000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1005000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2535000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 323433000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 136026000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26535000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.055216337198762476, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.930142464383904, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0050500925352261385, "current_ratio": 2.3777292576419216, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1528356, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001528356.json", "sha256": "96446a911c692c1122cc841d5c45dc92b4c33d033542bf6e1db0222e6aec4423", "retrieved_at": "2026-10-17T22:51:35.407723+00:00", "raw_path": "data/raw/96446a911c692c1122cc841d5c45dc92b4c33d033542bf6e1db0222e6aec4423.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "eps": { "value": 0.9, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 501971000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24006000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26535000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46335000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-01", "accession": "0001437749-26-014294", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000143774926014294/0001437749-26-014294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001213900-25-024009", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390025024009/0001213900-25-024009-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001213900-25-024009", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390025024009/0001213900-25-024009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 425202000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001213900-25-024009", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390025024009/0001213900-25-024009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12588000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001213900-25-024009", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390025024009/0001213900-25-024009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27163000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001213900-25-024009", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390025024009/0001213900-25-024009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70742000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001213900-25-024009", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390025024009/0001213900-25-024009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001213900-24-022573", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390024022573/0001213900-24-022573-index.html", "eps": { "value": 0.74, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001213900-24-022573", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390024022573/0001213900-24-022573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 428708000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001213900-24-022573", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390024022573/0001213900-24-022573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19538000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001213900-24-022573", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390024022573/0001213900-24-022573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26062000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001213900-24-022573", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390024022573/0001213900-24-022573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62478000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001213900-24-022573", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390024022573/0001213900-24-022573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001213900-23-020226", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390023020226/0001213900-23-020226-index.html", "eps": { "value": 3.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001213900-23-020226", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390023020226/0001213900-23-020226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 315539000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001213900-23-020226", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390023020226/0001213900-23-020226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 87805000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001213900-23-020226", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390023020226/0001213900-23-020226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26366000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001213900-23-020226", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390023020226/0001213900-23-020226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80684000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001213900-23-020226", "source_url": "https://www.sec.gov/Archives/edgar/data/1528356/000121390023020226/0001213900-23-020226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AURA", "source_ticker": "AURA", "name": "AURA BIOSCIENCES", "group": "Health Care", "weight_percent": 0.01, "holding_price": 6.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -112791000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -106191000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -84742000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 447000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 169430000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 32517000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 136913000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 59515000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14317000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 149739000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 18383000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60337608, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 46517000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -85189000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 8.145514877876298, "cash_runway_years": 0.7023081824833023, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1501796, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001501796.json", "sha256": "f40a2302e615cb3481813506b3e8c756d6c777a61f1430dd2d7a502f656e5db0", "retrieved_at": "2026-10-17T22:51:35.400414+00:00", "raw_path": "data/raw/f40a2302e615cb3481813506b3e8c756d6c777a61f1430dd2d7a502f656e5db0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "eps": { "value": -1.76, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -106191000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60337608, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -84742000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130401", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000119312526130401/0001193125-26-130401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043943", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000095017025043943/0000950170-25-043943-index.html", "eps": { "value": -1.75, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043943", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000095017025043943/0000950170-25-043943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -86919000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043943", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000095017025043943/0000950170-25-043943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49650480, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043943", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000095017025043943/0000950170-25-043943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -79805000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043943", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000095017025043943/0000950170-25-043943-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036814", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000095017024036814/0000950170-24-036814-index.html", "eps": { "value": -1.93, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036814", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000095017024036814/0000950170-24-036814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -76408000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036814", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000095017024036814/0000950170-24-036814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39620036, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036814", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000095017024036814/0000950170-24-036814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -63847000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036814", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000095017024036814/0000950170-24-036814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008166", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000095017023008166/0000950170-23-008166-index.html", "eps": { "value": -1.96, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008166", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000095017023008166/0000950170-23-008166-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -58763000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008166", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000095017023008166/0000950170-23-008166-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29937228, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008166", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000095017023008166/0000950170-23-008166-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -54601000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008166", "source_url": "https://www.sec.gov/Archives/edgar/data/1501796/000095017023008166/0000950170-23-008166-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SWIM", "source_ticker": "SWIM", "name": "LATHAM GROUP INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 6.25, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 545912000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 30579000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11124000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 63430000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 25385000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 823223000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 417362000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 405861000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 276591000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3250000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 51354000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9247000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 219004000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 79142000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119822088, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 3250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 275063000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05601452248714078, "free_cash_flow": 38045000.0, "free_cash_flow_margin": 0.06969071938334384, "capex_intensity": 0.046500168525330086, "cfo_to_positive_net_income": 5.702085580726357, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01693862747109424, "current_ratio": 2.7672285259407143, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1833197, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 3250000.0, 3250000.0, 3250000.0, 275063000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001833197.json", "sha256": "2cee7e41e8dee0609bfdf8fe0b7983e068c024dc8568a0b6aa8c8748732959ae", "retrieved_at": "2026-10-17T22:51:36.036818+00:00", "raw_path": "data/raw/2cee7e41e8dee0609bfdf8fe0b7983e068c024dc8568a0b6aa8c8748732959ae.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 545912000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11124000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119822088, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63430000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001833197-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000183319726000017/0001833197-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002212", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837025002212/0001558370-25-002212-index.html", "eps": { "value": -0.15, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002212", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837025002212/0001558370-25-002212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 508520000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002212", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837025002212/0001558370-25-002212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17860000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002212", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837025002212/0001558370-25-002212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115434828, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002212", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837025002212/0001558370-25-002212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61307000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002212", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837025002212/0001558370-25-002212-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003050", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837024003050/0001558370-24-003050-index.html", "eps": { "value": -0.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003050", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837024003050/0001558370-24-003050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 566492000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003050", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837024003050/0001558370-24-003050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2388000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003050", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837024003050/0001558370-24-003050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 112899586, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003050", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837024003050/0001558370-24-003050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 116369000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001558370-24-003050", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837024003050/0001558370-24-003050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003042", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837023003042/0001558370-23-003042-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003042", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837023003042/0001558370-23-003042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 695736000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003042", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837023003042/0001558370-23-003042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5694000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003042", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837023003042/0001558370-23-003042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 113245421, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003042", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837023003042/0001558370-23-003042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32309000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003042", "source_url": "https://www.sec.gov/Archives/edgar/data/1833197/000155837023003042/0001558370-23-003042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ORN", "source_ticker": "ORN", "name": "ORION GROUP INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 8.77, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 852260000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 14611000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2488000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 28066000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 38862000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 414652000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 255620000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1588000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 6085000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1789000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 13680000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5450000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 278162000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 203907000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39639250, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.017143829347851594, "free_cash_flow": -10796000.0, "free_cash_flow_margin": -0.012667495834604463, "capex_intensity": 0.04559876094149672, "cfo_to_positive_net_income": 11.280546623794212, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006394762161781616, "current_ratio": 1.3641611126641067, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1402829, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001402829.json", "sha256": "4b0271b2e91a2f2453e5a0f11eec0c71d892eb44b384dec8dc81548b06ea665d", "retrieved_at": "2026-10-17T22:51:36.213524+00:00", "raw_path": "data/raw/4b0271b2e91a2f2453e5a0f11eec0c71d892eb44b384dec8dc81548b06ea665d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 852260000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2488000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39639250, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28066000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001402829-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282926000011/0001402829-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001402829-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282925000005/0001402829-25-000005-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001402829-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282925000005/0001402829-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 796394000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001402829-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282925000005/0001402829-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1644000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001402829-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282925000005/0001402829-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34783256, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001402829-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282925000005/0001402829-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12676000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001402829-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282925000005/0001402829-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001402829-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282924000015/0001402829-24-000015-index.html", "eps": { "value": -0.55, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001402829-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282924000015/0001402829-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 711778000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001402829-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282924000015/0001402829-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17875000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001402829-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282924000015/0001402829-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32346992, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001402829-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282924000015/0001402829-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17178000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001402829-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282924000015/0001402829-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001402829-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282923000010/0001402829-23-000010-index.html", "eps": { "value": -0.4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001402829-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282923000010/0001402829-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 748322000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001402829-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282923000010/0001402829-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12612000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001402829-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282923000010/0001402829-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31402328, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001402829-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282923000010/0001402829-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9565000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001402829-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1402829/000140282923000010/0001402829-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SPCE", "source_ticker": "SPCE", "name": "VIRGIN GALACTIC HOLDINGS INC SHS C", "group": "Industrials", "weight_percent": 0.01, "holding_price": 2.58, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1544000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -285343000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -278907000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -240142000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 198045000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 803179000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 529215000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 273964000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 144727000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 276362000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 47830000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 16485000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18698000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 372898000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 209323000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51242000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 30392000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 80552000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 171973000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -184.80764248704662, "free_cash_flow": -438187000.0, "free_cash_flow_margin": -283.79987046632124, "capex_intensity": 128.2674870466321, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 12.110103626943005, "current_ratio": 1.7814478103218472, "cash_runway_years": 0.6026725853869793, "near_term_maturity_to_cash": 0.20999537059429133 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1706946, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 30392000.0, 80552000.0, 171973000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001706946.json", "sha256": "447a91b8375b95ee7e7b69567f4c17d3945e0195c8ce231a50f26cf2b8de6f17", "retrieved_at": "2026-10-17T22:51:36.466672+00:00", "raw_path": "data/raw/447a91b8375b95ee7e7b69567f4c17d3945e0195c8ce231a50f26cf2b8de6f17.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "eps": { "value": -5.44, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1544000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -278907000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51242000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -240142000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001706946-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694626000019/0001706946-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001706946-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694625000038/0001706946-25-000038-index.html", "eps": { "value": -13.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001706946-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694625000038/0001706946-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7036000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001706946-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694625000038/0001706946-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -346740000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001706946-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694625000038/0001706946-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24955000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001706946-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694625000038/0001706946-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -352703000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001706946-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694625000038/0001706946-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001706946-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694624000039/0001706946-24-000039-index.html", "eps": { "value": -1.49, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001706946-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694624000039/0001706946-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001706946-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694624000039/0001706946-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -502337000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001706946-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694624000039/0001706946-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 337262000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001706946-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694624000039/0001706946-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -448193000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001706946-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694624000039/0001706946-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001706946-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694623000016/0001706946-23-000016-index.html", "eps": { "value": -1.89, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001706946-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694623000016/0001706946-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2312000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001706946-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694623000016/0001706946-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -500152000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001706946-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694623000016/0001706946-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 263947000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001706946-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694623000016/0001706946-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -380241000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001706946-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1706946/000170694623000016/0001706946-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CFFI", "source_ticker": "CFFI", "name": "C AND F FINANCIAL CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 102.73, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 140841000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26835000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 24490000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2329000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2768494000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2506146000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 261753000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 20000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1847000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3237541, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 943000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 40000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 913341, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, 20000000.0, null, null, null ], "thereafter": 40000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000913341.json", "sha256": "787fcf2e6cc225234e7d671907019e15479d0a368e6a63a66641c5f01d955828", "retrieved_at": "2026-10-17T22:51:36.923811+00:00", "raw_path": "data/raw/787fcf2e6cc225234e7d671907019e15479d0a368e6a63a66641c5f01d955828.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "eps": { "value": 8.29, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 140841000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26835000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3237541, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24490000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0000913341-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334126000010/0000913341-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000913341-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334125000016/0000913341-25-000016-index.html", "eps": { "value": 6.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000913341-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334125000016/0000913341-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 127313000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000913341-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334125000016/0000913341-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19834000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000913341-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334125000016/0000913341-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3299574, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000913341-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334125000016/0000913341-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38488000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000913341-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334125000016/0000913341-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000913341-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334124000009/0000913341-24-000009-index.html", "eps": { "value": 6.92, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000913341-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334124000009/0000913341-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 127322000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000913341-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334124000009/0000913341-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23604000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000913341-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334124000009/0000913341-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3411995, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000913341-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334124000009/0000913341-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38811000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000913341-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334124000009/0000913341-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000913341-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334123000012/0000913341-23-000012-index.html", "eps": { "value": 8.29, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000913341-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334123000012/0000913341-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 121946000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000913341-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334123000012/0000913341-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29159000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000913341-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334123000012/0000913341-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 90559000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000913341-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/913341/000091334123000012/0000913341-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ERII", "source_ticker": "ERII", "name": "ENERGY RECOVERY", "group": "Industrials", "weight_percent": 0.01, "holding_price": 6.64, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 134987000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 23889000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22962000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18770000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1330000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 231514000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 25322000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 206192000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 48076000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3760000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7719000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 181211000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 17354000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54158000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1796000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 35623000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1769725973612274, "free_cash_flow": 17440000.0, "free_cash_flow_margin": 0.12919762643810145, "capex_intensity": 0.009852800640061636, "cfo_to_positive_net_income": 0.8174375054437767, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05718328431626749, "current_ratio": 10.442030655756598, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1421517, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001421517.json", "sha256": "47730e9e7491257aed847063d2d58ba34c076bfbfadbc0ff6b646f5ad7ef365f", "retrieved_at": "2026-10-17T22:51:37.077198+00:00", "raw_path": "data/raw/47730e9e7491257aed847063d2d58ba34c076bfbfadbc0ff6b646f5ad7ef365f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "eps": { "value": 0.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 134987000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22962000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54158000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18770000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001421517-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151726000022/0001421517-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001421517-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151725000048/0001421517-25-000048-index.html", "eps": { "value": 0.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001421517-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151725000048/0001421517-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 144948000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001421517-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151725000048/0001421517-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23050000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001421517-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151725000048/0001421517-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57822000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001421517-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151725000048/0001421517-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20522000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001421517-25-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151725000048/0001421517-25-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001421517-24-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151724000055/0001421517-24-000055-index.html", "eps": { "value": 0.37, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001421517-24-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151724000055/0001421517-24-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 128349000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001421517-24-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151724000055/0001421517-24-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21504000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001421517-24-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151724000055/0001421517-24-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57740000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001421517-24-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151724000055/0001421517-24-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26054000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001421517-24-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151724000055/0001421517-24-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001421517-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151723000046/0001421517-23-000046-index.html", "eps": { "value": 0.42, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001421517-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151723000046/0001421517-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 125591000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001421517-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151723000046/0001421517-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24049000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001421517-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151723000046/0001421517-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57641000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001421517-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151723000046/0001421517-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12631000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001421517-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1421517/000142151723000046/0001421517-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HY", "source_ticker": "HY", "name": "HYSTER YALE INC CLASS A", "group": "Industrials", "weight_percent": 0.01, "holding_price": 30.1, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 3769300000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -22100000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 86100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 62500000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2020600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1528200000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 472000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 31200000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 45800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7500000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1347000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1001800000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17670000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": -4500000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 235100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 29700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 208600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.005863157615472369, "free_cash_flow": 23600000.0, "free_cash_flow_margin": 0.006261109489825697, "capex_intensity": 0.01658132809805534, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -0.7083333333333334, "share_based_compensation_to_revenue": 0.001989759371766641, "current_ratio": 1.3445797564384108, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1173514, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 235100000.0, 29700000.0, 208600000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001173514.json", "sha256": "af4dad0e1d94492ab07a2d8ebeb619109e34370c4906fffbcb80b157042d173b", "retrieved_at": "2026-10-17T22:51:37.525630+00:00", "raw_path": "data/raw/af4dad0e1d94492ab07a2d8ebeb619109e34370c4906fffbcb80b157042d173b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "eps": { "value": -3.4, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3769300000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17670000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 86100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001173514-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351426000049/0001173514-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001173514-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351425000015/0001173514-25-000015-index.html", "eps": { "value": 8.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001173514-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351425000015/0001173514-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4308200000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001173514-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351425000015/0001173514-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 142300000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001173514-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351425000015/0001173514-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17710000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001173514-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351425000015/0001173514-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 170700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001173514-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351425000015/0001173514-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001173514-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351424000014/0001173514-24-000014-index.html", "eps": { "value": 7.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001173514-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351424000014/0001173514-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4118300000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001173514-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351424000014/0001173514-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 125900000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001173514-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351424000014/0001173514-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17385000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001173514-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351424000014/0001173514-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 150700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001173514-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351424000014/0001173514-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001173514-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351423000011/0001173514-23-000011-index.html", "eps": { "value": -4.38, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001173514-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351423000011/0001173514-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3548300000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001173514-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351423000011/0001173514-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001173514-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351423000011/0001173514-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16901000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001173514-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351423000011/0001173514-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001173514-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1173514/000117351423000011/0001173514-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TTAM", "source_ticker": "TTAM", "name": "TITAN AMERICA SA", "group": "Materials", "weight_percent": 0.01, "holding_price": 13.68, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "MAX", "source_ticker": "MAX", "name": "MEDIAALPHA CLASS A", "group": "Communication", "weight_percent": 0.01, "holding_price": 11.68, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1113600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 22120000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25623000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 65598000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 340000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 383831000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 413025000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 4160000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 46876000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 131602000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 21807000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30331000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 174372000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 147647000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66786155, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 22164000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 131789000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.019863505747126437, "free_cash_flow": 65258000.0, "free_cash_flow_margin": 0.05860093390804598, "capex_intensity": 0.000305316091954023, "cfo_to_positive_net_income": 2.5601217656012176, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02723688936781609, "current_ratio": 1.181006048209581, "cash_runway_years": null, "near_term_maturity_to_cash": 0.47282191313251987 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1818383, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 22164000.0, 131789000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001818383.json", "sha256": "92259445707d4ccd4513fef0d642615cf20a90d9b90fc28636332399e3b271ee", "retrieved_at": "2026-10-17T22:51:38.021554+00:00", "raw_path": "data/raw/92259445707d4ccd4513fef0d642615cf20a90d9b90fc28636332399e3b271ee.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "eps": { "value": 0.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1113600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25623000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66786155, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65598000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-23", "accession": "0001818383-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838326000049/0001818383-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001818383-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838325000022/0001818383-25-000022-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001818383-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838325000022/0001818383-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 864704000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001818383-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838325000022/0001818383-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16629000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001818383-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838325000022/0001818383-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53043576, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001818383-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838325000022/0001818383-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45872000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001818383-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838325000022/0001818383-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001818383-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838324000011/0001818383-24-000011-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001818383-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838324000011/0001818383-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 388149000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001818383-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838324000011/0001818383-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -40420000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001818383-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838324000011/0001818383-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45573416, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001818383-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838324000011/0001818383-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001818383-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838324000011/0001818383-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001818383-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838323000033/0001818383-23-000033-index.html", "eps": { "value": -1.37, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001818383-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838323000033/0001818383-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 459072000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001818383-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838323000033/0001818383-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57666000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001818383-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838323000033/0001818383-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41944874, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001818383-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838323000033/0001818383-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28274000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001818383-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1818383/000181838323000033/0001818383-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AADX", "source_ticker": "AADX", "name": "APPLIED AEROSPACE AND DEFENSE INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 11.35, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "FSTR", "source_ticker": "FSTR", "name": "LB FOSTER", "group": "Industrials", "weight_percent": 0.01, "holding_price": 34.3, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 540009000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 21885000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7545000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 35619000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 10424000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 330372000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 175276000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 4348000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12454000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5056000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 156871000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 83921000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10882000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 16511000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 153000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 115000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 114000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 115000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 42259000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.040527102326072345, "free_cash_flow": 25195000.0, "free_cash_flow_margin": 0.04665662979691079, "capex_intensity": 0.019303381980670692, "cfo_to_positive_net_income": 4.720874751491054, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009362806916181026, "current_ratio": 1.869269908604521, "cash_runway_years": null, "near_term_maturity_to_cash": 0.03518859245630175 }, "observation_status": "sec-xbrl-unreviewed", "cik": 352825, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 153000.0, 115000.0, 114000.0, 115000.0, 42259000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000352825.json", "sha256": "cf0c1992a6d1b8b33d0c57606138c282b7b73db3453fceef79581f0f172ea9f2", "retrieved_at": "2026-10-17T22:51:38.876375+00:00", "raw_path": "data/raw/cf0c1992a6d1b8b33d0c57606138c282b7b73db3453fceef79581f0f172ea9f2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "eps": { "value": 0.69, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 540009000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7545000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10882000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35619000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000352825-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282526000016/0000352825-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000352825-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282525000055/0000352825-25-000055-index.html", "eps": { "value": 3.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000352825-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282525000055/0000352825-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 530765000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000352825-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282525000055/0000352825-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42946000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000352825-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282525000055/0000352825-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11048000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000352825-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282525000055/0000352825-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22632000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000352825-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282525000055/0000352825-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000352825-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282524000076/0000352825-24-000076-index.html", "eps": { "value": 0.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000352825-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282524000076/0000352825-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 543744000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000352825-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282524000076/0000352825-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1464000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000352825-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282524000076/0000352825-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10995000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000352825-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282524000076/0000352825-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37376000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000352825-24-000076", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282524000076/0000352825-24-000076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000352825-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282523000034/0000352825-23-000034-index.html", "eps": { "value": -4.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000352825-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282523000034/0000352825-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 497497000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000352825-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282523000034/0000352825-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45564000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000352825-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282523000034/0000352825-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10720000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000352825-23-000034", "source_url": "https://www.sec.gov/Archives/edgar/data/352825/000035282523000034/0000352825-23-000034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TRC", "source_ticker": "TRC", "name": "TEJON RANCH", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 16.56, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 49591000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -7953000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 75000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 6132000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 630469000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 139913000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 475198000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 9524000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6014000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1711000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 39262000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 9490000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26949278, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.16037184166481822, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 81.76, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03450222822689601, "current_ratio": 4.137197049525817, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 96869, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000096869.json", "sha256": "269d0b45211f5bcd865edab9f065c67d308d87da94f71db90fc2770aa3b815e0", "retrieved_at": "2026-10-17T22:51:39.081448+00:00", "raw_path": "data/raw/269d0b45211f5bcd865edab9f065c67d308d87da94f71db90fc2770aa3b815e0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 49591000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 75000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26949278, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6132000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019685", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000162828026019685/0001628280-26-019685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000096869-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686925000006/0000096869-25-000006-index.html", "eps": { "value": 0.1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000096869-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686925000006/0000096869-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 41886000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000096869-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686925000006/0000096869-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2690000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000096869-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686925000006/0000096869-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26823406, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000096869-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686925000006/0000096869-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14314000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000096869-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686925000006/0000096869-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000096869-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686924000005/0000096869-24-000005-index.html", "eps": { "value": 0.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000096869-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686924000005/0000096869-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 3265000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000096869-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686924000005/0000096869-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26706824, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000096869-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686924000005/0000096869-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13655000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000096869-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686924000005/0000096869-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000096869-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686923000006/0000096869-23-000006-index.html", "eps": { "value": 0.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000096869-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686923000006/0000096869-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 15808000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000096869-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686923000006/0000096869-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26652919, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000096869-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686923000006/0000096869-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8531000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000096869-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/96869/000009686923000006/0000096869-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NPCE", "source_ticker": "NPCE", "name": "NEUROPACE", "group": "Health Care", "weight_percent": 0.01, "holding_price": 12.78, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 99986000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -16338000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21465000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -11006000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 332000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 105565000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 86534000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 19031000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 21692000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 58884000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11089000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 94073000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 17814000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32722438, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 49546000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.16340287640269638, "free_cash_flow": -11338000.0, "free_cash_flow_margin": -0.11339587542255916, "capex_intensity": 0.0033204648650811113, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.11090552677374832, "current_ratio": 5.280846525204895, "cash_runway_years": 1.9709249500272579, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1528287, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001528287.json", "sha256": "f18b845b7ce16660cbd1e57ca52d025038940b6172354b2d4d55342842296309", "retrieved_at": "2026-10-17T22:51:39.133193+00:00", "raw_path": "data/raw/f18b845b7ce16660cbd1e57ca52d025038940b6172354b2d4d55342842296309.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "eps": { "value": -0.66, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 99986000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21465000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32722438, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -11006000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001528287-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828726000011/0001528287-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001528287-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828725000007/0001528287-25-000007-index.html", "eps": { "value": -0.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001528287-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828725000007/0001528287-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 79906000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001528287-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828725000007/0001528287-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27141000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001528287-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828725000007/0001528287-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29126314, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001528287-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828725000007/0001528287-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17949000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001528287-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828725000007/0001528287-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001528287-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828724000005/0001528287-24-000005-index.html", "eps": { "value": -1.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001528287-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828724000005/0001528287-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 65421000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001528287-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828724000005/0001528287-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32956000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001528287-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828724000005/0001528287-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25851813, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001528287-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828724000005/0001528287-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19701000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001528287-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828724000005/0001528287-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001528287-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828723000007/0001528287-23-000007-index.html", "eps": { "value": -1.91, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001528287-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828723000007/0001528287-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 45520000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001528287-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828723000007/0001528287-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -47082000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001528287-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828723000007/0001528287-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24594784, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001528287-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828723000007/0001528287-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -36869000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001528287-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1528287/000152828723000007/0001528287-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RCKY", "source_ticker": "RCKY", "name": "ROCKY BRANDS INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 46.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 481976000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 37187000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22274000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 16299000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6576000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 477488000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 225400000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 252088000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 2902000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 114281000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 8361000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1617000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 270716000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 96132000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7530000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 201000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 8361000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 8361000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 8361000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 99300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07715529403953723, "free_cash_flow": 9723000.0, "free_cash_flow_margin": 0.02017320364499477, "capex_intensity": 0.013643832887944627, "cfo_to_positive_net_income": 0.7317500224476968, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00335493883512872, "current_ratio": 2.8160862147879997, "cash_runway_years": null, "near_term_maturity_to_cash": 2.881116471399035 }, "observation_status": "sec-xbrl-unreviewed", "cik": 895456, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 8361000.0, 8361000.0, 8361000.0, 99300000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000895456.json", "sha256": "620a0d6e2c85b9e065223e10f7407db578f1155a836bcfeae63d411ae483a410", "retrieved_at": "2026-10-17T22:51:39.439326+00:00", "raw_path": "data/raw/620a0d6e2c85b9e065223e10f7407db578f1155a836bcfeae63d411ae483a410.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "eps": { "value": 2.96, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 481976000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22274000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7530000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16299000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007634", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774926007634/0001437749-26-007634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008025", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774925008025/0001437749-25-008025-index.html", "eps": { "value": 1.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008025", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774925008025/0001437749-25-008025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 453772000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008025", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774925008025/0001437749-25-008025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11387000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008025", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774925008025/0001437749-25-008025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7480000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008025", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774925008025/0001437749-25-008025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52764000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008025", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774925008025/0001437749-25-008025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-007987", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774924007987/0001437749-24-007987-index.html", "eps": { "value": 1.41, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-007987", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774924007987/0001437749-24-007987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 461833000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-007987", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774924007987/0001437749-24-007987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10426000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-007987", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774924007987/0001437749-24-007987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7381000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-007987", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774924007987/0001437749-24-007987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73576000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-007987", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774924007987/0001437749-24-007987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006169", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774923006169/0001437749-23-006169-index.html", "eps": { "value": 2.78, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006169", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774923006169/0001437749-23-006169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 615475000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006169", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774923006169/0001437749-23-006169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20465000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006169", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774923006169/0001437749-23-006169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7369000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006169", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774923006169/0001437749-23-006169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19123000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006169", "source_url": "https://www.sec.gov/Archives/edgar/data/895456/000143774923006169/0001437749-23-006169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRME", "source_ticker": "PRME", "name": "PRIME MEDICINE", "group": "Health Care", "weight_percent": 0.01, "holding_price": 3.61, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4632000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -208350000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -201142000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -162564000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4531000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 342733000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 221865000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 120868000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 63032000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7321000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29268000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 181293000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 37448000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148758527, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -44.98056994818653, "free_cash_flow": -167095000.0, "free_cash_flow_margin": -36.07405008635578, "capex_intensity": 0.978195164075993, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 6.318652849740933, "current_ratio": 4.841193121127964, "cash_runway_years": 0.38773652223124433, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1894562, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001894562.json", "sha256": "a6bef163d02549a849172fe49d43d367b748d4e33f23f3f9ba4f9ec4593d6a2a", "retrieved_at": "2026-10-17T22:51:39.834889+00:00", "raw_path": "data/raw/a6bef163d02549a849172fe49d43d367b748d4e33f23f3f9ba4f9ec4593d6a2a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "eps": { "value": -1.35, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4632000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -201142000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148758527, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -162564000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013569", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828026013569/0001628280-26-013569-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008884", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828025008884/0001628280-25-008884-index.html", "eps": { "value": -1.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008884", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828025008884/0001628280-25-008884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2983000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008884", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828025008884/0001628280-25-008884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -195882000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008884", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828025008884/0001628280-25-008884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118600381, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008884", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828025008884/0001628280-25-008884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -122865000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001628280-25-008884", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828025008884/0001628280-25-008884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001628280-24-008116", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828024008116/0001628280-24-008116-index.html", "eps": { "value": -2.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001628280-24-008116", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828024008116/0001628280-24-008116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -198133000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001628280-24-008116", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828024008116/0001628280-24-008116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90969327, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001628280-24-008116", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828024008116/0001628280-24-008116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -165412000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001628280-24-008116", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828024008116/0001628280-24-008116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007266", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828023007266/0001628280-23-007266-index.html", "eps": { "value": -4.19, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007266", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828023007266/0001628280-23-007266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007266", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828023007266/0001628280-23-007266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -121821000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007266", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828023007266/0001628280-23-007266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33891264, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007266", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828023007266/0001628280-23-007266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -131827000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007266", "source_url": "https://www.sec.gov/Archives/edgar/data/1894562/000162828023007266/0001628280-23-007266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NPB", "source_ticker": "NPB", "name": "NORTHPOINTE BANCSHARES INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 15.62, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 83409000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001336706-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 44291000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001336706-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2765000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001336706-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7022825000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001336706-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6453783000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001336706-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 569042000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001336706-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 496459000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001336706-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33863189, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001336706-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 114151000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001336706-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001336706-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1336706, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001336706.json", "sha256": "8916ddd09360348139a4bde4e002d3633e1cece1e22100a4c5ba6ee5e7872c3d", "retrieved_at": "2026-10-17T22:51:40.207086+00:00", "raw_path": "data/raw/8916ddd09360348139a4bde4e002d3633e1cece1e22100a4c5ba6ee5e7872c3d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001336706-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "eps": { "value": 2.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001336706-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 83409000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001336706-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33863189, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001336706-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44291000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001336706-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000133670626000020/0001336706-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000162828025015483/0001628280-25-015483-index.html", "eps": { "value": 1.83, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000162828025015483/0001628280-25-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 55159000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000162828025015483/0001628280-25-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25822496, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000162828025015483/0001628280-25-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19809000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000162828025015483/0001628280-25-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000162828025015483/0001628280-25-015483-index.html", "eps": { "value": 0.93, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000162828025015483/0001628280-25-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 33762000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000162828025015483/0001628280-25-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25795481, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000162828025015483/0001628280-25-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 504168000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015483", "source_url": "https://www.sec.gov/Archives/edgar/data/1336706/000162828025015483/0001628280-25-015483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "URG", "source_ticker": "URG", "name": "UR ENERGY INC", "group": "Energy", "weight_percent": 0.01, "holding_price": 0.9, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 27207000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -69380000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74898000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -43127000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 23620000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 272459000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 77452000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 123863000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1904000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 150430000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 27655000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 368390765, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 15983000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -2.5500790237806448, "free_cash_flow": -66747000.0, "free_cash_flow_margin": -2.4533024589260117, "capex_intensity": 0.8681589296872129, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06998198992906238, "current_ratio": 5.439522690291087, "cash_runway_years": 2.8720523106174785, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1375205, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001375205.json", "sha256": "54b918c85d09969e478dc336475bd290785af81f749c80117bf06c381ff7422e", "retrieved_at": "2026-10-17T22:51:40.511644+00:00", "raw_path": "data/raw/54b918c85d09969e478dc336475bd290785af81f749c80117bf06c381ff7422e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "eps": { "value": -0.2, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 27207000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74898000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 368390765, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -43127000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025923", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000110465926025923/0001104659-26-025923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-04-11", "accession": "0001558370-25-004728", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000155837025004728/0001558370-25-004728-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-11", "accession": "0001558370-25-004728", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000155837025004728/0001558370-25-004728-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 33706000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-11", "accession": "0001558370-25-004728", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000155837025004728/0001558370-25-004728-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53189000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-11", "accession": "0001558370-25-004728", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000155837025004728/0001558370-25-004728-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 317661375, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-11", "accession": "0001558370-25-004728", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000155837025004728/0001558370-25-004728-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -71918000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-11", "accession": "0001558370-25-004728", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000155837025004728/0001558370-25-004728-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001654954-24-002673", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000165495424002673/0001654954-24-002673-index.html", "eps": { "value": -0.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001654954-24-002673", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000165495424002673/0001654954-24-002673-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17679000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001654954-24-002673", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000165495424002673/0001654954-24-002673-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30656000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001654954-24-002673", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000165495424002673/0001654954-24-002673-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 260044403, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001654954-24-002673", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000165495424002673/0001654954-24-002673-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16982000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001654954-24-002673", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000165495424002673/0001654954-24-002673-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001654954-23-002437", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000165495423002437/0001654954-23-002437-index.html", "eps": null, "revenue": { "value": 19000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001654954-23-002437", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000165495423002437/0001654954-23-002437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17140000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001654954-23-002437", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000165495423002437/0001654954-23-002437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 220496862000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001654954-23-002437", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000165495423002437/0001654954-23-002437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18091000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001654954-23-002437", "source_url": "https://www.sec.gov/Archives/edgar/data/1375205/000165495423002437/0001654954-23-002437-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BCML", "source_ticker": "BCML", "name": "BAYCOM CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 30.96, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 23931000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001730984-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098426000016/0001730984-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 31831000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001730984-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098426000016/0001730984-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1746000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001730984-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098426000016/0001730984-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2593677000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001730984-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098426000016/0001730984-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2255123000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001730984-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098426000016/0001730984-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 338554000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001730984-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098426000016/0001730984-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 653000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001730984-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098426000016/0001730984-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10990547, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001730984-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098426000016/0001730984-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 6909000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001730984-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098426000016/0001730984-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1730984, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001730984.json", "sha256": "87e5a7df398b32171bca5606e20f046d126f7ca4d4c1406988e1d26bdb74b3cd", "retrieved_at": "2026-10-17T22:51:41.086227+00:00", "raw_path": "data/raw/87e5a7df398b32171bca5606e20f046d126f7ca4d4c1406988e1d26bdb74b3cd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098426000016/0001730984-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001730984-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098426000016/0001730984-26-000016-index.html", "eps": { "value": 2.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001730984-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098426000016/0001730984-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 23931000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001730984-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098426000016/0001730984-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10990547, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001730984-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098426000016/0001730984-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31831000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001730984-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098426000016/0001730984-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001730984-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098425000017/0001730984-25-000017-index.html", "eps": { "value": 2.1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001730984-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098425000017/0001730984-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 23614000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001730984-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098425000017/0001730984-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11262409, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001730984-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098425000017/0001730984-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30357000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001730984-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098425000017/0001730984-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001730984-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098424000028/0001730984-24-000028-index.html", "eps": { "value": 2.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001730984-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098424000028/0001730984-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 27425000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001730984-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098424000028/0001730984-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12074198, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001730984-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098424000028/0001730984-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30802000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001730984-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098424000028/0001730984-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001730984-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098423000020/0001730984-23-000020-index.html", "eps": { "value": 2.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001730984-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098423000020/0001730984-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 26987000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001730984-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098423000020/0001730984-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13124179, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001730984-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098423000020/0001730984-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001730984-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1730984/000173098423000020/0001730984-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NABL", "source_ticker": "NABL", "name": "N ABLE INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 4.6, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 511430000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 36789000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17032000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 93202000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 18139000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1409906000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 605251000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 804655000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 111837000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 389873000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 44057000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 46593000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 216440000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 181815000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 187819000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.07193359795084371, "free_cash_flow": 75063000.0, "free_cash_flow_margin": 0.14677081907592437, "capex_intensity": 0.035467219365309034, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09110337680621004, "current_ratio": 1.1904408327145726, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1834488, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001834488.json", "sha256": "624a2f9952c97cfe5d2dad02b0db840b67bc71e60bed156a9bf64b4257d93b08", "retrieved_at": "2026-10-17T22:51:40.944194+00:00", "raw_path": "data/raw/624a2f9952c97cfe5d2dad02b0db840b67bc71e60bed156a9bf64b4257d93b08.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 511430000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17032000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 187819000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 93202000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001834488-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448826000007/0001834488-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001834488-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448825000053/0001834488-25-000053-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001834488-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448825000053/0001834488-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 466147000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001834488-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448825000053/0001834488-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30958000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001834488-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448825000053/0001834488-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 188426000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001834488-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448825000053/0001834488-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 79437000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001834488-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448825000053/0001834488-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001834488-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448824000032/0001834488-24-000032-index.html", "eps": { "value": 0.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001834488-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448824000032/0001834488-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 421880000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001834488-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448824000032/0001834488-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23412000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001834488-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448824000032/0001834488-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 185980000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001834488-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448824000032/0001834488-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90089000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001834488-24-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448824000032/0001834488-24-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001834488-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448823000039/0001834488-23-000039-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001834488-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448823000039/0001834488-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 371769000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001834488-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448823000039/0001834488-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16707000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001834488-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448823000039/0001834488-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 181297000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001834488-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448823000039/0001834488-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71413000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001834488-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1834488/000183448823000039/0001834488-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RMR", "source_ticker": "RMR", "name": "RMR GROUP CLASS A", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 18.7, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 182703000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 41782000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17596000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 75746000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 718245000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 316232000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 227656000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 11551000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9664000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 192694000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 117822000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16644000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 903000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.22868808941287225, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 4.304728347351671, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05289458848513708, "current_ratio": 1.6354670604810646, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1644378, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001644378.json", "sha256": "9f3f4da4a38a4d1089a1bba12717f699c7039927bc5ad9b367dfa9d96cdc3d45", "retrieved_at": "2026-10-17T22:51:41.295821+00:00", "raw_path": "data/raw/9f3f4da4a38a4d1089a1bba12717f699c7039927bc5ad9b367dfa9d96cdc3d45.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "eps": { "value": 1.03, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 182703000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17596000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16644000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 75746000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-12", "accession": "0001644378-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437825000043/0001644378-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-12", "accession": "0001644378-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437824000042/0001644378-24-000042-index.html", "eps": { "value": 1.38, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-12", "accession": "0001644378-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437824000042/0001644378-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 193920000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-12", "accession": "0001644378-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437824000042/0001644378-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23130000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-12", "accession": "0001644378-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437824000042/0001644378-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16532000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-12", "accession": "0001644378-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437824000042/0001644378-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61375000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-12", "accession": "0001644378-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437824000042/0001644378-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-15", "accession": "0001644378-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437823000051/0001644378-23-000051-index.html", "eps": { "value": 3.44, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-15", "accession": "0001644378-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437823000051/0001644378-23-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 962316000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-15", "accession": "0001644378-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437823000051/0001644378-23-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 57147000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-15", "accession": "0001644378-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437823000051/0001644378-23-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16426000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-15", "accession": "0001644378-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437823000051/0001644378-23-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109215000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-15", "accession": "0001644378-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437823000051/0001644378-23-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-14", "accession": "0001644378-22-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437822000047/0001644378-22-000047-index.html", "eps": { "value": 2.04, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-14", "accession": "0001644378-22-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437822000047/0001644378-22-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 832503000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-14", "accession": "0001644378-22-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437822000047/0001644378-22-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34004000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-14", "accession": "0001644378-22-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437822000047/0001644378-22-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31348000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-14", "accession": "0001644378-22-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437822000047/0001644378-22-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 101270000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-14", "accession": "0001644378-22-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1644378/000164437822000047/0001644378-22-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AIOT", "source_ticker": "AIOT", "name": "POWERFLEET", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 2.49, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 443777000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 19576000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20552000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 30461000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 21618000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 955565000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 473950000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 475494000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 36496000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 229669000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6283000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 50355000, "tag": "ShortTermBorrowings", "start": null, "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 60280000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7541000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 179180000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 157952000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133761000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6348000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 48848000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 56350000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 125000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04411224556477691, "free_cash_flow": 8843000.0, "free_cash_flow_margin": 0.019926674884007057, "capex_intensity": 0.048713655732496274, "cfo_to_positive_net_income": null, "total_debt": 286307000.0, "debt_to_assets": 0.2996206432843396, "net_debt": 249811000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.016992768890681582, "current_ratio": 1.134395259319287, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1774170, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 6348000.0, 48848000.0, 56350000.0, 125000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001774170.json", "sha256": "68631d9668b33edb874d464b147f4da834df5c5d4e8b760657fe9a7f323a6651", "retrieved_at": "2026-10-17T22:51:41.698947+00:00", "raw_path": "data/raw/68631d9668b33edb874d464b147f4da834df5c5d4e8b760657fe9a7f323a6651.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "eps": { "value": -0.15, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 443777000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20552000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133761000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30461000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-15", "accession": "0001628280-26-043187", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828026043187/0001628280-26-043187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-06-26", "accession": "0001628280-25-033105", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828025033105/0001628280-25-033105-index.html", "eps": { "value": -0.43, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0001628280-25-033105", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828025033105/0001628280-25-033105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 362515000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0001628280-25-033105", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828025033105/0001628280-25-033105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -50987000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0001628280-25-033105", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828025033105/0001628280-25-033105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119877000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0001628280-25-033105", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828025033105/0001628280-25-033105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3345000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0001628280-25-033105", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828025033105/0001628280-25-033105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2025-06-26", "accession": "0001628280-25-033105", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000162828025033105/0001628280-25-033105-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-05-09", "accession": "0001493152-24-018526", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000149315224018526/0001493152-24-018526-index.html", "eps": { "value": -0.49, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-09", "accession": "0001493152-24-018526", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000149315224018526/0001493152-24-018526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 133736000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-09", "accession": "0001493152-24-018526", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000149315224018526/0001493152-24-018526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5675000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-09", "accession": "0001493152-24-018526", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000149315224018526/0001493152-24-018526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35628, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-09", "accession": "0001493152-24-018526", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000149315224018526/0001493152-24-018526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4397000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-09", "accession": "0001493152-24-018526", "source_url": "https://www.sec.gov/Archives/edgar/data/1774170/000149315224018526/0001493152-24-018526-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DSGN", "source_ticker": "DSGN", "name": "DESIGN THERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 10.48, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -79467000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69792000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -54358000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 193000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 226203000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 13700000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 212503000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 16856000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14549000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 223784000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 13055000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57330192, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 24847000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -54551000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 17.141631558789737, "cash_runway_years": 0.31009235071194674, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1807120, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001807120.json", "sha256": "17e755cf4dc3ba9be3535a65aea0e4914677f8625c9662e22a7556c5fd4c086a", "retrieved_at": "2026-10-17T22:51:41.718004+00:00", "raw_path": "data/raw/17e755cf4dc3ba9be3535a65aea0e4914677f8625c9662e22a7556c5fd4c086a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "eps": { "value": -1.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69792000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57330192, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -54358000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098491", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000119312526098491/0001193125-26-098491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035910", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017025035910/0000950170-25-035910-index.html", "eps": { "value": -0.88, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035910", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017025035910/0000950170-25-035910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035910", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017025035910/0000950170-25-035910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -49588000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035910", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017025035910/0000950170-25-035910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56587142, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035910", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017025035910/0000950170-25-035910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -43105000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035910", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017025035910/0000950170-25-035910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033492", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017024033492/0000950170-24-033492-index.html", "eps": { "value": -1.19, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033492", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017024033492/0000950170-24-033492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -66862000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033492", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017024033492/0000950170-24-033492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55984670, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033492", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017024033492/0000950170-24-033492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -58560000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0000950170-24-033492", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017024033492/0000950170-24-033492-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007869", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017023007869/0000950170-23-007869-index.html", "eps": { "value": -1.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007869", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017023007869/0000950170-23-007869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -63308000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007869", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017023007869/0000950170-23-007869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55707517, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007869", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017023007869/0000950170-23-007869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -51317000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007869", "source_url": "https://www.sec.gov/Archives/edgar/data/1807120/000095017023007869/0000950170-23-007869-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MNPR", "source_ticker": "MNPR", "name": "MONOPAR THERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 71.8, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -16704415, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13716894, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -12201291, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 140717709, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2890156, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 137827553, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 61833552, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4837877, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 140462788, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2735236, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 34999957, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 51.353078125616946, "cash_runway_years": 5.067787662797322, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1645469, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001645469.json", "sha256": "11b3f240217511123d89b32408ab3beb4dce0c8844d2a4f4fb7c1085084888d1", "retrieved_at": "2026-10-17T22:51:42.127560+00:00", "raw_path": "data/raw/11b3f240217511123d89b32408ab3beb4dce0c8844d2a4f4fb7c1085084888d1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "eps": null, "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13716894, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -12201291, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010025", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774926010025/0001437749-26-010025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-009979", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774925009979/0001437749-25-009979-index.html", "eps": null, "revenue": { "value": 0, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-009979", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774925009979/0001437749-25-009979-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15586419, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-009979", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774925009979/0001437749-25-009979-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -6404139, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-009979", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774925009979/0001437749-25-009979-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009687", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774924009687/0001437749-24-009687-index.html", "eps": null, "revenue": null, "net_income": { "value": -8402196, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009687", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774924009687/0001437749-24-009687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -7858293, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009687", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000143774924009687/0001437749-24-009687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001654954-23-003384", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000165495423003384/0001654954-23-003384-index.html", "eps": null, "revenue": null, "net_income": { "value": -10515638, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001654954-23-003384", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000165495423003384/0001654954-23-003384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -7228559, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001654954-23-003384", "source_url": "https://www.sec.gov/Archives/edgar/data/1645469/000165495423003384/0001654954-23-003384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMCX", "source_ticker": "AMCX", "name": "AMC GLOBAL MEDIA CLASS A", "group": "Communication", "weight_percent": 0.01, "holding_price": 10.82, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2311801000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 133322000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 89400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 305670000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 33303000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3936881000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2923132000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 981871000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 502379000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1741225000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 11068000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 94425000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25330000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1280609000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 768385000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56590000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 17969000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 11068000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 11068000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 60659000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1295456000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 400000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.057670188740293823, "free_cash_flow": 272367000.0, "free_cash_flow_margin": 0.1178159365793163, "capex_intensity": 0.01440565169752933, "cfo_to_positive_net_income": 3.4191275167785236, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010956825436099387, "current_ratio": 1.6666241532565056, "cash_runway_years": null, "near_term_maturity_to_cash": 0.022031175666180312 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1514991, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 11068000.0, 11068000.0, 60659000.0, 1295456000.0, 0.0 ], "thereafter": 400000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001514991.json", "sha256": "31e04ec92a3036719f0a44abaecf4b27d5d5cbee20ce5558f44690dc931d4a91", "retrieved_at": "2026-10-17T22:51:42.539456+00:00", "raw_path": "data/raw/31e04ec92a3036719f0a44abaecf4b27d5d5cbee20ce5558f44690dc931d4a91.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "eps": { "value": 1.66, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2311801000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 89400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56590000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 305670000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001514991-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499126000011/0001514991-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001514991-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499125000009/0001514991-25-000009-index.html", "eps": { "value": -5.1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001514991-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499125000009/0001514991-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2421314000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001514991-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499125000009/0001514991-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -226546000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001514991-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499125000009/0001514991-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44438000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001514991-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499125000009/0001514991-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 375615000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001514991-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499125000009/0001514991-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001514991-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499124000007/0001514991-24-000007-index.html", "eps": { "value": 4.9, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001514991-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499124000007/0001514991-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2711877000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001514991-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499124000007/0001514991-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 215464000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001514991-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499124000007/0001514991-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43991000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001514991-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499124000007/0001514991-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 203919000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001514991-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499124000007/0001514991-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001514991-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499123000009/0001514991-23-000009-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001514991-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499123000009/0001514991-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3096545000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001514991-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499123000009/0001514991-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7594000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001514991-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499123000009/0001514991-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43731000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001514991-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499123000009/0001514991-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 181834000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0001514991-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1514991/000151499123000009/0001514991-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IDR", "source_ticker": "IDR", "name": "IDAHO STRATEGIC RESOURCES INC", "group": "Materials", "weight_percent": 0.01, "holding_price": 21.46, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 42406253, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 15601001, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16715674, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 19101691, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6714393, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 116238730, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5396782, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 108169742, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 0, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1505244, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 51346719, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3677583, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14701346, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 52027149, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1029336, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 738312, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 266533, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 199696, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 97507, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.3678938811217298, "free_cash_flow": 12387298.0, "free_cash_flow_margin": 0.2921101753555071, "capex_intensity": 0.15833497479723097, "cfo_to_positive_net_income": 1.1427412977783606, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03549580294208026, "current_ratio": 13.962082976781218, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1030192, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1029336.0, 738312.0, 266533.0, 199696.0, 97507.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001030192.json", "sha256": "d4671eff66224a52633ef18d6dc6a9f8c89a4e294026da354c470062b3002ecc", "retrieved_at": "2026-10-17T22:51:42.904294+00:00", "raw_path": "data/raw/d4671eff66224a52633ef18d6dc6a9f8c89a4e294026da354c470062b3002ecc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "eps": { "value": 1.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 42406253, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16715674, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14701346, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19101691, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001654954-26-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495426002560/0001654954-26-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001654954-25-003575", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495425003575/0001654954-25-003575-index.html", "eps": { "value": 0.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001654954-25-003575", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495425003575/0001654954-25-003575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 25765373, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001654954-25-003575", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495425003575/0001654954-25-003575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8836685, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001654954-25-003575", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495425003575/0001654954-25-003575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13197308, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001654954-25-003575", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495425003575/0001654954-25-003575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10838806, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001654954-25-003575", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495425003575/0001654954-25-003575-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001654954-24-003564", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495424003564/0001654954-24-003564-index.html", "eps": null, "revenue": { "value": 13656733, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001654954-24-003564", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495424003564/0001654954-24-003564-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1073449, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001654954-24-003564", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495424003564/0001654954-24-003564-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12260539, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001654954-24-003564", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495424003564/0001654954-24-003564-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2104009, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001654954-24-003564", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495424003564/0001654954-24-003564-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001654954-23-003968", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495423003968/0001654954-23-003968-index.html", "eps": null, "revenue": { "value": 9580189, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001654954-23-003968", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495423003968/0001654954-23-003968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2631092, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001654954-23-003968", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495423003968/0001654954-23-003968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -1817090, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001654954-23-003968", "source_url": "https://www.sec.gov/Archives/edgar/data/1030192/000165495423003968/0001654954-23-003968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VMD", "source_ticker": "VMD", "name": "VIEMED HEALTHCARE INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 9.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 270280000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 22949000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14934000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 51916000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 39985000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 199154000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 55633000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 141545000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 13501000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 11291000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1090000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 28613000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9132000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 48493000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 41056000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40823823, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 13225000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08490824330324108, "free_cash_flow": 11931000.0, "free_cash_flow_margin": 0.044143110848009474, "capex_intensity": 0.14793917418972918, "cfo_to_positive_net_income": 3.4763626623811437, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03378718366138819, "current_ratio": 1.1811428293063133, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1729149, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001729149.json", "sha256": "59ecec91f8e6defce260de15d3fc2a9b0a3fa90f08a34d937ac184c47abd21eb", "retrieved_at": "2026-10-17T22:51:42.929678+00:00", "raw_path": "data/raw/59ecec91f8e6defce260de15d3fc2a9b0a3fa90f08a34d937ac184c47abd21eb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "eps": { "value": 0.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 270280000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14934000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40823823, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51916000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001729149-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914926000009/0001729149-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001729149-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914925000056/0001729149-25-000056-index.html", "eps": { "value": 0.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001729149-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914925000056/0001729149-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 224257000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001729149-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914925000056/0001729149-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11265000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001729149-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914925000056/0001729149-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40805085, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001729149-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914925000056/0001729149-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39089000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001729149-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914925000056/0001729149-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001729149-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914924000077/0001729149-24-000077-index.html", "eps": { "value": 0.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001729149-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914924000077/0001729149-24-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 183008000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001729149-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914924000077/0001729149-24-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10243000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001729149-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914924000077/0001729149-24-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40378922, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001729149-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914924000077/0001729149-24-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45212000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001729149-24-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914924000077/0001729149-24-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001729149-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914923000040/0001729149-23-000040-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001729149-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914923000040/0001729149-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 138832000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001729149-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914923000040/0001729149-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6222000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001729149-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914923000040/0001729149-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39807434, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001729149-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914923000040/0001729149-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27748000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001729149-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1729149/000172914923000040/0001729149-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BBW", "source_ticker": "BBW", "name": "BUILD A BEAR WORKSHOP", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 26.1, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 529832000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52203000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 65052000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 25545000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 345453000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 155028000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 26755000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 14952000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2930000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 140020000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 90626000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13083436, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 27735000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 39507000.0, "free_cash_flow_margin": 0.07456514517809419, "capex_intensity": 0.04821339594437482, "cfo_to_positive_net_income": 1.2461352795816332, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005530054809826511, "current_ratio": 1.5450312272416304, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1113809, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001113809.json", "sha256": "f98153375e84549771e58bcae205ea35df7ba82d226fa12cd3b6c49abb6ed950", "retrieved_at": "2026-10-17T22:51:43.332694+00:00", "raw_path": "data/raw/f98153375e84549771e58bcae205ea35df7ba82d226fa12cd3b6c49abb6ed950.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "eps": { "value": 3.99, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 529832000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52203000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13083436, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65052000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012501", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774926012501/0001437749-26-012501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-04-17", "accession": "0001437749-25-012234", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774925012234/0001437749-25-012234-index.html", "eps": { "value": 3.8, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-17", "accession": "0001437749-25-012234", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774925012234/0001437749-25-012234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 496404000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-17", "accession": "0001437749-25-012234", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774925012234/0001437749-25-012234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51785000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-17", "accession": "0001437749-25-012234", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774925012234/0001437749-25-012234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13621075, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-17", "accession": "0001437749-25-012234", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774925012234/0001437749-25-012234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47087000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-17", "accession": "0001437749-25-012234", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774925012234/0001437749-25-012234-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-04-18", "accession": "0001437749-24-012440", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774924012440/0001437749-24-012440-index.html", "eps": { "value": 3.65, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-18", "accession": "0001437749-24-012440", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774924012440/0001437749-24-012440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 486114000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-18", "accession": "0001437749-24-012440", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774924012440/0001437749-24-012440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52805000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-18", "accession": "0001437749-24-012440", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774924012440/0001437749-24-012440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14471875, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-18", "accession": "0001437749-24-012440", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774924012440/0001437749-24-012440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-18", "accession": "0001437749-24-012440", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774924012440/0001437749-24-012440-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-04-13", "accession": "0001437749-23-010169", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774923010169/0001437749-23-010169-index.html", "eps": { "value": 3.15, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-04-13", "accession": "0001437749-23-010169", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774923010169/0001437749-23-010169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 467937000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-04-13", "accession": "0001437749-23-010169", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774923010169/0001437749-23-010169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47985000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-04-13", "accession": "0001437749-23-010169", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774923010169/0001437749-23-010169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15249819, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-04-13", "accession": "0001437749-23-010169", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774923010169/0001437749-23-010169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47276000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-04-13", "accession": "0001437749-23-010169", "source_url": "https://www.sec.gov/Archives/edgar/data/1113809/000143774923010169/0001437749-23-010169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ENTA", "source_ticker": "ENTA", "name": "ENANTA PHARMACEUTICALS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 11.47, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 65324000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -85349000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -81889000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -19272000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12896000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 280732000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 216015000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 64717000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 32298000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18565000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 204336000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 48555000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21336, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -1.306548894740065, "free_cash_flow": -32168000.0, "free_cash_flow_margin": -0.4924376951809442, "capex_intensity": 0.19741595738166676, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.2841987630886045, "current_ratio": 4.208341056533827, "cash_runway_years": 1.6759028642590286, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1177648, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001177648.json", "sha256": "80fddde6209a85211c99bf9c410a8d05c029ccda8597cc49f72b1775c18d6d7b", "retrieved_at": "2026-10-17T22:51:43.632241+00:00", "raw_path": "data/raw/80fddde6209a85211c99bf9c410a8d05c029ccda8597cc49f72b1775c18d6d7b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "eps": { "value": -3.84, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 65324000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -81889000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21336, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19272000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-19", "accession": "0001193125-25-288121", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000119312525288121/0001193125-25-288121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-11-27", "accession": "0000950170-24-131260", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017024131260/0000950170-24-131260-index.html", "eps": { "value": -5.48, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-27", "accession": "0000950170-24-131260", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017024131260/0000950170-24-131260-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 67635000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-27", "accession": "0000950170-24-131260", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017024131260/0000950170-24-131260-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -116045000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-27", "accession": "0000950170-24-131260", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017024131260/0000950170-24-131260-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21157, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-27", "accession": "0000950170-24-131260", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017024131260/0000950170-24-131260-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -78764000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-27", "accession": "0000950170-24-131260", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017024131260/0000950170-24-131260-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000950170-23-065884", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017023065884/0000950170-23-065884-index.html", "eps": { "value": -6.38, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000950170-23-065884", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017023065884/0000950170-23-065884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 79204000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000950170-23-065884", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017023065884/0000950170-23-065884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -133816000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000950170-23-065884", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017023065884/0000950170-23-065884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20969, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000950170-23-065884", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017023065884/0000950170-23-065884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -103154000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-22", "accession": "0000950170-23-065884", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017023065884/0000950170-23-065884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-23", "accession": "0000950170-22-025667", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017022025667/0000950170-22-025667-index.html", "eps": { "value": -5.91, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0000950170-22-025667", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017022025667/0000950170-22-025667-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 86160000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0000950170-22-025667", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017022025667/0000950170-22-025667-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -121755000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0000950170-22-025667", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017022025667/0000950170-22-025667-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20603, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0000950170-22-025667", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017022025667/0000950170-22-025667-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -84782000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0000950170-22-025667", "source_url": "https://www.sec.gov/Archives/edgar/data/1177648/000095017022025667/0000950170-22-025667-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GMRS", "source_ticker": "GMRS", "name": "GMR SOLUTIONS INC CLASS A", "group": "Health Care", "weight_percent": 0.01, "holding_price": 10.39, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "SPIR", "source_ticker": "SPIR", "name": "SPIRE GLOBAL CLASS A", "group": "Industrials", "weight_percent": 0.01, "holding_price": 9.3, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 71553000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -95981000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51305000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -59829000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 32776000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 210992000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 98064000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 112928000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 24813000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 7418000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12405000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18702000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 93774000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 72292000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31950850, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -1.3413972859279135, "free_cash_flow": -92605000.0, "free_cash_flow_margin": -1.2942154766396936, "capex_intensity": 0.4580660489427417, "cfo_to_positive_net_income": -1.1661436507163045, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -12.938932326772715, "share_based_compensation_to_revenue": 0.26137268877615194, "current_ratio": 1.297155978531511, "cash_runway_years": 0.41473198616055756, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1816017, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001816017.json", "sha256": "ad919111fc205cffe03753f45872f0b7f550cf60ee3d321955f183433a2d5747", "retrieved_at": "2026-10-17T22:51:44.327009+00:00", "raw_path": "data/raw/ad919111fc205cffe03753f45872f0b7f550cf60ee3d321955f183433a2d5747.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "eps": { "value": 1.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 71553000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51305000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31950850, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59829000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116169", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000119312526116169/0001193125-26-116169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047695", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017025047695/0000950170-25-047695-index.html", "eps": { "value": -4.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047695", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017025047695/0000950170-25-047695-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 110451000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047695", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017025047695/0000950170-25-047695-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -102818000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047695", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017025047695/0000950170-25-047695-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24159770, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047695", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017025047695/0000950170-25-047695-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18453000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047695", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017025047695/0000950170-25-047695-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-027164", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017024027164/0000950170-24-027164-index.html", "eps": { "value": -3.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-027164", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017024027164/0000950170-24-027164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 105703000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-027164", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017024027164/0000950170-24-027164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -63956000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-027164", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017024027164/0000950170-24-027164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19580006, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-027164", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017024027164/0000950170-24-027164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23622000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000950170-24-027164", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017024027164/0000950170-24-027164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008177", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017023008177/0000950170-23-008177-index.html", "eps": { "value": -0.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008177", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017023008177/0000950170-23-008177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 80268000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008177", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017023008177/0000950170-23-008177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -89411000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008177", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017023008177/0000950170-23-008177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 139879423, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008177", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017023008177/0000950170-23-008177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -47820000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-008177", "source_url": "https://www.sec.gov/Archives/edgar/data/1816017/000095017023008177/0000950170-23-008177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PTLO", "source_ticker": "PTLO", "name": "PORTILLO S INC CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 4.79, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 732066000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 43677000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19345000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 71911000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 90435000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1606534000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1109261000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 467797000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 237977000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6250000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 90000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 29112000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6493000, "tag": "ShareBasedCompensation", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 51516000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 193956000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71086762, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 6250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 9375000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 15625000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 15625000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 200000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05966265336731934, "free_cash_flow": -18524000.0, "free_cash_flow_margin": -0.025303729445159316, "capex_intensity": 0.12353394366081746, "cfo_to_positive_net_income": 3.7172912897389505, "total_debt": 334227000.0, "debt_to_assets": 0.20804228232953675, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0088694188775329, "current_ratio": 0.265606632432098, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1871509, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6250000.0, 9375000.0, 15625000.0, 15625000.0, 200000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001871509.json", "sha256": "cb54d64a53f743e5615506ae4fa3a6b5352e57ecac083ce280c2624b41027d6f", "retrieved_at": "2026-10-17T22:51:44.368252+00:00", "raw_path": "data/raw/cb54d64a53f743e5615506ae4fa3a6b5352e57ecac083ce280c2624b41027d6f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "eps": { "value": 0.27, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 732066000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19345000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71086762, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71911000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-24", "accession": "0001871509-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150926000012/0001871509-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-02-25", "accession": "0001871509-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150925000016/0001871509-25-000016-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-25", "accession": "0001871509-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150925000016/0001871509-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 710554000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-25", "accession": "0001871509-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150925000016/0001871509-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29517000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-25", "accession": "0001871509-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150925000016/0001871509-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63982643, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-25", "accession": "0001871509-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150925000016/0001871509-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 98040000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-25", "accession": "0001871509-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150925000016/0001871509-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001871509-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150924000013/0001871509-24-000013-index.html", "eps": { "value": 0.32, "tag": "EarningsPerShareDiluted", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001871509-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150924000013/0001871509-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 679905000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001871509-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150924000013/0001871509-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18424000, "tag": "NetIncomeLoss", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001871509-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150924000013/0001871509-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57307784, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001871509-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150924000013/0001871509-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70781000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001871509-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150924000013/0001871509-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-25", "filed": "2023-03-02", "accession": "0001871509-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150923000017/0001871509-23-000017-index.html", "eps": { "value": 0.25, "tag": "EarningsPerShareDiluted", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-03-02", "accession": "0001871509-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150923000017/0001871509-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 587104000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-03-02", "accession": "0001871509-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150923000017/0001871509-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10851000, "tag": "NetIncomeLoss", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-03-02", "accession": "0001871509-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150923000017/0001871509-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42715977, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-03-02", "accession": "0001871509-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150923000017/0001871509-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56889000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-03-02", "accession": "0001871509-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1871509/000187150923000017/0001871509-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AVIR", "source_ticker": "AVIR", "name": "ATEA PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 4.53, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -180887000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -158349000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -132031000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 315218000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 39784000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 275434000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 95713000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20720000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 310991000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 39784000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81495352, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 25519000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 7.816986728332998, "cash_runway_years": 0.7249282365505071, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1593899, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001593899.json", "sha256": "1478d5a15cae7d68529b05d31111a645d4d4c6ce2b18807594a9e3f28e816906", "retrieved_at": "2026-10-17T22:51:44.641151+00:00", "raw_path": "data/raw/1478d5a15cae7d68529b05d31111a645d4d4c6ce2b18807594a9e3f28e816906.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "eps": { "value": -1.94, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -158349000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81495352, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -132031000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-094159", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000119312526094159/0001193125-26-094159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034808", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000095017025034808/0000950170-25-034808-index.html", "eps": { "value": -2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034808", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000095017025034808/0000950170-25-034808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -168385000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034808", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000095017025034808/0000950170-25-034808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84264715, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034808", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000095017025034808/0000950170-25-034808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -135499000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034808", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000095017025034808/0000950170-25-034808-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022226", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000095017024022226/0000950170-24-022226-index.html", "eps": { "value": -1.63, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022226", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000095017024022226/0000950170-24-022226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -135956000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022226", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000095017024022226/0000950170-24-022226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83389750, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022226", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000095017024022226/0000950170-24-022226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -85395000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022226", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000095017024022226/0000950170-24-022226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005186", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000095017023005186/0000950170-23-005186-index.html", "eps": { "value": -1.39, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005186", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000095017023005186/0000950170-23-005186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -115909000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005186", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000095017023005186/0000950170-23-005186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83245385, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005186", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000095017023005186/0000950170-23-005186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -120982000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005186", "source_url": "https://www.sec.gov/Archives/edgar/data/1593899/000095017023005186/0000950170-23-005186-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DSGR", "source_ticker": "DSGR", "name": "DISTRIBUTION SOLUTIONS GROUP", "group": "Industrials", "weight_percent": 0.01, "holding_price": 35.09, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1980023000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 78263000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8345000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 83849000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 21015000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1748621000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1099274000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 649347000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 61753000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 664196000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 35470000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 80879000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 746924000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 291465000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47166469, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 23753000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 35000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 35000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 35000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 35000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 563900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.03952630853277967, "free_cash_flow": 62834000.0, "free_cash_flow_margin": 0.03173397480736335, "capex_intensity": 0.010613513075353164, "cfo_to_positive_net_income": 10.047813061713601, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.5626541780316674, "cash_runway_years": null, "near_term_maturity_to_cash": 0.5667740838501774 }, "observation_status": "sec-xbrl-unreviewed", "cik": 703604, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 35000000.0, 35000000.0, 35000000.0, 35000000.0, 563900000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000703604.json", "sha256": "1c0774c0d3fb64cc33a7d5fb5862edaaf357350a64b707bcab80ee25494b678c", "retrieved_at": "2026-10-17T22:51:45.330731+00:00", "raw_path": "data/raw/1c0774c0d3fb64cc33a7d5fb5862edaaf357350a64b707bcab80ee25494b678c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1980023000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8345000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47166469, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83849000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000703604-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360426000008/0000703604-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000703604-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360425000012/0000703604-25-000012-index.html", "eps": { "value": -0.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000703604-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360425000012/0000703604-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1804104000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000703604-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360425000012/0000703604-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7332000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000703604-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360425000012/0000703604-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46811354, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000703604-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360425000012/0000703604-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56453000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000703604-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360425000012/0000703604-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000703604-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360424000021/0000703604-24-000021-index.html", "eps": { "value": -0.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000703604-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360424000021/0000703604-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1570402000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000703604-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360424000021/0000703604-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8967000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000703604-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360424000021/0000703604-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44868862, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000703604-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360424000021/0000703604-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102286000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000703604-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360424000021/0000703604-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000703604-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360423000033/0000703604-23-000033-index.html", "eps": { "value": 0.42, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000703604-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360423000033/0000703604-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1151422000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000703604-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360423000033/0000703604-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7406000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000703604-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360423000033/0000703604-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17543296, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000703604-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360423000033/0000703604-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -11029000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000703604-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/703604/000070360423000033/0000703604-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FSBW", "source_ticker": "FSBW", "name": "FS BANCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 44.63, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 33346000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 72313000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20374000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3196847000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2889153000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 307694000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 28219000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 129305000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2800000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2254000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7643493, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15423000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1530249, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001530249.json", "sha256": "da683dde827245c1f7433b8f982f45010c0495ba5a415ce1b8936114cc3cfe8e", "retrieved_at": "2026-10-17T22:51:45.531242+00:00", "raw_path": "data/raw/da683dde827245c1f7433b8f982f45010c0495ba5a415ce1b8936114cc3cfe8e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "eps": { "value": 4.29, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 33346000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7643493, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72313000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008243", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774926008243/0001437749-26-008243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008049", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774925008049/0001437749-25-008049-index.html", "eps": { "value": 4.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008049", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774925008049/0001437749-25-008049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 35024000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008049", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774925008049/0001437749-25-008049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7893246, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008049", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774925008049/0001437749-25-008049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50823000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008049", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774925008049/0001437749-25-008049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008140", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774924008140/0001437749-24-008140-index.html", "eps": { "value": 4.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008140", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774924008140/0001437749-24-008140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4612000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008140", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774924008140/0001437749-24-008140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36053000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008140", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774924008140/0001437749-24-008140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7775433, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008140", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774924008140/0001437749-24-008140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77669000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001437749-24-008140", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000143774924008140/0001437749-24-008140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004037", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000155837023004037/0001558370-23-004037-index.html", "eps": { "value": 3.7, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004037", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000155837023004037/0001558370-23-004037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3185000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004037", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000155837023004037/0001558370-23-004037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29649000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004037", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000155837023004037/0001558370-23-004037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7873640, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004037", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000155837023004037/0001558370-23-004037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 184898000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004037", "source_url": "https://www.sec.gov/Archives/edgar/data/1530249/000155837023004037/0001558370-23-004037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GENB", "source_ticker": "GENB", "name": "GENERATE BIOMEDICINES INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 13.06, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "WEST", "source_ticker": "WEST", "name": "WESTROCK COFFEE", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 8.56, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1188952000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -45458000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -90445000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -19014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 88800000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1175978000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 904343000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -1868000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 49875000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 360703000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 19281000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 82640000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 55836000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14552000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 396359000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 413630000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95351000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 12097000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 19281000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 319508000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3360000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 72000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 30000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.03823367133408245, "free_cash_flow": -107814000.0, "free_cash_flow_margin": -0.0906798592373788, "capex_intensity": 0.07468762405883501, "cfo_to_positive_net_income": null, "total_debt": 462624000.0, "debt_to_assets": 0.3933951145344556, "net_debt": 412749000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012239350284956835, "current_ratio": 0.9582452916858062, "cash_runway_years": 2.6230672136320607, "near_term_maturity_to_cash": 0.38658646616541353 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1806347, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 19281000.0, 319508000.0, 3360000.0, 72000000.0, null ], "thereafter": 30000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001806347.json", "sha256": "c3a05c573fdc24725adc2f6d30d409dd878a0a97889ea4ccdbf1a8929e9b2373", "retrieved_at": "2026-10-17T22:51:45.795012+00:00", "raw_path": "data/raw/c3a05c573fdc24725adc2f6d30d409dd878a0a97889ea4ccdbf1a8929e9b2373.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "eps": { "value": -0.94, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1188952000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -90445000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95351000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025932", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000110465926025932/0001104659-26-025932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002804", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837025002804/0001558370-25-002804-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002804", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837025002804/0001558370-25-002804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 850726000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002804", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837025002804/0001558370-25-002804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80298000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002804", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837025002804/0001558370-25-002804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89795000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002804", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837025002804/0001558370-25-002804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13243000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002804", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837025002804/0001558370-25-002804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003417", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837024003417/0001558370-24-003417-index.html", "eps": { "value": -0.43, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003417", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837024003417/0001558370-24-003417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 864714000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003417", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837024003417/0001558370-24-003417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34582000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003417", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837024003417/0001558370-24-003417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80684000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003417", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837024003417/0001558370-24-003417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -64064000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003417", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837024003417/0001558370-24-003417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001558370-23-004279", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837023004279/0001558370-23-004279-index.html", "eps": { "value": -1.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001558370-23-004279", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837023004279/0001558370-23-004279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 867872000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001558370-23-004279", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837023004279/0001558370-23-004279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55185000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001558370-23-004279", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837023004279/0001558370-23-004279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48444000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001558370-23-004279", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837023004279/0001558370-23-004279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -56628000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001558370-23-004279", "source_url": "https://www.sec.gov/Archives/edgar/data/1806347/000155837023004279/0001558370-23-004279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NEWT", "source_ticker": "NEWT", "name": "NEWTEKONE", "group": "Financials", "weight_percent": 0.01, "holding_price": 10.94, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 60512000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -579241000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 106000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2744819000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2347249000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 397570000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 668000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4097000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26715000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 5091000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 97989000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 225932000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 90777000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 147675000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 138251000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 128828000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1587987, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 97989000.0, 225932000.0, 90777000.0, 147675000.0, 138251000.0 ], "thereafter": 128828000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001587987.json", "sha256": "a72ca1afc26dede357d714ffdbbdc789d389380848410b1b3b115670012bc9f3", "retrieved_at": "2026-10-17T22:51:46.352444+00:00", "raw_path": "data/raw/a72ca1afc26dede357d714ffdbbdc789d389380848410b1b3b115670012bc9f3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "eps": { "value": 2.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 60512000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26715000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -579241000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016503", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000162828026016503/0001628280-26-016503-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001587987-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000158798725000050/0001587987-25-000050-index.html", "eps": { "value": 1.96, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001587987-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000158798725000050/0001587987-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 50853000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001587987-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000158798725000050/0001587987-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25186000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001587987-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000158798725000050/0001587987-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -153014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001587987-25-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000158798725000050/0001587987-25-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001587987-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000158798724000054/0001587987-24-000054-index.html", "eps": { "value": 1.88, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001587987-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000158798724000054/0001587987-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 47329000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001587987-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000158798724000054/0001587987-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24348000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001587987-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000158798724000054/0001587987-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -169219000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001587987-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000158798724000054/0001587987-24-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2024-04-01", "accession": "0001587987-24-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1587987/000158798724000054/0001587987-24-000054-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FVR", "source_ticker": "FVR", "name": "FRONTVIEW REIT", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 17.1, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 67115000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -5563000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3829000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 42132000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 854443000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 361219000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 391195000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 13518000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 18016000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 33107000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1963000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27839861, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_2": { "value": 315500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.08288758101765627, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -0.3087810834813499, "share_based_compensation_to_revenue": 0.029248305147880505, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1988494, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, 315500000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001988494.json", "sha256": "7e4d0e4ee55b4eb58359b0ebe12a395b75ef1b6b7e9be7ccf010fe5c3d28b875", "retrieved_at": "2026-10-17T22:51:46.618312+00:00", "raw_path": "data/raw/7e4d0e4ee55b4eb58359b0ebe12a395b75ef1b6b7e9be7ccf010fe5c3d28b875.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "eps": { "value": -0.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 67115000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3829000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27839861, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42132000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072181", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000119312526072181/0001193125-26-072181-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042774", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000095017025042774/0000950170-25-042774-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042774", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000095017025042774/0000950170-25-042774-index.html", "eps": null, "revenue": { "value": 48266000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042774", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000095017025042774/0000950170-25-042774-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1100000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042774", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000095017025042774/0000950170-25-042774-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 17224000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042774", "source_url": "https://www.sec.gov/Archives/edgar/data/1988494/000095017025042774/0000950170-25-042774-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ZIP", "source_ticker": "ZIP", "name": "ZIPRECRUITER INC CLASS A", "group": "Communication", "weight_percent": 0.01, "holding_price": 4.85, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 448952000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -19358000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32994000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 10958000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1078000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 569743000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 646944000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -77201000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 188028000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 544780000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12462000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 47646000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 448851000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 70896000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89867000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 102105000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0431181952636362, "free_cash_flow": 9880000.0, "free_cash_flow_margin": 0.02200680696377341, "capex_intensity": 0.002401147561431957, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.10612715835991375, "current_ratio": 6.331118821936357, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1617553, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001617553.json", "sha256": "b36fa5233dd42baca0fe3eca4da5f44b37877b9d13027a44b9c5ba1fb07d0866", "retrieved_at": "2026-10-17T22:51:46.999882+00:00", "raw_path": "data/raw/b36fa5233dd42baca0fe3eca4da5f44b37877b9d13027a44b9c5ba1fb07d0866.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 448952000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32994000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89867000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10958000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001617553-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755326000016/0001617553-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001617553-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755325000011/0001617553-25-000011-index.html", "eps": { "value": -0.13, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001617553-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755325000011/0001617553-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 474001000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001617553-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755325000011/0001617553-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12854000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001617553-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755325000011/0001617553-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98588000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001617553-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755325000011/0001617553-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45735000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001617553-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755325000011/0001617553-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001617553-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755324000011/0001617553-24-000011-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001617553-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755324000011/0001617553-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 645722000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001617553-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755324000011/0001617553-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49098000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001617553-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755324000011/0001617553-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105781000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001617553-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755324000011/0001617553-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 103192000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001617553-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755324000011/0001617553-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001617553-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755323000007/0001617553-23-000007-index.html", "eps": { "value": 0.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001617553-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755323000007/0001617553-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 904649000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001617553-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755323000007/0001617553-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61494000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001617553-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755323000007/0001617553-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121398000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001617553-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755323000007/0001617553-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 128808000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001617553-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1617553/000161755323000007/0001617553-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STRZ", "source_ticker": "STRZ", "name": "STARZ ENTERTAINMENT", "group": "Communication", "weight_percent": 0.01, "holding_price": 25.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1369600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -170400000, "tag": "OperatingIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -211200000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -46000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 17600000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2173200000, "tag": "Assets", "start": null, "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1406800000, "tag": "Liabilities", "start": null, "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 766400000, "tag": "StockholdersEquity", "start": null, "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 17800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 170300000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18000000, "tag": "ShareBasedCompensation", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 170500000, "tag": "AssetsCurrent", "start": null, "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 622500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.1244158878504673, "free_cash_flow": -63600000.0, "free_cash_flow_margin": -0.04643691588785047, "capex_intensity": 0.012850467289719626, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.013142523364485981, "current_ratio": 0.27389558232931727, "cash_runway_years": 0.3869565217391304, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 929351, "fiscal_year": "2025", "fiscal_end": "2025-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000929351.json", "sha256": "c806615139b2228d6a4171e0568a65e77e4b06ce9ddc411c3fdaf5dc55e0037b", "retrieved_at": "2026-10-17T22:51:47.520006+00:00", "raw_path": "data/raw/c806615139b2228d6a4171e0568a65e77e4b06ce9ddc411c3fdaf5dc55e0037b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "earnings": { "annual_history": [ { "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "eps": null, "revenue": { "value": 1369600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -211200000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -46000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0000929351-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935125000038/0000929351-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-30", "accession": "0000929351-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935124000012/0000929351-24-000012-index.html", "eps": { "value": -4.77, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-30", "accession": "0000929351-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935124000012/0000929351-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4016900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-30", "accession": "0000929351-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935124000012/0000929351-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1102900000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-30", "accession": "0000929351-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935124000012/0000929351-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 233600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-30", "accession": "0000929351-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935124000012/0000929351-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 396800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-30", "accession": "0000929351-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935124000012/0000929351-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-25", "accession": "0000929351-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935123000019/0000929351-23-000019-index.html", "eps": { "value": -8.82, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0000929351-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935123000019/0000929351-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3854800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0000929351-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935123000019/0000929351-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2010200000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0000929351-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935123000019/0000929351-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 227900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0000929351-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935123000019/0000929351-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -114300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0000929351-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935123000019/0000929351-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-03-31", "filed": "2022-05-26", "accession": "0000929351-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935122000017/0000929351-22-000017-index.html", "eps": { "value": -0.84, "tag": "EarningsPerShareDiluted", "start": "2021-04-01", "end": "2022-03-31", "filed": "2022-05-26", "accession": "0000929351-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935122000017/0000929351-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3604300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-04-01", "end": "2022-03-31", "filed": "2022-05-26", "accession": "0000929351-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935122000017/0000929351-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -188200000, "tag": "NetIncomeLoss", "start": "2021-04-01", "end": "2022-03-31", "filed": "2022-05-26", "accession": "0000929351-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935122000017/0000929351-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 224100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-04-01", "end": "2022-03-31", "filed": "2022-05-26", "accession": "0000929351-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935122000017/0000929351-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -660900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-04-01", "end": "2022-03-31", "filed": "2022-05-26", "accession": "0000929351-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/929351/000092935122000017/0000929351-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "XRX", "source_ticker": "XRX", "name": "XEROX HOLDINGS CORP", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 2.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 7022000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1029000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 224000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 37000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 9823000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 9150000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 444000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 512000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 231000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 334000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 331000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 45000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 3568000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3222000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 236000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 77000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 866000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1096000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 969000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 187000000.0, "free_cash_flow_margin": 0.026630589575619482, "capex_intensity": 0.005269154087154657, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0064084306465394475, "current_ratio": 1.1073867163252638, "cash_runway_years": null, "near_term_maturity_to_cash": 0.4609375 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1770450, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 236000000.0, 77000000.0, 866000000.0, 1096000000.0, 969000000.0 ], "thereafter": 1100000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001770450.json", "sha256": "7db8eff2c0b664fe34c4eb665ad1c22f870d98f403a104ebab32ff29166cc8c6", "retrieved_at": "2026-10-17T22:51:47.616959+00:00", "raw_path": "data/raw/7db8eff2c0b664fe34c4eb665ad1c22f870d98f403a104ebab32ff29166cc8c6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "eps": { "value": -8.25, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7022000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1029000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 224000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001770450-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045026000009/0001770450-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001770450-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045025000010/0001770450-25-000010-index.html", "eps": { "value": -10.75, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001770450-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045025000010/0001770450-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6221000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001770450-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045025000010/0001770450-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1321000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001770450-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045025000010/0001770450-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 511000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001770450-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045025000010/0001770450-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001770450-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045024000012/0001770450-24-000012-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001770450-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045024000012/0001770450-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6886000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001770450-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045024000012/0001770450-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001770450-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045024000012/0001770450-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 686000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001770450-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045024000012/0001770450-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001770450-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045023000011/0001770450-23-000011-index.html", "eps": { "value": -2.15, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001770450-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045023000011/0001770450-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7107000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001770450-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045023000011/0001770450-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -322000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001770450-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045023000011/0001770450-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 159000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001770450-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1770450/000177045023000011/0001770450-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MRAM", "source_ticker": "MRAM", "name": "EVERSPIN TECHNOLOGIES INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 14.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 55202000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -6508000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -586000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 9960000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6838000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 84609000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 15692000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 68917000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 44450000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 15000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1769000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5776000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 65162000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 13453000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22568253, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.11789427919278286, "free_cash_flow": 3122000.0, "free_cash_flow_margin": 0.056555921886888155, "capex_intensity": 0.12387232346654106, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.10463389007644651, "current_ratio": 4.843677990039397, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1438423, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001438423.json", "sha256": "72eecefe5bf524ac09c7fb32a5300bb6071f8e9ed6ae744939a8b04393c8a4e1", "retrieved_at": "2026-10-17T22:51:47.917119+00:00", "raw_path": "data/raw/72eecefe5bf524ac09c7fb32a5300bb6071f8e9ed6ae744939a8b04393c8a4e1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "eps": { "value": -0.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 55202000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -586000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22568253, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9960000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014733", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000162828026014733/0001628280-26-014733-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001827", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837025001827/0001558370-25-001827-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001827", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837025001827/0001558370-25-001827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50402000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001827", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837025001827/0001558370-25-001827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 781000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001827", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837025001827/0001558370-25-001827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22156420, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001827", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837025001827/0001558370-25-001827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7099000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001827", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837025001827/0001558370-25-001827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002185", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837024002185/0001558370-24-002185-index.html", "eps": { "value": 0.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002185", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837024002185/0001558370-24-002185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 63765000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002185", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837024002185/0001558370-24-002185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9052000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002185", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837024002185/0001558370-24-002185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21367304, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002185", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837024002185/0001558370-24-002185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13128000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002185", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837024002185/0001558370-24-002185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002697", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837023002697/0001558370-23-002697-index.html", "eps": { "value": 0.29, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002697", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837023002697/0001558370-23-002697-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 59985000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002697", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837023002697/0001558370-23-002697-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6129000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002697", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837023002697/0001558370-23-002697-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20775925, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002697", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837023002697/0001558370-23-002697-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9493000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001558370-23-002697", "source_url": "https://www.sec.gov/Archives/edgar/data/1438423/000155837023002697/0001558370-23-002697-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RM", "source_ticker": "RM", "name": "REGIONAL MANAGEMENT CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 34.47, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 645598000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44412000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 309070000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4763000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2103930000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1730838000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 373092000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 16246000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11867000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9984000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 23984000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1519401, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001519401.json", "sha256": "6c39b752353b81a1f04d8e3ab1338d6b16f4a17f8e1f66ab3ca043111810ab48", "retrieved_at": "2026-10-17T22:51:48.472011+00:00", "raw_path": "data/raw/6c39b752353b81a1f04d8e3ab1338d6b16f4a17f8e1f66ab3ca043111810ab48.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "eps": { "value": 4.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 645598000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44412000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9984000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 309070000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001193125-26-061549", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000119312526061549/0001193125-26-061549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024903", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000095017025024903/0000950170-25-024903-index.html", "eps": { "value": 4.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024903", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000095017025024903/0000950170-25-024903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 588503000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024903", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000095017025024903/0000950170-25-024903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41227000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024903", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000095017025024903/0000950170-25-024903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9957000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024903", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000095017025024903/0000950170-25-024903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 268927000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000950170-25-024903", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000095017025024903/0000950170-25-024903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018892", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000095017024018892/0000950170-24-018892-index.html", "eps": { "value": 1.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018892", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000095017024018892/0000950170-24-018892-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 551399000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018892", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000095017024018892/0000950170-24-018892-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15958000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018892", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000095017024018892/0000950170-24-018892-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9593000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018892", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000095017024018892/0000950170-24-018892-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 249166000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018892", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000095017024018892/0000950170-24-018892-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002442", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000156459023002442/0001564590-23-002442-index.html", "eps": { "value": 5.3, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002442", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000156459023002442/0001564590-23-002442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 507187000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002442", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000156459023002442/0001564590-23-002442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 51224000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002442", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000156459023002442/0001564590-23-002442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9656000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002442", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000156459023002442/0001564590-23-002442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 224332000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001564590-23-002442", "source_url": "https://www.sec.gov/Archives/edgar/data/1519401/000156459023002442/0001564590-23-002442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CLFD", "source_ticker": "CLFD", "name": "CLEARFIELD INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 29.99, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 150134000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 2118000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8050000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 306173000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 50010000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 256163000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 21493000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6121000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4597000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 198488000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 36603000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13989489, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 16653000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.014107397391663447, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03061931341335074, "current_ratio": 5.4227249132584765, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 796505, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000796505.json", "sha256": "18b5be317dd546fce0ab0f974ed9eca21788c8d13b4fbd1cad066e27a69d9a47", "retrieved_at": "2026-10-17T22:51:49.386030+00:00", "raw_path": "data/raw/18b5be317dd546fce0ab0f974ed9eca21788c8d13b4fbd1cad066e27a69d9a47.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "eps": { "value": -0.58, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 150134000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8050000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13989489, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001171843-25-007594", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184325007594/0001171843-25-007594-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-09-30", "filed": "2024-11-15", "accession": "0001171843-24-006402", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184324006402/0001171843-24-006402-index.html", "eps": { "value": -0.85, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-15", "accession": "0001171843-24-006402", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184324006402/0001171843-24-006402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 166705000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-15", "accession": "0001171843-24-006402", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184324006402/0001171843-24-006402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12453000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-15", "accession": "0001171843-24-006402", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184324006402/0001171843-24-006402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14582450, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-15", "accession": "0001171843-24-006402", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184324006402/0001171843-24-006402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22223000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-11-15", "accession": "0001171843-24-006402", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184324006402/0001171843-24-006402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001171843-23-007342", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184323007342/0001171843-23-007342-index.html", "eps": { "value": 2.17, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001171843-23-007342", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184323007342/0001171843-23-007342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 268720000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001171843-23-007342", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184323007342/0001171843-23-007342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32533000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001171843-23-007342", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184323007342/0001171843-23-007342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15012527, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001171843-23-007342", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184323007342/0001171843-23-007342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20010000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-29", "accession": "0001171843-23-007342", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184323007342/0001171843-23-007342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001171843-22-007645", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184322007645/0001171843-22-007645-index.html", "eps": { "value": 3.55, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001171843-22-007645", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184322007645/0001171843-22-007645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 270883000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001171843-22-007645", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184322007645/0001171843-22-007645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49362000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001171843-22-007645", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184322007645/0001171843-22-007645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13905984, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001171843-22-007645", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184322007645/0001171843-22-007645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1001000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-23", "accession": "0001171843-22-007645", "source_url": "https://www.sec.gov/Archives/edgar/data/796505/000117184322007645/0001171843-22-007645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RZLT", "source_ticker": "RZLT", "name": "REZOLUTE", "group": "Health Care", "weight_percent": 0.01, "holding_price": 3.9, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -82966000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -77586000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -64635000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 112849000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 12162000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 100687000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 10615000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14460000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 110511000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 11418000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103907114, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 9.678665265370467, "cash_runway_years": 0.16422990639746268, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1509261, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001509261.json", "sha256": "85f1fcb83ff798197429a7db7771702fec081cd8bda0be8487cb9da500d86fb9", "retrieved_at": "2026-10-17T22:51:49.001480+00:00", "raw_path": "data/raw/85f1fcb83ff798197429a7db7771702fec081cd8bda0be8487cb9da500d86fb9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "eps": { "value": -0.75, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -77586000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103907114, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -64635000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-24", "accession": "0001104659-26-110420", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465926110420/0001104659-26-110420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-17", "accession": "0001104659-25-090848", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465925090848/0001104659-25-090848-index.html", "eps": { "value": -0.98, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-17", "accession": "0001104659-25-090848", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465925090848/0001104659-25-090848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -74412000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-17", "accession": "0001104659-25-090848", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465925090848/0001104659-25-090848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75999290, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-17", "accession": "0001104659-25-090848", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465925090848/0001104659-25-090848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -69075000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-17", "accession": "0001104659-25-090848", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000110465925090848/0001104659-25-090848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-19", "accession": "0001558370-24-012901", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000155837024012901/0001558370-24-012901-index.html", "eps": { "value": -1.33, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-19", "accession": "0001558370-24-012901", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000155837024012901/0001558370-24-012901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -68459000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-19", "accession": "0001558370-24-012901", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000155837024012901/0001558370-24-012901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51465000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-19", "accession": "0001558370-24-012901", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000155837024012901/0001558370-24-012901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -57368000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-19", "accession": "0001558370-24-012901", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000155837024012901/0001558370-24-012901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001558370-23-015755", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000155837023015755/0001558370-23-015755-index.html", "eps": { "value": -1.01, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001558370-23-015755", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000155837023015755/0001558370-23-015755-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -51787000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001558370-23-015755", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000155837023015755/0001558370-23-015755-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51187000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001558370-23-015755", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000155837023015755/0001558370-23-015755-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -44481000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001558370-23-015755", "source_url": "https://www.sec.gov/Archives/edgar/data/1509261/000155837023015755/0001558370-23-015755-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OEC", "source_ticker": "OEC", "name": "ORION SA", "group": "Materials", "weight_percent": 0.01, "holding_price": 5.6, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1806700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 27500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -70100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 215800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1907600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 384600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 60700000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 674500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 305000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 289800000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 131900000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13600000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 643800000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 626400000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56324000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 24800000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.015221121381524327, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": 1269300000.0, "debt_to_assets": 0.6653910673097085, "net_debt": 1208600000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0075275363923174845, "current_ratio": 1.0277777777777777, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1609804, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001609804.json", "sha256": "0ca17ff9567dfdd889371827b2bb71536348deceb44293869d9e195f5e65e12d", "retrieved_at": "2026-10-17T22:51:49.225715+00:00", "raw_path": "data/raw/0ca17ff9567dfdd889371827b2bb71536348deceb44293869d9e195f5e65e12d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "eps": { "value": -1.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1806700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -70100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56324000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 215800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008601", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000162828026008601/0001628280-26-008601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001609804-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980425000007/0001609804-25-000007-index.html", "eps": { "value": 0.76, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001609804-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980425000007/0001609804-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1877500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001609804-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980425000007/0001609804-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44200000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001609804-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980425000007/0001609804-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58373000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001609804-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980425000007/0001609804-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001609804-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980425000007/0001609804-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001609804-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980424000008/0001609804-24-000008-index.html", "eps": { "value": 1.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001609804-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980424000008/0001609804-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1893900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001609804-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980424000008/0001609804-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 103500000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001609804-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980424000008/0001609804-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59980000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001609804-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980424000008/0001609804-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 345900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001609804-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980424000008/0001609804-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001609804-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980423000009/0001609804-23-000009-index.html", "eps": { "value": 1.73, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001609804-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980423000009/0001609804-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2030900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001609804-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980423000009/0001609804-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 106200000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001609804-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980423000009/0001609804-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61378000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001609804-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980423000009/0001609804-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001609804-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1609804/000160980423000009/0001609804-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BELFA", "source_ticker": "BELFA", "name": "BEL FUSE CLASS A", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 176.77, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 675455000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 110996000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61536000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 80612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12002000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 935200000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 416526000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 425513000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 57800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 197500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 26592000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6813000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 384761000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 127445000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 197500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.16432774944296807, "free_cash_flow": 68610000.0, "free_cash_flow_margin": 0.10157597471334137, "capex_intensity": 0.017768763278086623, "cfo_to_positive_net_income": 1.3099973998959957, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010086534262089998, "current_ratio": 3.0190356624426222, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 729580, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 197500000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000729580.json", "sha256": "aba8d5995c0bd37fe01d557fca40006dc3844cbb18f6db48b88b0cc2f92a9695", "retrieved_at": "2026-10-17T22:46:15.081940+00:00", "raw_path": "data/raw/aba8d5995c0bd37fe01d557fca40006dc3844cbb18f6db48b88b0cc2f92a9695.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "eps": null, "revenue": { "value": 675455000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61536000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 80612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001437749-26-005354", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774926005354/0001437749-26-005354-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005652", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774925005652/0001437749-25-005652-index.html", "eps": null, "revenue": { "value": 534792000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005652", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774925005652/0001437749-25-005652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40960000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005652", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774925005652/0001437749-25-005652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 74064000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005652", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774925005652/0001437749-25-005652-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001437749-24-007265", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774924007265/0001437749-24-007265-index.html", "eps": null, "revenue": { "value": 639813000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001437749-24-007265", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774924007265/0001437749-24-007265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73831000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001437749-24-007265", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774924007265/0001437749-24-007265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 108349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001437749-24-007265", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774924007265/0001437749-24-007265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006172", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774923006172/0001437749-23-006172-index.html", "eps": null, "revenue": { "value": 654233000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006172", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774923006172/0001437749-23-006172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52689000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006172", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774923006172/0001437749-23-006172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 40257000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006172", "source_url": "https://www.sec.gov/Archives/edgar/data/729580/000143774923006172/0001437749-23-006172-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WSBF", "source_ticker": "WSBF", "name": "WATERSTONE FINANCIAL INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 19.87, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 26402000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005853", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774926005853/0001437749-26-005853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 24183000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005853", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774926005853/0001437749-26-005853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1165000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005853", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774926005853/0001437749-26-005853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2259507000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005853", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774926005853/0001437749-26-005853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1910115000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005853", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774926005853/0001437749-26-005853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 349392000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005853", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774926005853/0001437749-26-005853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 297000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005853", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774926005853/0001437749-26-005853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17867000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005853", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774926005853/0001437749-26-005853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 16209000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005853", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774926005853/0001437749-26-005853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1569994, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001569994.json", "sha256": "8b49155db9ff0d587467be1b875c8f3c7cdfd04f67333dc8b34e3bbebd7b38f9", "retrieved_at": "2026-10-17T22:51:49.798018+00:00", "raw_path": "data/raw/8b49155db9ff0d587467be1b875c8f3c7cdfd04f67333dc8b34e3bbebd7b38f9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774926005853/0001437749-26-005853-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005853", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774926005853/0001437749-26-005853-index.html", "eps": { "value": 1.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005853", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774926005853/0001437749-26-005853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 26402000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005853", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774926005853/0001437749-26-005853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17867000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005853", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774926005853/0001437749-26-005853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24183000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001437749-26-005853", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774926005853/0001437749-26-005853-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005687", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774925005687/0001437749-25-005687-index.html", "eps": { "value": 1.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005687", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774925005687/0001437749-25-005687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 18688000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005687", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774925005687/0001437749-25-005687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18589000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005687", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774925005687/0001437749-25-005687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48063000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001437749-25-005687", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774925005687/0001437749-25-005687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006779", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774924006779/0001437749-24-006779-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006779", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774924006779/0001437749-24-006779-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 9375000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006779", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774924006779/0001437749-24-006779-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20196000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006779", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774924006779/0001437749-24-006779-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27577000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006779", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774924006779/0001437749-24-006779-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004917", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774923004917/0001437749-23-004917-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004917", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774923004917/0001437749-23-004917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 19487000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004917", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774923004917/0001437749-23-004917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22010000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004917", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774923004917/0001437749-23-004917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 206665000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001437749-23-004917", "source_url": "https://www.sec.gov/Archives/edgar/data/1569994/000143774923004917/0001437749-23-004917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ATLO", "source_ticker": "ATLO", "name": "AMES NATIONAL CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 32.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 19027000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 21339000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 642000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2133540000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1925646000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 207894000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 126753000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 1684000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 16900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1452000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1132651, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 16900000.0, 0.0, 0.0, 1452000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001132651.json", "sha256": "05a14a41a19cdccfb2e58fb73640743a4d98a30457bb8627171724ff85557965", "retrieved_at": "2026-10-17T22:51:50.233559+00:00", "raw_path": "data/raw/05a14a41a19cdccfb2e58fb73640743a4d98a30457bb8627171724ff85557965.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "eps": null, "revenue": null, "net_income": { "value": 19027000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 21339000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007976", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774926007976/0001437749-26-007976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007223", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774925007223/0001437749-25-007223-index.html", "eps": null, "revenue": null, "net_income": { "value": 10218000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007223", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774925007223/0001437749-25-007223-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 14299000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007223", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774925007223/0001437749-25-007223-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001437749-24-007097", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774924007097/0001437749-24-007097-index.html", "eps": null, "revenue": null, "net_income": { "value": 10817000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001437749-24-007097", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774924007097/0001437749-24-007097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 19207000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001437749-24-007097", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774924007097/0001437749-24-007097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006159", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774923006159/0001437749-23-006159-index.html", "eps": null, "revenue": null, "net_income": { "value": 19293000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006159", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774923006159/0001437749-23-006159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 21231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006159", "source_url": "https://www.sec.gov/Archives/edgar/data/1132651/000143774923006159/0001437749-23-006159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BH", "source_ticker": "BH", "name": "BIGLARI HOLDINGS INCINARY CLASS B", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 425.17, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 395261000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37488000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 106959000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 30353000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1025383000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 501954000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 523429000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 268782000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 213920000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 40779000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 378526000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 155995000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 76606000.0, "free_cash_flow_margin": 0.19381117793053199, "capex_intensity": 0.07679229673557472, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.4265264912336932, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1726173, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001726173.json", "sha256": "d0d271026d817f6ef6daf367c7114ef9951554f8c358ba4610de6590aedef9e1", "retrieved_at": "2026-10-17T22:51:50.344922+00:00", "raw_path": "data/raw/d0d271026d817f6ef6daf367c7114ef9951554f8c358ba4610de6590aedef9e1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "eps": { "value": -143.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 395261000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37488000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 106959000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726173-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617325000003/0001726173-25-000003-index.html", "eps": { "value": -13.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726173-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617325000003/0001726173-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 362114000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726173-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617325000003/0001726173-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3759000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726173-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617325000003/0001726173-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 49660000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726173-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617325000003/0001726173-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001726173-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617324000004/0001726173-24-000004-index.html", "eps": { "value": 189.49, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001726173-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617324000004/0001726173-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 365318000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001726173-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617324000004/0001726173-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54948000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001726173-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617324000004/0001726173-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 73002000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001726173-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617324000004/0001726173-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001726173-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617323000009/0001726173-23-000009-index.html", "eps": { "value": -107.43, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001726173-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617323000009/0001726173-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 368231000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001726173-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617323000009/0001726173-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32018000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001726173-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617323000009/0001726173-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 127825000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001726173-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617323000009/0001726173-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CVEO", "source_ticker": "CVEO", "name": "CIVEO CORP", "group": "Industrials", "weight_percent": 0.01, "holding_price": 30.79, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 638849000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 4115000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20071000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 22337000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20190000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 477411000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 303027000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 174384000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 14439000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 182842000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 72618000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 131213000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 84936000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12646000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 53612000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 182842000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.006441271724617241, "free_cash_flow": 2147000.0, "free_cash_flow_margin": 0.003360731565675144, "capex_intensity": 0.031603712301341944, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.5448455307525666, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1590584, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 182842000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001590584.json", "sha256": "8c4ba72abedc822e3b41cd010774db73dba972d6a43b9ea924c9f2cc3acf3877", "retrieved_at": "2026-10-17T22:51:51.210151+00:00", "raw_path": "data/raw/8c4ba72abedc822e3b41cd010774db73dba972d6a43b9ea924c9f2cc3acf3877.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "eps": { "value": -1.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 638849000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20071000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12646000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22337000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001590584-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058426000021/0001590584-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001590584-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058425000037/0001590584-25-000037-index.html", "eps": { "value": -1.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001590584-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058425000037/0001590584-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 682122000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001590584-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058425000037/0001590584-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17067000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001590584-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058425000037/0001590584-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14287000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001590584-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058425000037/0001590584-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83510000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001590584-25-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058425000037/0001590584-25-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001590584-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058424000038/0001590584-24-000038-index.html", "eps": { "value": 2.01, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001590584-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058424000038/0001590584-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 700805000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001590584-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058424000038/0001590584-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30157000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001590584-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058424000038/0001590584-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15013000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001590584-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058424000038/0001590584-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 96565000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001590584-24-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058424000038/0001590584-24-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001590584-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058423000043/0001590584-23-000043-index.html", "eps": { "value": -0.21, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001590584-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058423000043/0001590584-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 697052000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001590584-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058423000043/0001590584-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3997000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001590584-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058423000043/0001590584-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14002000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001590584-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058423000043/0001590584-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 91773000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001590584-23-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1590584/000159058423000043/0001590584-23-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ASPI", "source_ticker": "ASPI", "name": "ASP ISOTOPES", "group": "Materials", "weight_percent": 0.01, "holding_price": 2.21, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 23849000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -59908000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -159843000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -37780000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9654000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 498020000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 235122000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 204151000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 285600000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1471000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 12885000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1912000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16024000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 399919000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 32696000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83013594, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 320304000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 12885000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 529000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 555000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 383000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 4000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -2.511971151830265, "free_cash_flow": -47434000.0, "free_cash_flow_margin": -1.9889303534739402, "capex_intensity": 0.40479684682795924, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.6718939997484171, "current_ratio": 12.231435037925129, "cash_runway_years": 7.559555320275278, "near_term_maturity_to_cash": 0.045115546218487394 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1921865, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 12885000.0, 529000.0, 555000.0, 383000.0, 4000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001921865.json", "sha256": "7d5d4e3d9e273021345f6ecc534f82edc7c42da211c9e938b537490e8c6e4615", "retrieved_at": "2026-10-17T22:51:51.235256+00:00", "raw_path": "data/raw/7d5d4e3d9e273021345f6ecc534f82edc7c42da211c9e938b537490e8c6e4615.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "eps": { "value": -2.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 23849000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -159843000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83013594, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37780000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-10", "accession": "0001193125-26-151294", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000119312526151294/0001193125-26-151294-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047694", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000095017025047694/0000950170-25-047694-index.html", "eps": { "value": -0.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047694", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000095017025047694/0000950170-25-047694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4144226, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047694", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000095017025047694/0000950170-25-047694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32422728, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047694", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000095017025047694/0000950170-25-047694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55671805, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047694", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000095017025047694/0000950170-25-047694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16695365, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047694", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000095017025047694/0000950170-25-047694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-10", "accession": "0001477932-24-001964", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000147793224001964/0001477932-24-001964-index.html", "eps": null, "revenue": { "value": 433026, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-10", "accession": "0001477932-24-001964", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000147793224001964/0001477932-24-001964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16294126, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-10", "accession": "0001477932-24-001964", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000147793224001964/0001477932-24-001964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -5412392, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-10", "accession": "0001477932-24-001964", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000147793224001964/0001477932-24-001964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001477932-23-002099", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000147793223002099/0001477932-23-002099-index.html", "eps": null, "revenue": null, "net_income": { "value": -4945139, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001477932-23-002099", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000147793223002099/0001477932-23-002099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -2939893, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001477932-23-002099", "source_url": "https://www.sec.gov/Archives/edgar/data/1921865/000147793223002099/0001477932-23-002099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SENS", "source_ticker": "SENS", "name": "SENSEONICS HOLDINGS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 8.23, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 35257000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -68337000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69113000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -59129000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 126269000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 65223000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 61046000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 40234000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1512000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10153000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 117533000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 24348000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41727983, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -1.9382533964886406, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.2879711830274839, "current_ratio": 4.827213734187613, "cash_runway_years": 0.6804444519609667, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1616543, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001616543.json", "sha256": "e29c65d43d6c8dc67a43342f932d4a4a7152f14d7546681ff956074587dce9f1", "retrieved_at": "2026-10-17T22:51:51.418931+00:00", "raw_path": "data/raw/e29c65d43d6c8dc67a43342f932d4a4a7152f14d7546681ff956074587dce9f1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "eps": { "value": -1.66, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 35257000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69113000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41727983, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59129000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001104659-26-022298", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000110465926022298/0001104659-26-022298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002044", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837025002044/0001558370-25-002044-index.html", "eps": { "value": -0.12, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002044", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837025002044/0001558370-25-002044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 22472000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002044", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837025002044/0001558370-25-002044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78616000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002044", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837025002044/0001558370-25-002044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 629721584, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002044", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837025002044/0001558370-25-002044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -60465000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001558370-25-002044", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837025002044/0001558370-25-002044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001558370-24-002218", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837024002218/0001558370-24-002218-index.html", "eps": { "value": -0.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001558370-24-002218", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837024002218/0001558370-24-002218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 22390000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001558370-24-002218", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837024002218/0001558370-24-002218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60392000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001558370-24-002218", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837024002218/0001558370-24-002218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 567974492, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001558370-24-002218", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837024002218/0001558370-24-002218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -70163000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001558370-24-002218", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837024002218/0001558370-24-002218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003952", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837023003952/0001558370-23-003952-index.html", "eps": { "value": -0.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003952", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837023003952/0001558370-23-003952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 656000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003952", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837023003952/0001558370-23-003952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 142119000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003952", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837023003952/0001558370-23-003952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 618205605, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003952", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837023003952/0001558370-23-003952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -66312000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003952", "source_url": "https://www.sec.gov/Archives/edgar/data/1616543/000155837023003952/0001558370-23-003952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ULCC", "source_ticker": "ULCC", "name": "FRONTIER GROUP HOLDINGS", "group": "Industrials", "weight_percent": 0.01, "holding_price": 5.03, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3724000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -149000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -137000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -525000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7220000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6729000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 491000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 671000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 313000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 301000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 958000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2103000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 227773074, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 303000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 63000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 18000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 102000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 42000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 92000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.040010741138560686, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005639097744360902, "current_ratio": 0.4555397051830718, "cash_runway_years": 1.2780952380952382, "near_term_maturity_to_cash": 0.45156482861400893 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1670076, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 303000000.0, 63000000.0, 18000000.0, 102000000.0, 42000000.0 ], "thereafter": 92000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001670076.json", "sha256": "7b854b5764dd4b77d1743fcd131a93d22837bdaff9dc4da9b2cc92681d417a74", "retrieved_at": "2026-10-17T22:51:51.541385+00:00", "raw_path": "data/raw/7b854b5764dd4b77d1743fcd131a93d22837bdaff9dc4da9b2cc92681d417a74.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "eps": { "value": -0.6, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3724000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -137000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 227773074, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -525000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001670076-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007626000020/0001670076-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001670076-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007625000041/0001670076-25-000041-index.html", "eps": { "value": 0.37, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001670076-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007625000041/0001670076-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3775000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001670076-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007625000041/0001670076-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001670076-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007625000041/0001670076-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 226492134, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001670076-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007625000041/0001670076-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -82000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001670076-25-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007625000041/0001670076-25-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001670076-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007624000021/0001670076-24-000021-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001670076-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007624000021/0001670076-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3589000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001670076-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007624000021/0001670076-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001670076-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007624000021/0001670076-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 220097989, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001670076-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007624000021/0001670076-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -261000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001670076-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007624000021/0001670076-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001670076-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007623000019/0001670076-23-000019-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001670076-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007623000019/0001670076-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3326000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001670076-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007623000019/0001670076-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001670076-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007623000019/0001670076-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 217601373, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001670076-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007623000019/0001670076-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -78000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001670076-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1670076/000167007623000019/0001670076-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ARKO", "source_ticker": "ARKO", "name": "ARKO", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 4.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 7643471000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 102302000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22744000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 192585000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 127286000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3534812000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3167573000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 267239000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 305004000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 875469000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 36676000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 92855000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15172000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 717737000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 433033000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114976000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 27964000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.013384233419607401, "free_cash_flow": 65299000.0, "free_cash_flow_margin": 0.008543108229232505, "capex_intensity": 0.016652905466639438, "cfo_to_positive_net_income": 8.467507914175167, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.1017392709062517, "share_based_compensation_to_revenue": 0.0019849620676260825, "current_ratio": 1.6574649045222882, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1823794, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001823794.json", "sha256": "b43891b992564d383db8243cd33225fe949576bbf565d874185dba91c5c632e3", "retrieved_at": "2026-10-17T22:51:52.257477+00:00", "raw_path": "data/raw/b43891b992564d383db8243cd33225fe949576bbf565d874185dba91c5c632e3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "eps": { "value": 0.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7643471000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22744000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114976000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 192585000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071464", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000119312526071464/0001193125-26-071464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027737", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017025027737/0000950170-25-027737-index.html", "eps": { "value": 0.13, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027737", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017025027737/0000950170-25-027737-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8731962000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027737", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017025027737/0000950170-25-027737-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20845000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027737", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017025027737/0000950170-25-027737-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 116949000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027737", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017025027737/0000950170-25-027737-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 221858000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027737", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017025027737/0000950170-25-027737-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021416", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017024021416/0000950170-24-021416-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021416", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017024021416/0000950170-24-021416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9412731000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021416", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017024021416/0000950170-24-021416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34369000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021416", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017024021416/0000950170-24-021416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119605000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021416", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017024021416/0000950170-24-021416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 136094000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021416", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017024021416/0000950170-24-021416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004783", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017023004783/0000950170-23-004783-index.html", "eps": { "value": 0.53, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004783", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017023004783/0000950170-23-004783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9142799000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004783", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017023004783/0000950170-23-004783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71747000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004783", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017023004783/0000950170-23-004783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 123224000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004783", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017023004783/0000950170-23-004783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 209256000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-004783", "source_url": "https://www.sec.gov/Archives/edgar/data/1823794/000095017023004783/0000950170-23-004783-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IMXI", "source_ticker": "IMXI", "name": "INTERNATIONAL MONEY EXPRESS INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 10.58, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 607776000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 55650000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32671000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 36887000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 21074000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 517691000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 161054000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 168682000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 194825000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 17161000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9276000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 353159000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 140957000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30181194, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 16334000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1683695, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001683695.json", "sha256": "dce9776c13448b400333ff7e1ca6faaa39db71d482d050a527839e8fc2e33dd4", "retrieved_at": "2026-10-17T22:51:52.670080+00:00", "raw_path": "data/raw/dce9776c13448b400333ff7e1ca6faaa39db71d482d050a527839e8fc2e33dd4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "eps": { "value": 1.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 607776000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32671000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30181194, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36887000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001628280-26-015647", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000162828026015647/0001628280-26-015647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001683695-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369525000030/0001683695-25-000030-index.html", "eps": { "value": 1.79, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001683695-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369525000030/0001683695-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 658649000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001683695-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369525000030/0001683695-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 58821000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001683695-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369525000030/0001683695-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32850497, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001683695-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369525000030/0001683695-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 53085000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001683695-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369525000030/0001683695-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001683695-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369524000042/0001683695-24-000042-index.html", "eps": { "value": 1.63, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001683695-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369524000042/0001683695-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 658735000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001683695-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369524000042/0001683695-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 59515000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001683695-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369524000042/0001683695-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36429714, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001683695-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369524000042/0001683695-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 143525000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001683695-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369524000042/0001683695-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001683695-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369523000022/0001683695-23-000022-index.html", "eps": { "value": 1.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001683695-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369523000022/0001683695-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 546805000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001683695-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369523000022/0001683695-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 57331000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001683695-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369523000022/0001683695-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38625390, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001683695-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369523000022/0001683695-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15174000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001683695-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1683695/000168369523000022/0001683695-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRTH", "source_ticker": "PRTH", "name": "PRIORITY TECHNOLOGY HOLDINGS INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 7.82, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 953009000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 141245000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 100005000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 24926000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2398804000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2491176000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -100415000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 77192000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1039358000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 63183000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10807000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1515052000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1410334000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81468000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 8288000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 10350000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 10350000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 10350000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1016056000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1653558, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 8288000.0, 10350000.0, 10350000.0, 10350000.0 ], "thereafter": 1016056000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001653558.json", "sha256": "ee10483b480a5b2494f2a4a652dbfbdb485538bc797d61673b08fb7a06e9a0d1", "retrieved_at": "2026-10-17T22:51:53.002132+00:00", "raw_path": "data/raw/ee10483b480a5b2494f2a4a652dbfbdb485538bc797d61673b08fb7a06e9a0d1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "eps": { "value": 0.68, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 953009000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 81468000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 100005000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001653558-26-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355826000066/0001653558-26-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001653558-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355825000039/0001653558-25-000039-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001653558-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355825000039/0001653558-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 879702000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001653558-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355825000039/0001653558-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 77993000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001653558-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355825000039/0001653558-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 85609000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001653558-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355825000039/0001653558-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001653558-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355824000039/0001653558-24-000039-index.html", "eps": { "value": -0.63, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001653558-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355824000039/0001653558-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 755612000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001653558-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355824000039/0001653558-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 78333000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001653558-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355824000039/0001653558-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81256000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001653558-24-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355824000039/0001653558-24-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001653558-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355823000030/0001653558-23-000030-index.html", "eps": { "value": -0.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001653558-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355823000030/0001653558-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 663641000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001653558-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355823000030/0001653558-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 78233000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001653558-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355823000030/0001653558-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70518000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001653558-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1653558/000165355823000030/0001653558-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NEXN", "source_ticker": "NEXN", "name": "NEXXEN INTERNATIONAL LTD", "group": "Communication", "weight_percent": 0.01, "holding_price": 9.03, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "VOXR", "source_ticker": "VOXR", "name": "VOX ROYALTY CORP", "group": "Materials", "weight_percent": 0.01, "holding_price": 4.98, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "CLW", "source_ticker": "CLW", "name": "CLEARWATER PAPER CORP", "group": "Materials", "weight_percent": 0.01, "holding_price": 19.3, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1555400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -42100000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 12300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 88800000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1588300000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 763000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 825300000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 30700000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 345500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 600000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 17800000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 92400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3800000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 526000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 216200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16169000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 17200000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.02706699241352707, "free_cash_flow": -76500000.0, "free_cash_flow_margin": -0.04918348977754918, "capex_intensity": 0.05709142342805709, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -2.365168539325843, "share_based_compensation_to_revenue": 0.002443101453002443, "current_ratio": 2.432932469935245, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1441236, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001441236.json", "sha256": "0d1c6e4733bcded0418359aaadb43cca8a70bf88b630cdc58e9328b1bf21856e", "retrieved_at": "2026-10-17T22:51:53.944781+00:00", "raw_path": "data/raw/0d1c6e4733bcded0418359aaadb43cca8a70bf88b630cdc58e9328b1bf21856e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "eps": { "value": -1.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1555400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16169000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001441236-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000144123626000007/0001441236-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001504337-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433725000005/0001504337-25-000005-index.html", "eps": { "value": 11.7, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001504337-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433725000005/0001504337-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1383600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001504337-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433725000005/0001504337-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 196300000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001504337-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433725000005/0001504337-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16781000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001504337-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433725000005/0001504337-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001504337-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433725000005/0001504337-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001504337-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433724000010/0001504337-24-000010-index.html", "eps": { "value": 6.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001504337-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433724000010/0001504337-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2082800000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001504337-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433724000010/0001504337-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 107700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001504337-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433724000010/0001504337-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17091000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001504337-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433724000010/0001504337-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 190700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001504337-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433724000010/0001504337-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001504337-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433723000008/0001504337-23-000008-index.html", "eps": { "value": 2.68, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001504337-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433723000008/0001504337-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2080100000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001504337-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433723000008/0001504337-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001504337-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433723000008/0001504337-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17181000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001504337-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433723000008/0001504337-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 150200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001504337-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1441236/000150433723000008/0001504337-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RLGT", "source_ticker": "RLGT", "name": "RADIANT LOGISTIC INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 9.07, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 934356000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 24622000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18786000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 17491000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4291000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 444395000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 201002000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 241524000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 25585000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7086000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1660000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 208048000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 130242000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48621797, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3493000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.026351840197954526, "free_cash_flow": 13200000.0, "free_cash_flow_margin": 0.014127377573430256, "capex_intensity": 0.004592467967241608, "cfo_to_positive_net_income": 0.9310656872138827, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0017766247554465322, "current_ratio": 1.597395617389168, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1171155, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001171155.json", "sha256": "28508ab5b979c885fd7611bcaa5ce0e2799e66fcd6b0e6f3b830f3634047398a", "retrieved_at": "2026-10-17T22:51:54.065649+00:00", "raw_path": "data/raw/28508ab5b979c885fd7611bcaa5ce0e2799e66fcd6b0e6f3b830f3634047398a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "eps": { "value": 0.39, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 934356000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18786000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48621797, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17491000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390768", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312526390768/0001193125-26-390768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-15", "accession": "0001193125-25-203690", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312525203690/0001193125-25-203690-index.html", "eps": { "value": 0.35, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-15", "accession": "0001193125-25-203690", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312525203690/0001193125-25-203690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 902696000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-15", "accession": "0001193125-25-203690", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312525203690/0001193125-25-203690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17291000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-15", "accession": "0001193125-25-203690", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312525203690/0001193125-25-203690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48730674, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-15", "accession": "0001193125-25-203690", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312525203690/0001193125-25-203690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13266000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-15", "accession": "0001193125-25-203690", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000119312525203690/0001193125-25-203690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-12", "accession": "0000950170-24-105991", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000095017024105991/0000950170-24-105991-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0000950170-24-105991", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000095017024105991/0000950170-24-105991-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 802470000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0000950170-24-105991", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000095017024105991/0000950170-24-105991-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7685000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0000950170-24-105991", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000095017024105991/0000950170-24-105991-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48822017, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0000950170-24-105991", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000095017024105991/0000950170-24-105991-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17255000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0000950170-24-105991", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000095017024105991/0000950170-24-105991-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-13", "accession": "0000950170-23-047958", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000095017023047958/0000950170-23-047958-index.html", "eps": { "value": 0.42, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0000950170-23-047958", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000095017023047958/0000950170-23-047958-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1085486000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0000950170-23-047958", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000095017023047958/0000950170-23-047958-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20595000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0000950170-23-047958", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000095017023047958/0000950170-23-047958-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49551388, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0000950170-23-047958", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000095017023047958/0000950170-23-047958-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 97895000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0000950170-23-047958", "source_url": "https://www.sec.gov/Archives/edgar/data/1171155/000095017023047958/0000950170-23-047958-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ARDT", "source_ticker": "ARDT", "name": "ARDENT HEALTH INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 12.2, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 6324339000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 135811000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 470510000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5290208000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3605244000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1287898000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 709601000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1075782000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 23444000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 155703000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2058824000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1046544000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 141450309, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 23444000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 15121000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 12546000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 311558000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 8605000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 744687000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 3.464446915198327, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.9672598572061948, "cash_runway_years": null, "near_term_maturity_to_cash": 0.03303828489531441 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1756655, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 23444000.0, 15121000.0, 12546000.0, 311558000.0, 8605000.0 ], "thereafter": 744687000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001756655.json", "sha256": "1bba27792730612220ffaf61e5c1c6d7c352264a3e3833ab5544ac56a2276151", "retrieved_at": "2026-10-17T22:51:54.093463+00:00", "raw_path": "data/raw/1bba27792730612220ffaf61e5c1c6d7c352264a3e3833ab5544ac56a2276151.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "eps": { "value": 0.96, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6324339000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 135811000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 141450309, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 470510000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018174", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828026018174/0001628280-26-018174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "eps": { "value": 1.58, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5966072000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 210343000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132744577, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 315026000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "eps": { "value": 0.43, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5409483000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53904000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126115301, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 221698000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "eps": { "value": 1.5, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5129687000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 188909000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126115301, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -38359000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008727", "source_url": "https://www.sec.gov/Archives/edgar/data/1756655/000162828025008727/0001628280-25-008727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ARCT", "source_ticker": "ARCT", "name": "ARCTURUS THERAPEUTICS HOLDINGS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 11.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 82031000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -76260000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65783000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -74271000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 230000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 271148000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 57163000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 213985000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 230909000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25408000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 241446000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 36379000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27386000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 11688000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.9296485475003352, "free_cash_flow": -74501000.0, "free_cash_flow_margin": -0.9082054345308481, "capex_intensity": 0.0028038180687788763, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.3097365630066682, "current_ratio": 6.636960884026498, "cash_runway_years": 3.109006206998694, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1768224, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001768224.json", "sha256": "65486ceddf0397a1d6667cfac47dfbc26cd4c3c21f2bdd99f801ec1d801af0da", "retrieved_at": "2026-10-17T22:51:54.327828+00:00", "raw_path": "data/raw/65486ceddf0397a1d6667cfac47dfbc26cd4c3c21f2bdd99f801ec1d801af0da.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "eps": { "value": -2.4, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 82031000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65783000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27386000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -74271000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088391", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000119312526088391/0001193125-26-088391-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034787", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017025034787/0000950170-25-034787-index.html", "eps": { "value": -3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034787", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017025034787/0000950170-25-034787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 152310000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034787", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017025034787/0000950170-25-034787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80941000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034787", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017025034787/0000950170-25-034787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034787", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017025034787/0000950170-25-034787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59747000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034787", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017025034787/0000950170-25-034787-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031156", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017024031156/0000950170-24-031156-index.html", "eps": { "value": -1.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031156", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017024031156/0000950170-24-031156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 166799000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031156", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017024031156/0000950170-24-031156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29725000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031156", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017024031156/0000950170-24-031156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26628000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031156", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017024031156/0000950170-24-031156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18099000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031156", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017024031156/0000950170-24-031156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010380", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017023010380/0000950170-23-010380-index.html", "eps": { "value": 0.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010380", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017023010380/0000950170-23-010380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 205999000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010380", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017023010380/0000950170-23-010380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9349000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010380", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017023010380/0000950170-23-010380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27093000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010380", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017023010380/0000950170-23-010380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31993000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010380", "source_url": "https://www.sec.gov/Archives/edgar/data/1768224/000095017023010380/0000950170-23-010380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FENC", "source_ticker": "FENC", "name": "FENNEC PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 10.35, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 44642000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -6282000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9741000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -12473000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 70551000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 35079000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 35472000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 36788000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7033000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 67043000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 10518000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28577000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.14071950181443485, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.15754222481071636, "current_ratio": 6.374120555238639, "cash_runway_years": 2.949410727170689, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1211583, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001211583.json", "sha256": "f5de26e280e9814def3db187bfe6961cb26c6e601a5f986375859c81818e8ab8", "retrieved_at": "2026-10-17T22:51:55.166620+00:00", "raw_path": "data/raw/f5de26e280e9814def3db187bfe6961cb26c6e601a5f986375859c81818e8ab8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "eps": { "value": -0.34, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 44642000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9741000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28577000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12473000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-036182", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000110465926036182/0001104659-26-036182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003710", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000155837025003710/0001558370-25-003710-index.html", "eps": { "value": -0.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003710", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000155837025003710/0001558370-25-003710-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 47538000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003710", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000155837025003710/0001558370-25-003710-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -436000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003710", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000155837025003710/0001558370-25-003710-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27294000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003710", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000155837025003710/0001558370-25-003710-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26980000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001558370-25-003710", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000155837025003710/0001558370-25-003710-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004383", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000155837024004383/0001558370-24-004383-index.html", "eps": { "value": -0.6, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004383", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000155837024004383/0001558370-24-004383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 21252000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004383", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000155837024004383/0001558370-24-004383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16045000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004383", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000155837024004383/0001558370-24-004383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26574000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004383", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000155837024004383/0001558370-24-004383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17143000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001558370-24-004383", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000155837024004383/0001558370-24-004383-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2024-03-29", "accession": "0001558370-24-004383", "source_url": "https://www.sec.gov/Archives/edgar/data/1211583/000155837024004383/0001558370-24-004383-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RLMD", "source_ticker": "RLMD", "name": "RELMADA THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 3.2, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -59100200, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57385163, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -45786988, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 94003471, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7491458, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 86512013, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 3496540, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13905181, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 93983971, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 6430527, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39479694, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 93637829, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 14.615282853178286, "cash_runway_years": 0.07636536388897212, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1553643, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001553643.json", "sha256": "34acb6579adb694402af1f940d83014f7841c8cf763b03e27ee64d386466bb53", "retrieved_at": "2026-10-17T22:51:55.328592+00:00", "raw_path": "data/raw/34acb6579adb694402af1f940d83014f7841c8cf763b03e27ee64d386466bb53.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "eps": { "value": -1.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -57385163, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39479694, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45786988, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001213900-26-031862", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390026031862/0001213900-26-031862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001013762-25-003426", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000101376225003426/0001013762-25-003426-index.html", "eps": { "value": -2.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001013762-25-003426", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000101376225003426/0001013762-25-003426-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -79979354, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001013762-25-003426", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000101376225003426/0001013762-25-003426-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30163751, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001013762-25-003426", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000101376225003426/0001013762-25-003426-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -51755798, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001013762-25-003426", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000101376225003426/0001013762-25-003426-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001213900-24-024013", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390024024013/0001213900-24-024013-index.html", "eps": { "value": -3.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001213900-24-024013", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390024024013/0001213900-24-024013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -98791746, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001213900-24-024013", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390024024013/0001213900-24-024013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30099203, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001213900-24-024013", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390024024013/0001213900-24-024013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -51659206, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001213900-24-024013", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390024024013/0001213900-24-024013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001213900-23-022463", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390023022463/0001213900-23-022463-index.html", "eps": { "value": -5.3, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001213900-23-022463", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390023022463/0001213900-23-022463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -157043823, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001213900-23-022463", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390023022463/0001213900-23-022463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29628664, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001213900-23-022463", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390023022463/0001213900-23-022463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -103801617, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001213900-23-022463", "source_url": "https://www.sec.gov/Archives/edgar/data/1553643/000121390023022463/0001213900-23-022463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SHAZ", "source_ticker": "SHAZ", "name": "SHARONAI HOLDINGS INC CLASS A", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 31.03, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1566631, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -13785941, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39623909, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -2638947, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 10950712, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 133140150, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 143288407, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 71073024, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1761785, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 88417454, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 139370326, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9804075, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 481299, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -8.799737142951978, "free_cash_flow": -13589659.0, "free_cash_flow_margin": -8.674447907643854, "capex_intensity": 6.989975303693084, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.1245692189162604, "current_ratio": 0.6344065952748076, "cash_runway_years": 26.93234233199833, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2068385, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002068385.json", "sha256": "6ad8494f2ae9fe1d9f66b6ad64203cc7b777b2de616dd733632d3c1b31bf3915", "retrieved_at": "2026-10-17T22:51:55.606329+00:00", "raw_path": "data/raw/6ad8494f2ae9fe1d9f66b6ad64203cc7b777b2de616dd733632d3c1b31bf3915.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "eps": { "value": -4.04, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1566631, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39623909, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9804075, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2638947, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "eps": { "value": -0.77, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 438292, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3905281, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5056870, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2205993, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014068", "source_url": "https://www.sec.gov/Archives/edgar/data/2068385/000149315226014068/0001493152-26-014068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "QUAD", "source_ticker": "QUAD", "name": "QUAD GRAPHICS INC CLASS A", "group": "Industrials", "weight_percent": 0.01, "holding_price": 9.49, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2419900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 97000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 95900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 45200000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1252900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1124300000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -59500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 63300000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 322900000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 47000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 50500000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6600000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 538400000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 624200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 8000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 47000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 43000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 42200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 241500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04008430100417373, "free_cash_flow": 50700000.0, "free_cash_flow_margin": 0.020951278978470184, "capex_intensity": 0.01867845778751188, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.9207920792079207, "share_based_compensation_to_revenue": 0.002727385429149965, "current_ratio": 0.862544056392182, "cash_runway_years": null, "near_term_maturity_to_cash": 0.7424960505529226 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1481792, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 47000000.0, 43000000.0, 42200000.0, 241500000.0, 2300000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001481792.json", "sha256": "a63db0a2bcef256a7aed2e28966afa317d7311d2dde8ff20bb4192007dd953de", "retrieved_at": "2026-10-17T22:51:56.227802+00:00", "raw_path": "data/raw/a63db0a2bcef256a7aed2e28966afa317d7311d2dde8ff20bb4192007dd953de.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "eps": { "value": 0.54, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2419900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 49900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 95900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001481792-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179226000042/0001481792-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001481792-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179225000010/0001481792-25-000010-index.html", "eps": { "value": -1.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001481792-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179225000010/0001481792-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2672200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001481792-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179225000010/0001481792-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 47600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001481792-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179225000010/0001481792-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 112900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001481792-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179225000010/0001481792-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001481792-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179224000007/0001481792-24-000007-index.html", "eps": { "value": -1.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001481792-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179224000007/0001481792-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2957700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001481792-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179224000007/0001481792-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 48400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001481792-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179224000007/0001481792-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 147600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001481792-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179224000007/0001481792-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001481792-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179223000012/0001481792-23-000012-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001481792-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179223000012/0001481792-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3217000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001481792-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179223000012/0001481792-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 52500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001481792-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179223000012/0001481792-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 154600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001481792-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1481792/000148179223000012/0001481792-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STRT", "source_ticker": "STRT", "name": "STRATTEC SECURITY CORP", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 61.98, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 579392000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 26523000, "tag": "OperatingIncomeLoss", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20598000, "tag": "NetIncomeLoss", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 46304000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7328000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 387479000, "tag": "Assets", "start": null, "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 121982000, "tag": "Liabilities", "start": null, "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 238646000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 108243000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 359000, "tag": "InterestExpense", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3305000, "tag": "ShareBasedCompensation", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 296273000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 102231000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4122000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7400000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0457772975809124, "free_cash_flow": 38976000.0, "free_cash_flow_margin": 0.0672705180603115, "capex_intensity": 0.012647741080304871, "cfo_to_positive_net_income": 2.2479852412855617, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 73.88022284122563, "share_based_compensation_to_revenue": 0.005704255495415885, "current_ratio": 2.8980739697352074, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 933034, "fiscal_year": "2026", "fiscal_end": "2026-06-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000933034.json", "sha256": "3c1254d3ceb741408dd5681bd37f08570bb9f01520640f18fa42a4dc1c95d095", "retrieved_at": "2026-10-17T22:51:56.277798+00:00", "raw_path": "data/raw/3c1254d3ceb741408dd5681bd37f08570bb9f01520640f18fa42a4dc1c95d095.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "earnings": { "annual_history": [ { "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "eps": { "value": 5, "tag": "EarningsPerShareDiluted", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 579392000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20598000, "tag": "NetIncomeLoss", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4122000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46304000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-08-28", "accession": "0001193125-26-374333", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000119312526374333/0001193125-26-374333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-29", "filed": "2025-08-25", "accession": "0000950170-25-111218", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017025111218/0000950170-25-111218-index.html", "eps": { "value": 4.58, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-29", "filed": "2025-08-25", "accession": "0000950170-25-111218", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017025111218/0000950170-25-111218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 565066000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-29", "filed": "2025-08-25", "accession": "0000950170-25-111218", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017025111218/0000950170-25-111218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18685000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-29", "filed": "2025-08-25", "accession": "0000950170-25-111218", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017025111218/0000950170-25-111218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4076000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-29", "filed": "2025-08-25", "accession": "0000950170-25-111218", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017025111218/0000950170-25-111218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71677000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-29", "filed": "2025-08-25", "accession": "0000950170-25-111218", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017025111218/0000950170-25-111218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-05", "accession": "0000950170-24-104109", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017024104109/0000950170-24-104109-index.html", "eps": { "value": 4.07, "tag": "EarningsPerShareDiluted", "start": "2023-07-03", "end": "2024-06-30", "filed": "2024-09-05", "accession": "0000950170-24-104109", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017024104109/0000950170-24-104109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 537766000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-03", "end": "2024-06-30", "filed": "2024-09-05", "accession": "0000950170-24-104109", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017024104109/0000950170-24-104109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16313000, "tag": "NetIncomeLoss", "start": "2023-07-03", "end": "2024-06-30", "filed": "2024-09-05", "accession": "0000950170-24-104109", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017024104109/0000950170-24-104109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4004000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-03", "end": "2024-06-30", "filed": "2024-09-05", "accession": "0000950170-24-104109", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017024104109/0000950170-24-104109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12265000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-03", "end": "2024-06-30", "filed": "2024-09-05", "accession": "0000950170-24-104109", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017024104109/0000950170-24-104109-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-07-02", "filed": "2023-09-07", "accession": "0000950170-23-046852", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017023046852/0000950170-23-046852-index.html", "eps": { "value": -1.7, "tag": "EarningsPerShareDiluted", "start": "2022-07-04", "end": "2023-07-02", "filed": "2023-09-07", "accession": "0000950170-23-046852", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017023046852/0000950170-23-046852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 492946000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-04", "end": "2023-07-02", "filed": "2023-09-07", "accession": "0000950170-23-046852", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017023046852/0000950170-23-046852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6670000, "tag": "NetIncomeLoss", "start": "2022-07-04", "end": "2023-07-02", "filed": "2023-09-07", "accession": "0000950170-23-046852", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017023046852/0000950170-23-046852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3921000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-04", "end": "2023-07-02", "filed": "2023-09-07", "accession": "0000950170-23-046852", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017023046852/0000950170-23-046852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10095000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-04", "end": "2023-07-02", "filed": "2023-09-07", "accession": "0000950170-23-046852", "source_url": "https://www.sec.gov/Archives/edgar/data/933034/000095017023046852/0000950170-23-046852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TREE", "source_ticker": "TREE", "name": "LENDINGTREE", "group": "Financials", "weight_percent": 0.01, "holding_price": 25.82, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1117324000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 64813000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 151308000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 73103000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 855692000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 568895000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 286797000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 81073000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 387694000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3926000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 16459000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29457000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 229708000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 137464000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14062000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1434621, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001434621.json", "sha256": "d2a233df2d3693831e09f0b4b96f0dec1977b439028fd25d63138ab1a50b288c", "retrieved_at": "2026-10-17T22:51:56.413069+00:00", "raw_path": "data/raw/d2a233df2d3693831e09f0b4b96f0dec1977b439028fd25d63138ab1a50b288c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "eps": { "value": 10.78, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1117324000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 151308000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14062000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 73103000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001628280-26-016084", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000162828026016084/0001628280-26-016084-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001434621-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462125000006/0001434621-25-000006-index.html", "eps": { "value": -3.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001434621-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462125000006/0001434621-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 900219000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001434621-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462125000006/0001434621-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41704000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001434621-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462125000006/0001434621-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13269000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001434621-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462125000006/0001434621-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62258000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001434621-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462125000006/0001434621-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001434621-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462124000006/0001434621-24-000006-index.html", "eps": { "value": -9.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001434621-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462124000006/0001434621-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 672502000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001434621-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462124000006/0001434621-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -122404000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001434621-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462124000006/0001434621-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12941000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001434621-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462124000006/0001434621-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001434621-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462123000003/0001434621-23-000003-index.html", "eps": { "value": -14.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001434621-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462123000003/0001434621-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 984992000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001434621-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462123000003/0001434621-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -187952000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001434621-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462123000003/0001434621-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12793000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001434621-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1434621/000143462123000003/0001434621-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TBCH", "source_ticker": "TBCH", "name": "TURTLE BEACH", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 16.17, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 319914000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 27518000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15731000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 35458000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1419000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 269054000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 140556000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 128498000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 16963000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 46339000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 8571000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4373000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 173813000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 87677000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20456000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 18965000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08601686703301513, "free_cash_flow": 34039000.0, "free_cash_flow_margin": 0.10640047012634646, "capex_intensity": 0.004435567058647011, "cfo_to_positive_net_income": 2.2540207234123706, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.982424124913033, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1493761, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001493761.json", "sha256": "5aefb87f56539d8facd80764002919abedb361f58240d533f23a34a73be8e43d", "retrieved_at": "2026-10-17T22:51:56.882419+00:00", "raw_path": "data/raw/5aefb87f56539d8facd80764002919abedb361f58240d533f23a34a73be8e43d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "eps": { "value": 0.77, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 319914000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15731000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20456000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35458000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104436", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000119312526104436/0001193125-26-104436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040292", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017025040292/0000950170-25-040292-index.html", "eps": { "value": 0.78, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040292", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017025040292/0000950170-25-040292-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 372766000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040292", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017025040292/0000950170-25-040292-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16183000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040292", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017025040292/0000950170-25-040292-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20832000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040292", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017025040292/0000950170-25-040292-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5761000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040292", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017025040292/0000950170-25-040292-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030883", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017024030883/0000950170-24-030883-index.html", "eps": { "value": -1.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030883", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017024030883/0000950170-24-030883-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 258122000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030883", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017024030883/0000950170-24-030883-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17679000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030883", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017024030883/0000950170-24-030883-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17135000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030883", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017024030883/0000950170-24-030883-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27044000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0000950170-24-030883", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017024030883/0000950170-24-030883-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010660", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017023010660/0000950170-23-010660-index.html", "eps": { "value": -3.62, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010660", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017023010660/0000950170-23-010660-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 240166000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010660", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017023010660/0000950170-23-010660-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59546000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010660", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017023010660/0000950170-23-010660-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16450000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010660", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017023010660/0000950170-23-010660-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -41846000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010660", "source_url": "https://www.sec.gov/Archives/edgar/data/1493761/000095017023010660/0000950170-23-010660-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AVEX", "source_ticker": "AVEX", "name": "AEVEX CORP CLASS A", "group": "Industrials", "weight_percent": 0.01, "holding_price": 15.19, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "MEC", "source_ticker": "MEC", "name": "MAYVILLE ENGINEERING COMPANY INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 14.21, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 546487000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -3844000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8110000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 38562000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11648000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 563640000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 322903000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 240737000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1502000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3278000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 128414000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 74769000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20471356, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4607000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.007034019107499355, "free_cash_flow": 26914000.0, "free_cash_flow_margin": 0.04924911297066536, "capex_intensity": 0.02131432220711563, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0059983128601412295, "current_ratio": 1.7174764942690153, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1766368, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001766368.json", "sha256": "485ef400964b2039ecacf2e033c0653d6ae0909179b16dab2353bf4b1f4221d9", "retrieved_at": "2026-10-17T22:51:57.622494+00:00", "raw_path": "data/raw/485ef400964b2039ecacf2e033c0653d6ae0909179b16dab2353bf4b1f4221d9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "eps": { "value": -0.4, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 546487000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8110000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20471356, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38562000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023496", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000110465926023496/0001104659-26-023496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002369", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837025002369/0001558370-25-002369-index.html", "eps": { "value": 1.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002369", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837025002369/0001558370-25-002369-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 581604000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002369", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837025002369/0001558370-25-002369-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25968000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002369", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837025002369/0001558370-25-002369-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20972192, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002369", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837025002369/0001558370-25-002369-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89807000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002369", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837025002369/0001558370-25-002369-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002598", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837024002598/0001558370-24-002598-index.html", "eps": { "value": 0.38, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002598", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837024002598/0001558370-24-002598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 588425000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002598", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837024002598/0001558370-24-002598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7844000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002598", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837024002598/0001558370-24-002598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20698970, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002598", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837024002598/0001558370-24-002598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40363000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002598", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837024002598/0001558370-24-002598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002542", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837023002542/0001558370-23-002542-index.html", "eps": { "value": 0.91, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002542", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837023002542/0001558370-23-002542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 539392000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002542", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837023002542/0001558370-23-002542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18727000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002542", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837023002542/0001558370-23-002542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20682628, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002542", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837023002542/0001558370-23-002542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52426000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002542", "source_url": "https://www.sec.gov/Archives/edgar/data/1766368/000155837023002542/0001558370-23-002542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NKSH", "source_ticker": "NKSH", "name": "NATIONAL BANKSHARES INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 43.32, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 8176000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128311", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15826000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128311", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 17890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128311", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1824506000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128311", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1639598000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128311", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 184908000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128311", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 59250000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128311", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 193000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128311", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6362505, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128311", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 796534, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000796534.json", "sha256": "e34f737832d7e79c90086c2611e7135348872a2cd2915c7dc9558d826f1fd9c6", "retrieved_at": "2026-10-17T22:51:58.069625+00:00", "raw_path": "data/raw/e34f737832d7e79c90086c2611e7135348872a2cd2915c7dc9558d826f1fd9c6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128311", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "eps": { "value": 2.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128311", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8176000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128311", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15826000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128311", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6362505, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128311", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128311", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000119312526128311/0001193125-26-128311-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046763", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000095017025046763/0000950170-25-046763-index.html", "eps": { "value": 1.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046763", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000095017025046763/0000950170-25-046763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7474000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046763", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000095017025046763/0000950170-25-046763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7623000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046763", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000095017025046763/0000950170-25-046763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6163610, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046763", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000095017025046763/0000950170-25-046763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9438000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046763", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000095017025046763/0000950170-25-046763-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001437749-24-008428", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000143774924008428/0001437749-24-008428-index.html", "eps": { "value": 2.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001437749-24-008428", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000143774924008428/0001437749-24-008428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7072000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001437749-24-008428", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000143774924008428/0001437749-24-008428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15691000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001437749-24-008428", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000143774924008428/0001437749-24-008428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5889953, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001437749-24-008428", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000143774924008428/0001437749-24-008428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15523000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001437749-24-008428", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000143774924008428/0001437749-24-008428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006097", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000143774923006097/0001437749-23-006097-index.html", "eps": null, "revenue": { "value": 6994000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006097", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000143774923006097/0001437749-23-006097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25932000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006097", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000143774923006097/0001437749-23-006097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 29500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006097", "source_url": "https://www.sec.gov/Archives/edgar/data/796534/000143774923006097/0001437749-23-006097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JMSB", "source_ticker": "JMSB", "name": "JOHN MARSHALL BANCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 22.79, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 21233000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027378", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 22584000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027378", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 554000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027378", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2332550000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027378", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2066912000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027378", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 265638000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027378", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 129974000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027378", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 527000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027378", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14194603, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027378", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2419000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027378", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1710482, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001710482.json", "sha256": "e7467cbe3458daec406bde713b43ed56adb54bbd15ceb9069755962e16d5c356", "retrieved_at": "2026-10-17T22:51:58.131046+00:00", "raw_path": "data/raw/e7467cbe3458daec406bde713b43ed56adb54bbd15ceb9069755962e16d5c356.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027378", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "eps": { "value": 1.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027378", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 21233000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027378", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14194603, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027378", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22584000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027378", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000110465926027378/0001104659-26-027378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001558370-25-003982", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000155837025003982/0001558370-25-003982-index.html", "eps": { "value": 1.2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001558370-25-003982", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000155837025003982/0001558370-25-003982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 17121000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001558370-25-003982", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000155837025003982/0001558370-25-003982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14206109, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001558370-25-003982", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000155837025003982/0001558370-25-003982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17259000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001558370-25-003982", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000155837025003982/0001558370-25-003982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001558370-24-003634", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000155837024003634/0001558370-24-003634-index.html", "eps": { "value": 0.36, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001558370-24-003634", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000155837024003634/0001558370-24-003634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 5158000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001558370-24-003634", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000155837024003634/0001558370-24-003634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14147193, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001558370-24-003634", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000155837024003634/0001558370-24-003634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18004000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001558370-24-003634", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000155837024003634/0001558370-24-003634-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001558370-23-004473", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000155837023004473/0001558370-23-004473-index.html", "eps": { "value": 2.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001558370-23-004473", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000155837023004473/0001558370-23-004473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 31803000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001558370-23-004473", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000155837023004473/0001558370-23-004473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14084427, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001558370-23-004473", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000155837023004473/0001558370-23-004473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33155000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001558370-23-004473", "source_url": "https://www.sec.gov/Archives/edgar/data/1710482/000155837023004473/0001558370-23-004473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SRTA", "source_ticker": "SRTA", "name": "STRATA CRITICAL MEDICAL CLASS A", "group": "Health Care", "weight_percent": 0.01, "holding_price": 4.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 197141000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -22353000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41347000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -48914000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9595000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 325472000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 46400000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 279072000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 30968000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8185000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17832000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 126192000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 19794000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82092345, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.11338585073627505, "free_cash_flow": -58509000.0, "free_cash_flow_margin": -0.2967875784337099, "capex_intensity": 0.04867074834762936, "cfo_to_positive_net_income": -1.1830120685902241, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09045302600676673, "current_ratio": 6.375265231888451, "cash_runway_years": 0.6331111747148056, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1779128, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001779128.json", "sha256": "2bda3df96b4cb27a7509e493dfe60a1ca6510fa8f399b5e9077c0123aa524db1", "retrieved_at": "2026-10-17T22:51:58.324764+00:00", "raw_path": "data/raw/2bda3df96b4cb27a7509e493dfe60a1ca6510fa8f399b5e9077c0123aa524db1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 197141000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41347000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82092345, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -48914000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001628280-26-013628", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000162828026013628/0001628280-26-013628-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001779128-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912825000010/0001779128-25-000010-index.html", "eps": { "value": -0.35, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001779128-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912825000010/0001779128-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 248693000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001779128-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912825000010/0001779128-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27307000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001779128-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912825000010/0001779128-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77499423, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001779128-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912825000010/0001779128-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2519000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001779128-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912825000010/0001779128-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001779128-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912824000015/0001779128-24-000015-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001779128-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912824000015/0001779128-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 225180000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001779128-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912824000015/0001779128-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -56076000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001779128-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912824000015/0001779128-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73524476, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001779128-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912824000015/0001779128-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001779128-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912824000015/0001779128-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001779128-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912823000029/0001779128-23-000029-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001779128-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912823000029/0001779128-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 146120000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001779128-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912823000029/0001779128-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27260000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001779128-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912823000029/0001779128-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71238103, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001779128-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912823000029/0001779128-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37130000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001779128-23-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1779128/000177912823000029/0001779128-23-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VITL", "source_ticker": "VITL", "name": "VITAL FARMS INC", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 8.55, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 759444000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 88373000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66282000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 33715000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 81950000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 518738000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 167478000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 351260000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 48831000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9254000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12389000, "tag": "ShareBasedCompensation", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 262550000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 121578000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46019607, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.11636539363007674, "free_cash_flow": -48235000.0, "free_cash_flow_margin": -0.06351357045417437, "capex_intensity": 0.10790789050937265, "cfo_to_positive_net_income": 0.5086599680154491, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.016313250219897716, "current_ratio": 2.159518991922881, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1579733, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001579733.json", "sha256": "f1ba65fe5621415d75edc58829209df6354b9b0fb3228a5d03609b255fb67e15", "retrieved_at": "2026-10-17T22:51:58.784239+00:00", "raw_path": "data/raw/f1ba65fe5621415d75edc58829209df6354b9b0fb3228a5d03609b255fb67e15.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "eps": { "value": 1.44, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 759444000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 66282000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46019607, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33715000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-26", "accession": "0001193125-26-073423", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000119312526073423/0001193125-26-073423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-02-27", "accession": "0000950170-25-028365", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017025028365/0000950170-25-028365-index.html", "eps": { "value": 1.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0000950170-25-028365", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017025028365/0000950170-25-028365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 606307000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0000950170-25-028365", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017025028365/0000950170-25-028365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53388000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0000950170-25-028365", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017025028365/0000950170-25-028365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45127128, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0000950170-25-028365", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017025028365/0000950170-25-028365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64824000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0000950170-25-028365", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017025028365/0000950170-25-028365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027602", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017024027602/0000950170-24-027602-index.html", "eps": { "value": 0.59, "tag": "EarningsPerShareDiluted", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027602", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017024027602/0000950170-24-027602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 471857000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027602", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017024027602/0000950170-24-027602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25566000, "tag": "NetIncomeLoss", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027602", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017024027602/0000950170-24-027602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43312836, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027602", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017024027602/0000950170-24-027602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027602", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017024027602/0000950170-24-027602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-25", "filed": "2023-03-09", "accession": "0000950170-23-006950", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017023006950/0000950170-23-006950-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-03-09", "accession": "0000950170-23-006950", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017023006950/0000950170-23-006950-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 362050000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-03-09", "accession": "0000950170-23-006950", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017023006950/0000950170-23-006950-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1251000, "tag": "NetIncomeLoss", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-03-09", "accession": "0000950170-23-006950", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017023006950/0000950170-23-006950-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43469586, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-03-09", "accession": "0000950170-23-006950", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017023006950/0000950170-23-006950-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8098000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-03-09", "accession": "0000950170-23-006950", "source_url": "https://www.sec.gov/Archives/edgar/data/1579733/000095017023006950/0000950170-23-006950-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SFIX", "source_ticker": "SFIX", "name": "STITCH FIX CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 2.56, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1348119000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -21696000, "tag": "OperatingIncomeLoss", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12606000, "tag": "NetIncomeLoss", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 19224000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 479422000, "tag": "Assets", "start": null, "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 283323000, "tag": "Liabilities", "start": null, "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 196099000, "tag": "StockholdersEquity", "start": null, "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 95301000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 22628000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 46401000, "tag": "ShareBasedCompensation", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 348308000, "tag": "AssetsCurrent", "start": null, "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 235672000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134247185, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 26385000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.016093534769556692, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.014259868750458973, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03441906834634034, "current_ratio": 1.4779354356902814, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1576942, "fiscal_year": "2026", "fiscal_end": "2026-08-01", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001576942.json", "sha256": "0772c68b838b8629d788ad314e4cf875004b399ca75678a0c6edf6b9ffdc1639", "retrieved_at": "2026-10-17T22:51:59.198188+00:00", "raw_path": "data/raw/0772c68b838b8629d788ad314e4cf875004b399ca75678a0c6edf6b9ffdc1639.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "earnings": { "annual_history": [ { "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1348119000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12606000, "tag": "NetIncomeLoss", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 134247185, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-08-03", "end": "2026-08-01", "filed": "2026-09-24", "accession": "0001628280-26-063365", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828026063365/0001628280-26-063365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2025-08-02", "filed": "2025-09-25", "accession": "0001628280-25-042782", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828025042782/0001628280-25-042782-index.html", "eps": { "value": -0.22, "tag": "EarningsPerShareDiluted", "start": "2024-08-04", "end": "2025-08-02", "filed": "2025-09-25", "accession": "0001628280-25-042782", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828025042782/0001628280-25-042782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1267171000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-08-04", "end": "2025-08-02", "filed": "2025-09-25", "accession": "0001628280-25-042782", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828025042782/0001628280-25-042782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28739000, "tag": "NetIncomeLoss", "start": "2024-08-04", "end": "2025-08-02", "filed": "2025-09-25", "accession": "0001628280-25-042782", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828025042782/0001628280-25-042782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 128784547, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-08-04", "end": "2025-08-02", "filed": "2025-09-25", "accession": "0001628280-25-042782", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000162828025042782/0001628280-25-042782-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-08-03", "filed": "2024-09-25", "accession": "0001576942-24-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000157694224000099/0001576942-24-000099-index.html", "eps": { "value": -1.07, "tag": "EarningsPerShareDiluted", "start": "2023-07-30", "end": "2024-08-03", "filed": "2024-09-25", "accession": "0001576942-24-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000157694224000099/0001576942-24-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1337468000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-30", "end": "2024-08-03", "filed": "2024-09-25", "accession": "0001576942-24-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000157694224000099/0001576942-24-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -128840000, "tag": "NetIncomeLoss", "start": "2023-07-30", "end": "2024-08-03", "filed": "2024-09-25", "accession": "0001576942-24-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000157694224000099/0001576942-24-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120214198, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-30", "end": "2024-08-03", "filed": "2024-09-25", "accession": "0001576942-24-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000157694224000099/0001576942-24-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28207000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-30", "end": "2024-08-03", "filed": "2024-09-25", "accession": "0001576942-24-000099", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000157694224000099/0001576942-24-000099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-07-29", "filed": "2023-09-20", "accession": "0001576942-23-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000157694223000114/0001576942-23-000114-index.html", "eps": { "value": -1.5, "tag": "EarningsPerShareDiluted", "start": "2022-07-31", "end": "2023-07-29", "filed": "2023-09-20", "accession": "0001576942-23-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000157694223000114/0001576942-23-000114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1638423000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-31", "end": "2023-07-29", "filed": "2023-09-20", "accession": "0001576942-23-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000157694223000114/0001576942-23-000114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -171973000, "tag": "NetIncomeLoss", "start": "2022-07-31", "end": "2023-07-29", "filed": "2023-09-20", "accession": "0001576942-23-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000157694223000114/0001576942-23-000114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114684980, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-31", "end": "2023-07-29", "filed": "2023-09-20", "accession": "0001576942-23-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000157694223000114/0001576942-23-000114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57830000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-31", "end": "2023-07-29", "filed": "2023-09-20", "accession": "0001576942-23-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/1576942/000157694223000114/0001576942-23-000114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RPAY", "source_ticker": "RPAY", "name": "REPAY HOLDINGS CORP CLASS A", "group": "Financials", "weight_percent": 0.01, "holding_price": 4.19, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 309261000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -254722000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -256724000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 91112000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 286000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1199749000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 717967000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 484431000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 115692000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 280065000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 146477000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18329000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 196832000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 240648000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85558300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 146508000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 287500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1720592, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 146508000.0, null, null, 287500000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001720592.json", "sha256": "774c740a4cc40af55dd106b532378b87d6cdd5a6b11976488f89b04faa9ba746", "retrieved_at": "2026-10-17T22:51:59.433492+00:00", "raw_path": "data/raw/774c740a4cc40af55dd106b532378b87d6cdd5a6b11976488f89b04faa9ba746.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "eps": { "value": -3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 309261000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -256724000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85558300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 91112000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098518", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000119312526098518/0001193125-26-098518-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030855", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017025030855/0000950170-25-030855-index.html", "eps": { "value": -0.11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030855", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017025030855/0000950170-25-030855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 313042000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030855", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017025030855/0000950170-25-030855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10156000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030855", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017025030855/0000950170-25-030855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89915137000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030855", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017025030855/0000950170-25-030855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 150090000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030855", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017025030855/0000950170-25-030855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023102", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017024023102/0000950170-24-023102-index.html", "eps": { "value": -1.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023102", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017024023102/0000950170-24-023102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 296627000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023102", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017024023102/0000950170-24-023102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -110490000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023102", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017024023102/0000950170-24-023102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90048638000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023102", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017024023102/0000950170-24-023102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 103614000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023102", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017024023102/0000950170-24-023102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005561", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017023005561/0000950170-23-005561-index.html", "eps": { "value": 0.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005561", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017023005561/0000950170-23-005561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 279227000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005561", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017023005561/0000950170-23-005561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12836000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005561", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017023005561/0000950170-23-005561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 110671731000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005561", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017023005561/0000950170-23-005561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74223000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005561", "source_url": "https://www.sec.gov/Archives/edgar/data/1720592/000095017023005561/0000950170-23-005561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EGHT", "source_ticker": "EGHT", "name": "8X8 INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 2.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 735752000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 18938000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1648000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 55786000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3675000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 662821000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 516212000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 146609000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 93260000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 282261000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 39218000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 18100000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20370000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 209809000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 192855000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 142629000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1848000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.025739651404277527, "free_cash_flow": 52111000.0, "free_cash_flow_margin": 0.07082685470104057, "capex_intensity": 0.004994889582359273, "cfo_to_positive_net_income": 33.85072815533981, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.027685959399362827, "current_ratio": 1.0879106064141453, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1023731, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001023731.json", "sha256": "f31e98d48a91a1a1ad1abdc40f0df1f2d9f94c8cf698ac737dac46bf6565a32c", "retrieved_at": "2026-10-17T22:51:59.718449+00:00", "raw_path": "data/raw/f31e98d48a91a1a1ad1abdc40f0df1f2d9f94c8cf698ac737dac46bf6565a32c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "eps": { "value": 0.01, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 735752000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1648000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 142629000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55786000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-22", "accession": "0001023731-26-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373126000041/0001023731-26-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001023731-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373125000039/0001023731-25-000039-index.html", "eps": { "value": -0.21, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001023731-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373125000039/0001023731-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 715070000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001023731-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373125000039/0001023731-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27212000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001023731-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373125000039/0001023731-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129767000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001023731-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373125000039/0001023731-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63554000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-22", "accession": "0001023731-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373125000039/0001023731-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-21", "accession": "0001023731-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373124000042/0001023731-24-000042-index.html", "eps": { "value": -0.56, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-21", "accession": "0001023731-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373124000042/0001023731-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 728705000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-21", "accession": "0001023731-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373124000042/0001023731-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -67592000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-21", "accession": "0001023731-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373124000042/0001023731-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121106000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-21", "accession": "0001023731-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373124000042/0001023731-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-21", "accession": "0001023731-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373124000042/0001023731-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001023731-23-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373123000061/0001023731-23-000061-index.html", "eps": { "value": -0.63, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001023731-23-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373123000061/0001023731-23-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 743938000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001023731-23-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373123000061/0001023731-23-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -73143000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001023731-23-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373123000061/0001023731-23-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115959000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001023731-23-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373123000061/0001023731-23-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48786000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-25", "accession": "0001023731-23-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1023731/000102373123000061/0001023731-23-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FCCO", "source_ticker": "FCCO", "name": "FIRST COMMUNITY CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 32.39, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 922000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19205000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18689000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1110000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2057732000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1890175000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 167557000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 35032000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1164000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7761000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 932781, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000932781.json", "sha256": "f11e182978bc270c9cb72cace31c0e375e41dcb70b0e99a66fa947f593acebf0", "retrieved_at": "2026-10-17T22:52:00.108498+00:00", "raw_path": "data/raw/f11e182978bc270c9cb72cace31c0e375e41dcb70b0e99a66fa947f593acebf0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "eps": { "value": 2.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 922000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19205000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7761000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18689000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001552781-26-000126", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278126000126/0001552781-26-000126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001552781-25-000082", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278125000082/0001552781-25-000082-index.html", "eps": { "value": 1.81, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001552781-25-000082", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278125000082/0001552781-25-000082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 952000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001552781-25-000082", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278125000082/0001552781-25-000082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13955000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001552781-25-000082", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278125000082/0001552781-25-000082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7702000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001552781-25-000082", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278125000082/0001552781-25-000082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10871000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001552781-25-000082", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278125000082/0001552781-25-000082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001552781-24-000169", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278124000169/0001552781-24-000169-index.html", "eps": { "value": 1.55, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001552781-24-000169", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278124000169/0001552781-24-000169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 963000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001552781-24-000169", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278124000169/0001552781-24-000169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11843000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001552781-24-000169", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278124000169/0001552781-24-000169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7647000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001552781-24-000169", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278124000169/0001552781-24-000169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12226000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001552781-24-000169", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278124000169/0001552781-24-000169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001552781-23-000156", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278123000156/0001552781-23-000156-index.html", "eps": { "value": 1.92, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001552781-23-000156", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278123000156/0001552781-23-000156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 960000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001552781-23-000156", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278123000156/0001552781-23-000156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14613000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001552781-23-000156", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278123000156/0001552781-23-000156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7608000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001552781-23-000156", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278123000156/0001552781-23-000156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22125000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001552781-23-000156", "source_url": "https://www.sec.gov/Archives/edgar/data/932781/000155278123000156/0001552781-23-000156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KREF", "source_ticker": "KREF", "name": "KKR REAL ESTATE FINANCE INC TRUST", "group": "Financials", "weight_percent": 0.01, "holding_price": 5.97, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": -47051000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 72283000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6464643000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5239439000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1172550000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 84617000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2604000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7927000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66807432, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 43405000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 337963000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1492811000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 212984000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 103221000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 668542000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 55528000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1631596, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 337963000.0, 1492811000.0, 212984000.0, 103221000.0, 668542000.0 ], "thereafter": 55528000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001631596.json", "sha256": "c1dbafc976af91f5ef96950fb522ac4999c46b070a4059ee61d5c1d786f9c9ee", "retrieved_at": "2026-10-17T22:52:00.469183+00:00", "raw_path": "data/raw/c1dbafc976af91f5ef96950fb522ac4999c46b070a4059ee61d5c1d786f9c9ee.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "eps": { "value": -1.05, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -47051000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66807432, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72283000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-03", "accession": "0001628280-26-005092", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000162828026005092/0001628280-26-005092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-03", "accession": "0001631596-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000163159625000012/0001631596-25-000012-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-03", "accession": "0001631596-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000163159625000012/0001631596-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 35591000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-03", "accession": "0001631596-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000163159625000012/0001631596-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69396890, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-03", "accession": "0001631596-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000163159625000012/0001631596-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 132563000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-03", "accession": "0001631596-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000163159625000012/0001631596-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001631596-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000163159624000008/0001631596-24-000008-index.html", "eps": { "value": -0.78, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001631596-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000163159624000008/0001631596-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -30851000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001631596-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000163159624000008/0001631596-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69180039, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001631596-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000163159624000008/0001631596-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 155715000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-06", "accession": "0001631596-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000163159624000008/0001631596-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001631596-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000163159623000009/0001631596-23-000009-index.html", "eps": { "value": 0.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001631596-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000163159623000009/0001631596-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 38103000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001631596-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000163159623000009/0001631596-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67553578, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001631596-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000163159623000009/0001631596-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 141125000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001631596-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1631596/000163159623000009/0001631596-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FVCB", "source_ticker": "FVCB", "name": "FVCBANKCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 17.53, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1781000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22057000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 23859000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 47000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2292256000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2038656000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 253600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 854000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18260000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 545000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 6677000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1675644, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001675644.json", "sha256": "abe14bad0626114487c29b12bb286f4c42cf0527b0428ba2d90a8a29c8011028", "retrieved_at": "2026-10-17T22:52:00.727852+00:00", "raw_path": "data/raw/abe14bad0626114487c29b12bb286f4c42cf0527b0428ba2d90a8a29c8011028.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "eps": { "value": 1.21, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1781000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22057000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18260000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23859000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001675644-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564426000017/0001675644-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001675644-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564425000035/0001675644-25-000035-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001675644-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564425000035/0001675644-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1564000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001675644-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564425000035/0001675644-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15064000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001675644-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564425000035/0001675644-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18397000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001675644-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564425000035/0001675644-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18232000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001675644-25-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564425000035/0001675644-25-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001675644-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564424000036/0001675644-24-000036-index.html", "eps": { "value": 0.21, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001675644-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564424000036/0001675644-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1474000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001675644-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564424000036/0001675644-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3822000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001675644-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564424000036/0001675644-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18231, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001675644-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564424000036/0001675644-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16269000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001675644-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564424000036/0001675644-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001675644-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564423000038/0001675644-23-000038-index.html", "eps": { "value": 1.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001675644-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564423000038/0001675644-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1432000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001675644-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564423000038/0001675644-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24984000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001675644-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564423000038/0001675644-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18484, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001675644-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564423000038/0001675644-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22392000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001675644-23-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1675644/000167564423000038/0001675644-23-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "REI", "source_ticker": "REI", "name": "RING ENERGY INC", "group": "Energy", "weight_percent": 0.01, "holding_price": 1.31, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 307178072, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -34338428, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34731199, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 150849407, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1411899249, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 575623503, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 836275746, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 902913, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 96414150, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6135957, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 62069412, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 100961894, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 204984223, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.1117867163382678, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.019975244196467252, "current_ratio": 0.6147805824641126, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1384195, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001384195.json", "sha256": "c2ad7dddd313ed88d796859f1956ff891db07a6bc93012a8b160bb8b99ab20d4", "retrieved_at": "2026-10-17T22:52:00.879205+00:00", "raw_path": "data/raw/c2ad7dddd313ed88d796859f1956ff891db07a6bc93012a8b160bb8b99ab20d4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 307178072, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34731199, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 204984223, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 150849407, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001384195-26-000050", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000138419526000050/0001384195-26-000050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010585", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828025010585/0001628280-25-010585-index.html", "eps": { "value": 0.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010585", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828025010585/0001628280-25-010585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 366327414, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010585", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828025010585/0001628280-25-010585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67470314, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010585", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828025010585/0001628280-25-010585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 200277380, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010585", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828025010585/0001628280-25-010585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 194423712, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010585", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828025010585/0001628280-25-010585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009691", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828024009691/0001628280-24-009691-index.html", "eps": { "value": 0.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009691", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828024009691/0001628280-24-009691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 361056001, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009691", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828024009691/0001628280-24-009691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 104864641, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009691", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828024009691/0001628280-24-009691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 195364850, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009691", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828024009691/0001628280-24-009691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 198170459, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009691", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828024009691/0001628280-24-009691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007323", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828023007323/0001628280-23-007323-index.html", "eps": { "value": 0.98, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007323", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828023007323/0001628280-23-007323-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 347249537, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007323", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828023007323/0001628280-23-007323-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 138635025, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007323", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828023007323/0001628280-23-007323-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 141754668, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007323", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828023007323/0001628280-23-007323-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 196976729, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007323", "source_url": "https://www.sec.gov/Archives/edgar/data/1384195/000162828023007323/0001628280-23-007323-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FNKO", "source_ticker": "FNKO", "name": "FUNKO CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 6.83, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 908209000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -45543000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -67360000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -5120000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 32965000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 685234000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 185814000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 42148000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 202246000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 23057000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 59097000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11536000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 290396000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 243917000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54386924, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 23435000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 202246000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.05014594658277995, "free_cash_flow": -38085000.0, "free_cash_flow_margin": -0.04193418034835594, "capex_intensity": 0.03629671143976772, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012701922134662836, "current_ratio": 1.1905525240143164, "cash_runway_years": 8.23203125, "near_term_maturity_to_cash": 0.5560168928537534 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1704711, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 23435000.0, 202246000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001704711.json", "sha256": "c859f4f077e2ea570767a89d40cb611049d727e3de3b88642d27c3f5303778f3", "retrieved_at": "2026-10-17T22:52:01.145239+00:00", "raw_path": "data/raw/c859f4f077e2ea570767a89d40cb611049d727e3de3b88642d27c3f5303778f3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "eps": { "value": -1.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 908209000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -67360000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54386924, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5120000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001704711-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471126000020/0001704711-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001704711-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471125000031/0001704711-25-000031-index.html", "eps": { "value": -0.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001704711-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471125000031/0001704711-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1049850000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001704711-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471125000031/0001704711-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14718000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001704711-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471125000031/0001704711-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52043490, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001704711-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471125000031/0001704711-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 123524000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001704711-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471125000031/0001704711-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001704711-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471124000013/0001704711-24-000013-index.html", "eps": { "value": -3.19, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001704711-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471124000013/0001704711-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1096086000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001704711-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471124000013/0001704711-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -154079000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001704711-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471124000013/0001704711-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48332401, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001704711-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471124000013/0001704711-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30935000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001704711-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471124000013/0001704711-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001704711-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471123000008/0001704711-23-000008-index.html", "eps": { "value": -0.18, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001704711-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471123000008/0001704711-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1322706000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001704711-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471123000008/0001704711-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8035000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001704711-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471123000008/0001704711-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44554788, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001704711-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471123000008/0001704711-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -40134000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001704711-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1704711/000170471123000008/0001704711-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DMAC", "source_ticker": "DMAC", "name": "DIAMEDICA THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 8.04, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -34397000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010342", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774926010342/0001437749-26-010342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32766000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010342", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774926010342/0001437749-26-010342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -29062000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010342", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774926010342/0001437749-26-010342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 40000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010342", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774926010342/0001437749-26-010342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 61371000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010342", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774926010342/0001437749-26-010342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 56111000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010342", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774926010342/0001437749-26-010342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 15647000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010342", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774926010342/0001437749-26-010342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3846000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010342", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774926010342/0001437749-26-010342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 60629000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010342", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774926010342/0001437749-26-010342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 5132000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010342", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774926010342/0001437749-26-010342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 43282000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010342", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774926010342/0001437749-26-010342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -29102000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 11.813912704598597, "cash_runway_years": 0.5384006606565275, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1401040, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001401040.json", "sha256": "adeb7e203518bec856c688b7ed41ae272e966272fe3607e0a7415e1ef09fc65b", "retrieved_at": "2026-10-17T22:52:01.625034+00:00", "raw_path": "data/raw/adeb7e203518bec856c688b7ed41ae272e966272fe3607e0a7415e1ef09fc65b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774926010342/0001437749-26-010342-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010342", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774926010342/0001437749-26-010342-index.html", "eps": null, "revenue": null, "net_income": { "value": -32766000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010342", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774926010342/0001437749-26-010342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -29062000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010342", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774926010342/0001437749-26-010342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008018", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774925008018/0001437749-25-008018-index.html", "eps": null, "revenue": null, "net_income": { "value": -24444000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008018", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774925008018/0001437749-25-008018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -22076000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008018", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774925008018/0001437749-25-008018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001437749-24-008522", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774924008522/0001437749-24-008522-index.html", "eps": null, "revenue": null, "net_income": { "value": -19381000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001437749-24-008522", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774924008522/0001437749-24-008522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -18728000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001437749-24-008522", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774924008522/0001437749-24-008522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001437749-23-008189", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774923008189/0001437749-23-008189-index.html", "eps": null, "revenue": null, "net_income": { "value": -13676000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001437749-23-008189", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774923008189/0001437749-23-008189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -11511000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001437749-23-008189", "source_url": "https://www.sec.gov/Archives/edgar/data/1401040/000143774923008189/0001437749-23-008189-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FRAF", "source_ticker": "FRAF", "name": "FRANKLIN FINANCIAL SERVICES CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 62.81, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 21226000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000723646-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364626000016/0000723646-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 25442000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000723646-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364626000016/0000723646-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2239018000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000723646-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364626000016/0000723646-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2063776000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000723646-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364626000016/0000723646-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 175242000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000723646-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364626000016/0000723646-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 127721000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000723646-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364626000016/0000723646-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 819000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000723646-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364626000016/0000723646-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4476000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000723646-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364626000016/0000723646-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1104000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000723646-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364626000016/0000723646-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 723646, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000723646.json", "sha256": "ac265ab1fc68798d841450b57e348ea7684e44a82b0183ac19bfff9976a7c54d", "retrieved_at": "2026-10-17T22:52:01.805062+00:00", "raw_path": "data/raw/ac265ab1fc68798d841450b57e348ea7684e44a82b0183ac19bfff9976a7c54d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364626000016/0000723646-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000723646-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364626000016/0000723646-26-000016-index.html", "eps": { "value": 4.74, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000723646-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364626000016/0000723646-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 21226000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000723646-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364626000016/0000723646-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4476000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000723646-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364626000016/0000723646-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25442000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000723646-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364626000016/0000723646-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000723646-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364625000020/0000723646-25-000020-index.html", "eps": { "value": 2.51, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000723646-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364625000020/0000723646-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 11099000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000723646-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364625000020/0000723646-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4414000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000723646-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364625000020/0000723646-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21755000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000723646-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364625000020/0000723646-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000723646-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364624000016/0000723646-24-000016-index.html", "eps": { "value": 3.1, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000723646-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364624000016/0000723646-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 13598000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000723646-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364624000016/0000723646-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4381000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000723646-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364624000016/0000723646-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26565000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000723646-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364624000016/0000723646-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000723646-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364623000018/0000723646-23-000018-index.html", "eps": { "value": 3.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000723646-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364623000018/0000723646-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 14938000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000723646-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364623000018/0000723646-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4445000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000723646-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364623000018/0000723646-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25244000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000723646-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/723646/000072364623000018/0000723646-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WEYS", "source_ticker": "WEYS", "name": "WEYCO GROUP INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 52.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 276169000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 29172000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23078000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 37254000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1751000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 319667000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 80099000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 96006000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1683000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 205435000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 48637000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9565000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 5268000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10563097233940087, "free_cash_flow": 35503000.0, "free_cash_flow_margin": 0.12855534111359349, "capex_intensity": 0.006340320600791544, "cfo_to_positive_net_income": 1.614264667648843, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006094094558042358, "current_ratio": 4.2238419310401545, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 106532, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000106532.json", "sha256": "c38b05c1360f7a40a1088739d3431d5f130af61b757a6f766ef5217451ead5f7", "retrieved_at": "2026-10-17T22:52:02.251705+00:00", "raw_path": "data/raw/c38b05c1360f7a40a1088739d3431d5f130af61b757a6f766ef5217451ead5f7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "eps": { "value": 2.41, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 276169000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23078000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9565000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37254000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027690", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000110465926027690/0001104659-26-027690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-002984", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000155837025002984/0001558370-25-002984-index.html", "eps": { "value": 3.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-002984", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000155837025002984/0001558370-25-002984-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 290290000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-002984", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000155837025002984/0001558370-25-002984-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30320000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-002984", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000155837025002984/0001558370-25-002984-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9599000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-002984", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000155837025002984/0001558370-25-002984-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37729000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-002984", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000155837025002984/0001558370-25-002984-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003196", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000155837024003196/0001558370-24-003196-index.html", "eps": { "value": 3.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003196", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000155837024003196/0001558370-24-003196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 318048000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003196", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000155837024003196/0001558370-24-003196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30188000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003196", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000155837024003196/0001558370-24-003196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9535000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003196", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000155837024003196/0001558370-24-003196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 98631000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003196", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000155837024003196/0001558370-24-003196-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001410578-23-000248", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000141057823000248/0001410578-23-000248-index.html", "eps": { "value": 3.07, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001410578-23-000248", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000141057823000248/0001410578-23-000248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 351737000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001410578-23-000248", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000141057823000248/0001410578-23-000248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29540000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001410578-23-000248", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000141057823000248/0001410578-23-000248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9624000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001410578-23-000248", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000141057823000248/0001410578-23-000248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -29904000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001410578-23-000248", "source_url": "https://www.sec.gov/Archives/edgar/data/106532/000141057823000248/0001410578-23-000248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FLXS", "source_ticker": "FLXS", "name": "FLEXSTEEL INDUSTRIES INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 86.77, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 459178000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 42550000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33128000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 51517000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3941000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 254009000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 120514000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 133495000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 16678000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 22000, "tag": "InterestExpense", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4552000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 158373000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 75665000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5456000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 70000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09266558937928211, "free_cash_flow": 47576000.0, "free_cash_flow_margin": 0.1036112357299348, "capex_intensity": 0.008582728266598139, "cfo_to_positive_net_income": 1.5550893503984544, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1934.090909090909, "share_based_compensation_to_revenue": 0.009913366929600285, "current_ratio": 2.0930813454040837, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 37472, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000037472.json", "sha256": "cfc6f8240667768ffe82ceef4868e93bf61c6eaa0e666020f5929983b0b1583c", "retrieved_at": "2026-10-17T22:52:02.545170+00:00", "raw_path": "data/raw/cfc6f8240667768ffe82ceef4868e93bf61c6eaa0e666020f5929983b0b1583c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "eps": { "value": 6.07, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 459178000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33128000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5456000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51517000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-19", "accession": "0001193125-26-357097", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000119312526357097/0001193125-26-357097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-22", "accession": "0000950170-25-110965", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000095017025110965/0000950170-25-110965-index.html", "eps": { "value": 3.55, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-22", "accession": "0000950170-25-110965", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000095017025110965/0000950170-25-110965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 441073000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-22", "accession": "0000950170-25-110965", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000095017025110965/0000950170-25-110965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20154000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-22", "accession": "0000950170-25-110965", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000095017025110965/0000950170-25-110965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5678000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-22", "accession": "0000950170-25-110965", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000095017025110965/0000950170-25-110965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36979000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-22", "accession": "0000950170-25-110965", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000095017025110965/0000950170-25-110965-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-30", "accession": "0000950170-24-102402", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000095017024102402/0000950170-24-102402-index.html", "eps": { "value": 1.91, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-30", "accession": "0000950170-24-102402", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000095017024102402/0000950170-24-102402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 412752000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-30", "accession": "0000950170-24-102402", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000095017024102402/0000950170-24-102402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10528000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-30", "accession": "0000950170-24-102402", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000095017024102402/0000950170-24-102402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5519000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-30", "accession": "0000950170-24-102402", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000095017024102402/0000950170-24-102402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31883000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-30", "accession": "0000950170-24-102402", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000095017024102402/0000950170-24-102402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-25", "accession": "0000037472-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000003747223000024/0000037472-23-000024-index.html", "eps": { "value": 2.74, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-25", "accession": "0000037472-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000003747223000024/0000037472-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 393692000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-25", "accession": "0000037472-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000003747223000024/0000037472-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14778000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-25", "accession": "0000037472-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000003747223000024/0000037472-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5385000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-25", "accession": "0000037472-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000003747223000024/0000037472-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22989000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-25", "accession": "0000037472-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/37472/000003747223000024/0000037472-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GRNT", "source_ticker": "GRNT", "name": "GRANITE RIDGE RESOURCES", "group": "Energy", "weight_percent": 0.01, "holding_price": 5.09, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 450306000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 46420000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24353000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 296414000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1168071000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 562311000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 605760000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 382500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 17500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3756000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 118883000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 95181000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130501000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 16000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1030854574444933, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 12.171559972077363, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008340994790209324, "current_ratio": 1.2490202876624537, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1928446, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001928446.json", "sha256": "caed75359d59466e2008333d5cc79ae14366baf5fd1c69e18c11b35d72f359dc", "retrieved_at": "2026-10-17T22:52:02.745506+00:00", "raw_path": "data/raw/caed75359d59466e2008333d5cc79ae14366baf5fd1c69e18c11b35d72f359dc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 450306000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24353000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130501000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 296414000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001928446-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844626000007/0001928446-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001928446-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844625000010/0001928446-25-000010-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001928446-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844625000010/0001928446-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 380030000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001928446-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844625000010/0001928446-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18759000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001928446-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844625000010/0001928446-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130227000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001928446-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844625000010/0001928446-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 275733000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001928446-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844625000010/0001928446-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001928446-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844624000009/0001928446-24-000009-index.html", "eps": { "value": 0.61, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001928446-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844624000009/0001928446-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 394069000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001928446-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844624000009/0001928446-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 81099000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001928446-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844624000009/0001928446-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133109000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001928446-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844624000009/0001928446-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 302867000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001928446-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000192844624000009/0001928446-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001558370-23-004735", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000155837023004735/0001558370-23-004735-index.html", "eps": { "value": 1.97, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001558370-23-004735", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000155837023004735/0001558370-23-004735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 497417000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001558370-23-004735", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000155837023004735/0001558370-23-004735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 262344000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001558370-23-004735", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000155837023004735/0001558370-23-004735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133074000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001558370-23-004735", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000155837023004735/0001558370-23-004735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 346389000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001558370-23-004735", "source_url": "https://www.sec.gov/Archives/edgar/data/1928446/000155837023004735/0001558370-23-004735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FDBC", "source_ticker": "FDBC", "name": "FIDELITY D AND D BANCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 57.84, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 28198000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008215", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 42360000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008215", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 17535000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008215", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2748058000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008215", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2509198000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008215", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 238860000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008215", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 148060000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008215", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 20000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008215", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1092000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008215", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5797196, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008215", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1098151, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001098151.json", "sha256": "3564a51a9bebf16db8b95ef7043b8b2203fdf6a291b3af3603b45a40171579ed", "retrieved_at": "2026-10-17T22:52:03.369661+00:00", "raw_path": "data/raw/3564a51a9bebf16db8b95ef7043b8b2203fdf6a291b3af3603b45a40171579ed.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008215", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "eps": { "value": 4.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008215", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 28198000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008215", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5797196, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008215", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42360000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008215", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774926008215/0001437749-26-008215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007555", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774925007555/0001437749-25-007555-index.html", "eps": { "value": 3.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007555", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774925007555/0001437749-25-007555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 20794000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007555", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774925007555/0001437749-25-007555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5772697, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007555", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774925007555/0001437749-25-007555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29563000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007555", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774925007555/0001437749-25-007555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001437749-24-008680", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774924008680/0001437749-24-008680-index.html", "eps": { "value": 3.19, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001437749-24-008680", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774924008680/0001437749-24-008680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 18210000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001437749-24-008680", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774924008680/0001437749-24-008680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5716702, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001437749-24-008680", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774924008680/0001437749-24-008680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29692000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001437749-24-008680", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774924008680/0001437749-24-008680-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001437749-23-007221", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774923007221/0001437749-23-007221-index.html", "eps": { "value": 5.29, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001437749-23-007221", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774923007221/0001437749-23-007221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 30021000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001437749-23-007221", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774923007221/0001437749-23-007221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5679139, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001437749-23-007221", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774923007221/0001437749-23-007221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49427000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001437749-23-007221", "source_url": "https://www.sec.gov/Archives/edgar/data/1098151/000143774923007221/0001437749-23-007221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ODTX", "source_ticker": "ODTX", "name": "ODYSSEY THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 17.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "FRD", "source_ticker": "FRD", "name": "FRIEDMAN INDUSTRIES INC", "group": "Materials", "weight_percent": 0.01, "holding_price": 41.26, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 444600000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 3043000, "tag": "OperatingIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6085000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -4410000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4002000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 226822000, "tag": "Assets", "start": null, "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 94397000, "tag": "Liabilities", "start": null, "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 132425000, "tag": "StockholdersEquity", "start": null, "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 3686000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 2953000, "tag": "InterestExpense", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3291000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 166467000, "tag": "AssetsCurrent", "start": null, "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 38324000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6944602, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 171000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.006844354475933423, "free_cash_flow": -8412000.0, "free_cash_flow_margin": -0.01892037786774629, "capex_intensity": 0.009001349527665316, "cfo_to_positive_net_income": -0.7247329498767461, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.0304774805282764, "share_based_compensation_to_revenue": null, "current_ratio": 4.343674981734683, "cash_runway_years": 0.835827664399093, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 39092, "fiscal_year": "2025", "fiscal_end": "2025-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000039092.json", "sha256": "5ae9c4cf0f65c283f668d21488226f851cc8a3e1f6ccf26d3c0bce799251eb31", "retrieved_at": "2026-10-17T22:52:03.771581+00:00", "raw_path": "data/raw/5ae9c4cf0f65c283f668d21488226f851cc8a3e1f6ccf26d3c0bce799251eb31.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "earnings": { "annual_history": [ { "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "eps": { "value": 0.87, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 444600000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6085000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6944602, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -4410000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-12", "accession": "0001437749-25-020219", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774925020219/0001437749-25-020219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-06-11", "accession": "0001437749-24-019948", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774924019948/0001437749-24-019948-index.html", "eps": { "value": 2.39, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-11", "accession": "0001437749-24-019948", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774924019948/0001437749-24-019948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 516251000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-11", "accession": "0001437749-24-019948", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774924019948/0001437749-24-019948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17345000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-11", "accession": "0001437749-24-019948", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774924019948/0001437749-24-019948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7183702, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-11", "accession": "0001437749-24-019948", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774924019948/0001437749-24-019948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4979000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-11", "accession": "0001437749-24-019948", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774924019948/0001437749-24-019948-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-07-14", "accession": "0001437749-23-019969", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774923019969/0001437749-23-019969-index.html", "eps": { "value": 2.91, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-07-14", "accession": "0001437749-23-019969", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774923019969/0001437749-23-019969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 547542000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-07-14", "accession": "0001437749-23-019969", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774923019969/0001437749-23-019969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21344000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-07-14", "accession": "0001437749-23-019969", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774923019969/0001437749-23-019969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7216142, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-07-14", "accession": "0001437749-23-019969", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774923019969/0001437749-23-019969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63894000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-07-14", "accession": "0001437749-23-019969", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774923019969/0001437749-23-019969-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-03-31", "filed": "2022-08-02", "accession": "0001437749-22-018429", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774922018429/0001437749-22-018429-index.html", "eps": { "value": 2.04, "tag": "EarningsPerShareDiluted", "start": "2021-04-01", "end": "2022-03-31", "filed": "2022-08-02", "accession": "0001437749-22-018429", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774922018429/0001437749-22-018429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 285234752, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-04-01", "end": "2022-03-31", "filed": "2022-08-02", "accession": "0001437749-22-018429", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774922018429/0001437749-22-018429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14066322, "tag": "NetIncomeLoss", "start": "2021-04-01", "end": "2022-03-31", "filed": "2022-08-02", "accession": "0001437749-22-018429", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774922018429/0001437749-22-018429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6623769, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-04-01", "end": "2022-03-31", "filed": "2022-08-02", "accession": "0001437749-22-018429", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774922018429/0001437749-22-018429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13397759, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-04-01", "end": "2022-03-31", "filed": "2022-08-02", "accession": "0001437749-22-018429", "source_url": "https://www.sec.gov/Archives/edgar/data/39092/000143774922018429/0001437749-22-018429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NUAI", "source_ticker": "NUAI", "name": "NEW ERA ENERGY AND DIGITAL INC", "group": "Energy", "weight_percent": 0.01, "holding_price": 3.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 885400, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -24503264, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29585804, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -11699112, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1666047, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 14136873, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 16746170, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -2609297, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1202728, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 910579, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 975672, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 6972136, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 4427038, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28435950, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -27.674795572622543, "free_cash_flow": -13365159.0, "free_cash_flow_margin": -15.095051953919132, "capex_intensity": 1.8816885023718093, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.1019561779986446, "current_ratio": 1.5748986116676658, "cash_runway_years": 0.10280506759829293, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2028336, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002028336.json", "sha256": "0dbd20304672bd10574de8fae1bf0686de981759211c35cf9ce2db9b8bf7f18e", "retrieved_at": "2026-10-17T22:52:03.891637+00:00", "raw_path": "data/raw/0dbd20304672bd10574de8fae1bf0686de981759211c35cf9ce2db9b8bf7f18e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "eps": { "value": -1.04, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 885400, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29585804, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28435950, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -11699112, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001213900-26-026501", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000121390026026501/0001213900-26-026501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001410578-25-000590", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000141057825000590/0001410578-25-000590-index.html", "eps": { "value": -1.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001410578-25-000590", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000141057825000590/0001410578-25-000590-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 532780, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001410578-25-000590", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000141057825000590/0001410578-25-000590-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13782384, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001410578-25-000590", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000141057825000590/0001410578-25-000590-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12985830, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001410578-25-000590", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000141057825000590/0001410578-25-000590-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5349948, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001410578-25-000590", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000141057825000590/0001410578-25-000590-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001410578-25-000590", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000141057825000590/0001410578-25-000590-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001410578-25-000590", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000141057825000590/0001410578-25-000590-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 612192, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001410578-25-000590", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000141057825000590/0001410578-25-000590-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10145, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001410578-25-000590", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000141057825000590/0001410578-25-000590-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6080372, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001410578-25-000590", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000141057825000590/0001410578-25-000590-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2682921, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001410578-25-000590", "source_url": "https://www.sec.gov/Archives/edgar/data/2028336/000141057825000590/0001410578-25-000590-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CCCC", "source_ticker": "CCCC", "name": "C4 THERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 2.78, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 35947000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -115222000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -104994000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -98694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 607000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 359075000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 102488000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 256587000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 74603000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19099000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 258110000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 33032000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82894459, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 193000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -3.2053300692686455, "free_cash_flow": -99301000.0, "free_cash_flow_margin": -2.7624280190280133, "capex_intensity": 0.016885971012880075, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.5313099841433221, "current_ratio": 7.8139379995156215, "cash_runway_years": 0.7559020811802136, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1662579, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001662579.json", "sha256": "382fa34a5695319ea71259b3ca56f141e74830dad08ae782c0b5770985145e05", "retrieved_at": "2026-10-17T22:52:04.479647+00:00", "raw_path": "data/raw/382fa34a5695319ea71259b3ca56f141e74830dad08ae782c0b5770985145e05.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "eps": { "value": -1.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 35947000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -104994000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82894459, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -98694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012000", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828026012000/0001628280-26-012000-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008433", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828025008433/0001628280-25-008433-index.html", "eps": { "value": -1.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008433", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828025008433/0001628280-25-008433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 35584000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008433", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828025008433/0001628280-25-008433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -105316000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008433", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828025008433/0001628280-25-008433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69372993, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008433", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828025008433/0001628280-25-008433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -65157000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001628280-25-008433", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828025008433/0001628280-25-008433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828024006144/0001628280-24-006144-index.html", "eps": { "value": -2.67, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828024006144/0001628280-24-006144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20756000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828024006144/0001628280-24-006144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -132493000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828024006144/0001628280-24-006144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49640505, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828024006144/0001628280-24-006144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -106838000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828024006144/0001628280-24-006144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004711", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828023004711/0001628280-23-004711-index.html", "eps": { "value": -2.62, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004711", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828023004711/0001628280-23-004711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31096000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004711", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828023004711/0001628280-23-004711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -128175000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004711", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828023004711/0001628280-23-004711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48861665, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004711", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828023004711/0001628280-23-004711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -105939000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004711", "source_url": "https://www.sec.gov/Archives/edgar/data/1662579/000162828023004711/0001628280-23-004711-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CWH", "source_ticker": "CWH", "name": "CAMPING WORLD HOLDINGS INC CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 4.57, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 6369149000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 180204000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -89799000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -131985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5044334000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4672535000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 228590000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 215043000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1413618000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 57939000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 44278000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2618281000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2183138000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 57939000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 128030000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1293186000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 246000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 258000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 3517000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.028293261784266627, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006951949153646743, "current_ratio": 1.1993199696949988, "cash_runway_years": 1.629298783952722, "near_term_maturity_to_cash": 0.2694298349632399 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1669779, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 57939000.0, 128030000.0, 1293186000.0, 246000.0, 258000.0 ], "thereafter": 3517000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001669779.json", "sha256": "62164c82db9bbf25de3c7f571eaf4980569a2d0721e88d9a297fbc4e623209bb", "retrieved_at": "2026-10-17T22:52:04.660491+00:00", "raw_path": "data/raw/62164c82db9bbf25de3c7f571eaf4980569a2d0721e88d9a297fbc4e623209bb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "eps": null, "revenue": { "value": 6369149000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -89799000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -131985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001104659-26-021548", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000110465926021548/0001104659-26-021548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001939", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000155837025001939/0001558370-25-001939-index.html", "eps": null, "revenue": { "value": 6099974000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001939", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000155837025001939/0001558370-25-001939-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38637000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001939", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000155837025001939/0001558370-25-001939-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 245159000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001939", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000155837025001939/0001558370-25-001939-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001558370-24-001703", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000155837024001703/0001558370-24-001703-index.html", "eps": null, "revenue": { "value": 6226547000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001558370-24-001703", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000155837024001703/0001558370-24-001703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31044000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001558370-24-001703", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000155837024001703/0001558370-24-001703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 310807000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001558370-24-001703", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000155837024001703/0001558370-24-001703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001813", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000155837023001813/0001558370-23-001813-index.html", "eps": null, "revenue": { "value": 6967013000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001813", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000155837023001813/0001558370-23-001813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 136947000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001813", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000155837023001813/0001558370-23-001813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 189783000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001558370-23-001813", "source_url": "https://www.sec.gov/Archives/edgar/data/1669779/000155837023001813/0001558370-23-001813-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TWIN", "source_ticker": "TWIN", "name": "TWIN DISC INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 25.35, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 381270000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 17960000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27077000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 22899000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13713000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 401245000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 181309000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 219654000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 28310000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 13746000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 278215000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 118575000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14586000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 1500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 22286000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 24000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04710572560127993, "free_cash_flow": 9186000.0, "free_cash_flow_margin": 0.024093162325910772, "capex_intensity": 0.03596663781572114, "cfo_to_positive_net_income": 0.8456993019906194, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.3463208939489775, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 100378, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1500000.0, 1500000.0, 2250000.0, 2250000.0, 22286000.0 ], "thereafter": 24000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000100378.json", "sha256": "8e28ef3ff2e7d6bf4a8377799c66c8d1e4afdc603188f4ff80463eb102589512", "retrieved_at": "2026-10-17T22:52:04.866773+00:00", "raw_path": "data/raw/8e28ef3ff2e7d6bf4a8377799c66c8d1e4afdc603188f4ff80463eb102589512.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "eps": { "value": 1.86, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 381270000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27077000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14586000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22899000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-04", "accession": "0001437749-26-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774926029700/0001437749-26-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-05", "accession": "0001437749-25-028487", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774925028487/0001437749-25-028487-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-05", "accession": "0001437749-25-028487", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774925028487/0001437749-25-028487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 340738000, "tag": "Revenues", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-05", "accession": "0001437749-25-028487", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774925028487/0001437749-25-028487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1894000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-05", "accession": "0001437749-25-028487", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774925028487/0001437749-25-028487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13856000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-05", "accession": "0001437749-25-028487", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774925028487/0001437749-25-028487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23979000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-05", "accession": "0001437749-25-028487", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774925028487/0001437749-25-028487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001437749-24-028638", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774924028638/0001437749-24-028638-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001437749-24-028638", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774924028638/0001437749-24-028638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 295127000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001437749-24-028638", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774924028638/0001437749-24-028638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10988000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001437749-24-028638", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774924028638/0001437749-24-028638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13877000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001437749-24-028638", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774924028638/0001437749-24-028638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33716000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001437749-24-028638", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774924028638/0001437749-24-028638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001437749-23-025446", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774923025446/0001437749-23-025446-index.html", "eps": { "value": 0.75, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001437749-23-025446", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774923025446/0001437749-23-025446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 276960000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001437749-23-025446", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774923025446/0001437749-23-025446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10380000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001437749-23-025446", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774923025446/0001437749-23-025446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13811000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001437749-23-025446", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774923025446/0001437749-23-025446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22898000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001437749-23-025446", "source_url": "https://www.sec.gov/Archives/edgar/data/100378/000143774923025446/0001437749-23-025446-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MPTI", "source_ticker": "MPTI", "name": "M TRON INDUSTRIES INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 67.48, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 54417000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 10291000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8447000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 10659000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2551000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 68383000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5168000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 63215000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 20891000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1081000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 61217000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 4891000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3226259, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.1891136960876197, "free_cash_flow": 8108000.0, "free_cash_flow_margin": 0.1489975559108367, "capex_intensity": 0.046878732748957125, "cfo_to_positive_net_income": 1.2618681188587664, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.019865115680761526, "current_ratio": 12.516254344714783, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1902314, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001902314.json", "sha256": "7beeee0b3db0901eb40001a152cb93d74dc7ef46cf4aa2fbc8d7ffce8fe08482", "retrieved_at": "2026-10-17T22:52:04.961493+00:00", "raw_path": "data/raw/7beeee0b3db0901eb40001a152cb93d74dc7ef46cf4aa2fbc8d7ffce8fe08482.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "eps": { "value": 2.62, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 54417000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8447000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3226259, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10659000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001437749-26-009844", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774926009844/0001437749-26-009844-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009645", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774925009645/0001437749-25-009645-index.html", "eps": { "value": 2.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009645", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774925009645/0001437749-25-009645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 49012000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009645", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774925009645/0001437749-25-009645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7636000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009645", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774925009645/0001437749-25-009645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2883944, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009645", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774925009645/0001437749-25-009645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7521000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009645", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774925009645/0001437749-25-009645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001437749-24-009243", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774924009243/0001437749-24-009243-index.html", "eps": { "value": 1.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001437749-24-009243", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774924009243/0001437749-24-009243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 41168000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001437749-24-009243", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774924009243/0001437749-24-009243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3489000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001437749-24-009243", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774924009243/0001437749-24-009243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2733502, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001437749-24-009243", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774924009243/0001437749-24-009243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4405000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001437749-24-009243", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000143774924009243/0001437749-24-009243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004848", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000156459023004848/0001564590-23-004848-index.html", "eps": { "value": 0.67, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004848", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000156459023004848/0001564590-23-004848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31845000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004848", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000156459023004848/0001564590-23-004848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1798000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004848", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000156459023004848/0001564590-23-004848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2676524, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004848", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000156459023004848/0001564590-23-004848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2042000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004848", "source_url": "https://www.sec.gov/Archives/edgar/data/1902314/000156459023004848/0001564590-23-004848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FUNC", "source_ticker": "FUNC", "name": "FIRST UNITED CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 43.92, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 18426000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24515000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 19374000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3969000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2087453000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1883819000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 203634000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 131612000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 17661000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 760000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6504000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 315000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 763907, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000763907.json", "sha256": "d2ee1b00beadc12e4fed1ee7923f77e9f1f1e19bba080c9e4b8b7dcd6a2cd719", "retrieved_at": "2026-10-17T22:52:05.679577+00:00", "raw_path": "data/raw/d2ee1b00beadc12e4fed1ee7923f77e9f1f1e19bba080c9e4b8b7dcd6a2cd719.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "eps": { "value": 3.77, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18426000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24515000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6504000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19374000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025836", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000110465926025836/0001104659-26-025836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001558370-25-003375", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837025003375/0001558370-25-003375-index.html", "eps": { "value": 3.15, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001558370-25-003375", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837025003375/0001558370-25-003375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17715000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001558370-25-003375", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837025003375/0001558370-25-003375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20569000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001558370-25-003375", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837025003375/0001558370-25-003375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6540000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001558370-25-003375", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837025003375/0001558370-25-003375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22281000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001558370-25-003375", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837025003375/0001558370-25-003375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003390", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837024003390/0001558370-24-003390-index.html", "eps": { "value": 2.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003390", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837024003390/0001558370-24-003390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 16670000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003390", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837024003390/0001558370-24-003390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15060000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003390", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837024003390/0001558370-24-003390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6701000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003390", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837024003390/0001558370-24-003390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22470000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003390", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837024003390/0001558370-24-003390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004547", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837023004547/0001558370-23-004547-index.html", "eps": { "value": 3.76, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004547", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837023004547/0001558370-23-004547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 16157000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004547", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837023004547/0001558370-23-004547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25048000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004547", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837023004547/0001558370-23-004547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6661000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004547", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837023004547/0001558370-23-004547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26543000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004547", "source_url": "https://www.sec.gov/Archives/edgar/data/763907/000155837023004547/0001558370-23-004547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CDNL", "source_ticker": "CDNL", "name": "CARDINAL INFRASTRUCTURE GROUP CLAS", "group": "Industrials", "weight_percent": 0.01, "holding_price": 15.92, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 456045369, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 40404407, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22686057, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 37900887, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 43815228, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 394587355, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 255049532, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5868592, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 215651152, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 91647314, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08859734084921714, "free_cash_flow": -5914341.0, "free_cash_flow_margin": -0.012968755746755538, "capex_intensity": 0.09607646733937122, "cfo_to_positive_net_income": 1.6706687724534943, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01286843897322856, "current_ratio": 2.3530547987472934, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2079999, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002079999.json", "sha256": "164c9cbd16e840e1dec9d4e473cd5d93853a15e434558153ba8eda33cc511a02", "retrieved_at": "2026-10-17T22:52:05.464355+00:00", "raw_path": "data/raw/164c9cbd16e840e1dec9d4e473cd5d93853a15e434558153ba8eda33cc511a02.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "eps": null, "revenue": { "value": 456045369, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22686057, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 37900887, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "eps": null, "revenue": { "value": 315187523, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21357346, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 42629114, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "eps": null, "revenue": { "value": 247924063, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20572320, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 30883199, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-23", "accession": "0001193125-26-120014", "source_url": "https://www.sec.gov/Archives/edgar/data/2079999/000119312526120014/0001193125-26-120014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CBK", "source_ticker": "CBK", "name": "COMMERCIAL BANCGROUP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 31.49, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 37196198, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 37094507, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1865126, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2291454981, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2006111149, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 285343832, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 144318929, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 78587361, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 88251290, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 124375, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12605127, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 29860751, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 980800, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 12606826, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 304433, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 99305, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 292907, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 11308, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 65272582, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1981546, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 12606826.0, 304433.0, 99305.0, 292907.0, 11308.0 ], "thereafter": 65272582.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001981546.json", "sha256": "bd7119b0a58f9716952d639d55cfc189de259fb008ae30957ef5a111d941707b", "retrieved_at": "2026-10-17T22:52:05.836307+00:00", "raw_path": "data/raw/bd7119b0a58f9716952d639d55cfc189de259fb008ae30957ef5a111d941707b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "eps": { "value": 2.95, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 37196198, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12605127, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37094507, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "eps": { "value": 2.54, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 31409926, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12187560, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38675935, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-24", "accession": "0001213900-26-033659", "source_url": "https://www.sec.gov/Archives/edgar/data/1981546/000121390026033659/0001213900-26-033659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IA", "source_ticker": "IA", "name": "INNOVATIVE SOLUTIONS AND SUPPORT I", "group": "Industrials", "weight_percent": 0.01, "holding_price": 18.89, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 84296889, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 20071990, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15627660, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 13303318, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6512106, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 103360153, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 38757611, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 64602542, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 2693595, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 21700005, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2438802, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 1725205, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3733721, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2336227, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 50727300, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 16661109, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17829033, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 2500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 14375000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2381106851997824, "free_cash_flow": 6791212.0, "free_cash_flow_margin": 0.08056302054041402, "capex_intensity": 0.07725203239706746, "cfo_to_positive_net_income": 0.8512674322323368, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 11.63455357479256, "share_based_compensation_to_revenue": 0.02771427306172592, "current_ratio": 3.044653270079441, "cash_runway_years": null, "near_term_maturity_to_cash": 0.928127650964603 }, "observation_status": "sec-xbrl-unreviewed", "cik": 836690, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2500000.0, 2500000.0, 2500000.0, 2500000.0, 14375000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000836690.json", "sha256": "e801cdbbb303eb0b19eaca639b556534b7772c44f4fbb6ffd1000b39b71f23e6", "retrieved_at": "2026-10-17T22:52:06.292479+00:00", "raw_path": "data/raw/e801cdbbb303eb0b19eaca639b556534b7772c44f4fbb6ffd1000b39b71f23e6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "eps": { "value": 0.88, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 84296889, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15627660, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17829033, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13303318, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-23", "accession": "0001104659-25-123847", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465925123847/0001104659-25-123847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-30", "accession": "0001558370-24-016501", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000155837024016501/0001558370-24-016501-index.html", "eps": { "value": 0.4, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-30", "accession": "0001558370-24-016501", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000155837024016501/0001558370-24-016501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 47198020, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-30", "accession": "0001558370-24-016501", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000155837024016501/0001558370-24-016501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6998380, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-30", "accession": "0001558370-24-016501", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000155837024016501/0001558370-24-016501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17480247, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-30", "accession": "0001558370-24-016501", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000155837024016501/0001558370-24-016501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5796222, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-30", "accession": "0001558370-24-016501", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000155837024016501/0001558370-24-016501-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2024-01-12", "accession": "0001558370-24-000248", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000155837024000248/0001558370-24-000248-index.html", "eps": { "value": 0.35, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-01-12", "accession": "0001558370-24-000248", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000155837024000248/0001558370-24-000248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 34808513, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-01-12", "accession": "0001558370-24-000248", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000155837024000248/0001558370-24-000248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6027755, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-01-12", "accession": "0001558370-24-000248", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000155837024000248/0001558370-24-000248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17419185, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-01-12", "accession": "0001558370-24-000248", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000155837024000248/0001558370-24-000248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2096174, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-01-12", "accession": "0001558370-24-000248", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000155837024000248/0001558370-24-000248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001104659-22-127805", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465922127805/0001104659-22-127805-index.html", "eps": { "value": 0.32, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001104659-22-127805", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465922127805/0001104659-22-127805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 27740695, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001104659-22-127805", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465922127805/0001104659-22-127805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5523778, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001104659-22-127805", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465922127805/0001104659-22-127805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17257871, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001104659-22-127805", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465922127805/0001104659-22-127805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6094440, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001104659-22-127805", "source_url": "https://www.sec.gov/Archives/edgar/data/836690/000110465922127805/0001104659-22-127805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OCGN", "source_ticker": "OCGN", "name": "OCUGEN", "group": "Health Care", "weight_percent": 0.01, "holding_price": 0.81, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4413000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -62916000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -67846000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -56964000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 185000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 43516000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 55682000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -12166000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 27542000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1250000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 24340000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 23043000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 19854000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 16000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 13750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -14.256968048946295, "free_cash_flow": -57149000.0, "free_cash_flow_margin": -12.950147292091549, "capex_intensity": 0.04192159528665307, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.0562860738619104, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1372299, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1250000.0, 16000000.0, 13750000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001372299.json", "sha256": "147ae97cc37a673c8db5be16000bcf9bc4859108a8b38ddf6007a8a06ae66bff", "retrieved_at": "2026-10-17T22:52:06.525419+00:00", "raw_path": "data/raw/147ae97cc37a673c8db5be16000bcf9bc4859108a8b38ddf6007a8a06ae66bff.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "eps": null, "revenue": { "value": 4413000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -67846000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -56964000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014435", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828026014435/0001628280-26-014435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010271", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828025010271/0001628280-25-010271-index.html", "eps": null, "revenue": { "value": 4055000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010271", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828025010271/0001628280-25-010271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54054000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010271", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828025010271/0001628280-25-010271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -42142000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010271", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828025010271/0001628280-25-010271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-16", "accession": "0001628280-24-016378", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828024016378/0001628280-24-016378-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-16", "accession": "0001628280-24-016378", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828024016378/0001628280-24-016378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6036000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-16", "accession": "0001628280-24-016378", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828024016378/0001628280-24-016378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -63078000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-16", "accession": "0001628280-24-016378", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828024016378/0001628280-24-016378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 244327057, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-16", "accession": "0001628280-24-016378", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828024016378/0001628280-24-016378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -62054000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-16", "accession": "0001628280-24-016378", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828024016378/0001628280-24-016378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2024-04-16", "accession": "0001628280-24-016378", "source_url": "https://www.sec.gov/Archives/edgar/data/1372299/000162828024016378/0001628280-24-016378-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IRD", "source_ticker": "IRD", "name": "OPUS GENETICS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 4.05, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 14196000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -38599000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -49591000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -35253000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 50243000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 34895000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 15348000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 45091000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1129000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3399000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 50044000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 7781000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62221901, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 5805000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -2.719005353620738, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.23943364327979713, "current_ratio": 6.431564066315383, "cash_runway_years": 1.2790684480753411, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1228627, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001228627.json", "sha256": "59b3f548361fa5c66fb8bd927bac9bc7dc8822bcce158860c7c4d77974af0a92", "retrieved_at": "2026-10-17T22:52:07.136432+00:00", "raw_path": "data/raw/59b3f548361fa5c66fb8bd927bac9bc7dc8822bcce158860c7c4d77974af0a92.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "eps": { "value": -0.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14196000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -49591000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62221901, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35253000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001140361-26-009247", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036126009247/0001140361-26-009247-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001140361-25-011410", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036125011410/0001140361-25-011410-index.html", "eps": { "value": -2.15, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001140361-25-011410", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036125011410/0001140361-25-011410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10992000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001140361-25-011410", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036125011410/0001140361-25-011410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57532000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001140361-25-011410", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036125011410/0001140361-25-011410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26715526, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001140361-25-011410", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036125011410/0001140361-25-011410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25576000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001140361-25-011410", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036125011410/0001140361-25-011410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001140361-24-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036124012399/0001140361-24-012399-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001140361-24-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036124012399/0001140361-24-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19049000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001140361-24-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036124012399/0001140361-24-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9986000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001140361-24-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036124012399/0001140361-24-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21589821, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001140361-24-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036124012399/0001140361-24-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1112000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001140361-24-012399", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036124012399/0001140361-24-012399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014868", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036123014868/0001140361-23-014868-index.html", "eps": { "value": 0.87, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014868", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036123014868/0001140361-23-014868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 39850000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014868", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036123014868/0001140361-23-014868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17888000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014868", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036123014868/0001140361-23-014868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20597212, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014868", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036123014868/0001140361-23-014868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14314000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014868", "source_url": "https://www.sec.gov/Archives/edgar/data/1228627/000114036123014868/0001140361-23-014868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DNUT", "source_ticker": "DNUT", "name": "KRISPY KREME", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 3.1, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1522616000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -469270000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -515767000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 33924000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 97929000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2592959000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1915998000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 650123000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 42390000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 137074000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12865000, "tag": "ShareBasedCompensation", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 174454000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 457280000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 170923000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1350000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 52312000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 41849000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 806164000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.30819983502078, "free_cash_flow": -64005000.0, "free_cash_flow_margin": -0.042036206108434435, "capex_intensity": 0.06431628197785916, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008449274143973267, "current_ratio": 0.38150367389783063, "cash_runway_years": null, "near_term_maturity_to_cash": 1.2340646378862938 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1857154, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 52312000.0, 41849000.0, 806164000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001857154.json", "sha256": "bac4dff1a8764a50c6c47ac55c861f4922ccabdc82e51dca1f8bf46a9f27811f", "retrieved_at": "2026-10-17T22:52:07.494107+00:00", "raw_path": "data/raw/bac4dff1a8764a50c6c47ac55c861f4922ccabdc82e51dca1f8bf46a9f27811f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "eps": { "value": -3.04, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1522616000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -515767000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 170923000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33924000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-06", "accession": "0001857154-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715426000015/0001857154-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001857154-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715425000013/0001857154-25-000013-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001857154-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715425000013/0001857154-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1665397000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001857154-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715425000013/0001857154-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3095000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001857154-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715425000013/0001857154-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 171500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001857154-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715425000013/0001857154-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45832000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-27", "accession": "0001857154-25-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715425000013/0001857154-25-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001857154-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715424000018/0001857154-24-000018-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001857154-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715424000018/0001857154-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1686104000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001857154-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715424000018/0001857154-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37925000, "tag": "NetIncomeLoss", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001857154-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715424000018/0001857154-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168289000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001857154-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715424000018/0001857154-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45544000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-02", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001857154-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715424000018/0001857154-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-01", "filed": "2023-03-02", "accession": "0001857154-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715423000020/0001857154-23-000020-index.html", "eps": { "value": -0.1, "tag": "EarningsPerShareDiluted", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-02", "accession": "0001857154-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715423000020/0001857154-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1529898000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-02", "accession": "0001857154-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715423000020/0001857154-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15622000, "tag": "NetIncomeLoss", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-02", "accession": "0001857154-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715423000020/0001857154-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 167471000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-02", "accession": "0001857154-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715423000020/0001857154-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 139818000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-03", "end": "2023-01-01", "filed": "2023-03-02", "accession": "0001857154-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1857154/000185715423000020/0001857154-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SHOE", "source_ticker": "SHOE", "name": "SHOE STATION GROUP INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 13.84, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1135324000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 66758000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52269000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 71300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 44716000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1201743000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 512077000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 689666000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 117091000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 373000, "tag": "InterestExpense", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 34348000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7312000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 596137000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 158426000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27535000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 172000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05880083570857306, "free_cash_flow": 26584000.0, "free_cash_flow_margin": 0.023415342228297824, "capex_intensity": 0.039386113567580705, "cfo_to_positive_net_income": 1.364097266065928, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 178.9758713136729, "share_based_compensation_to_revenue": 0.006440452240946197, "current_ratio": 3.762873518235643, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 895447, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000895447.json", "sha256": "9ce888e59b24594f11088320faa29a9c4a5fdd3b37dde6b273de6239b37f32bf", "retrieved_at": "2026-10-17T22:52:07.439801+00:00", "raw_path": "data/raw/9ce888e59b24594f11088320faa29a9c4a5fdd3b37dde6b273de6239b37f32bf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "eps": { "value": 1.9, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1135324000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52269000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27535000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-26", "accession": "0001193125-26-126279", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000119312526126279/0001193125-26-126279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-03-21", "accession": "0000950170-25-043195", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017025043195/0000950170-25-043195-index.html", "eps": { "value": 2.68, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-21", "accession": "0000950170-25-043195", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017025043195/0000950170-25-043195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1202885000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-21", "accession": "0000950170-25-043195", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017025043195/0000950170-25-043195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73766000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-21", "accession": "0000950170-25-043195", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017025043195/0000950170-25-043195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27524000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-21", "accession": "0000950170-25-043195", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017025043195/0000950170-25-043195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102638000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-21", "accession": "0000950170-25-043195", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017025043195/0000950170-25-043195-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-03-22", "accession": "0000950170-24-035337", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017024035337/0000950170-24-035337-index.html", "eps": { "value": 2.68, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-22", "accession": "0000950170-24-035337", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017024035337/0000950170-24-035337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1175882000, "tag": "Revenues", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-22", "accession": "0000950170-24-035337", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017024035337/0000950170-24-035337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73348000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-22", "accession": "0000950170-24-035337", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017024035337/0000950170-24-035337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27407000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-22", "accession": "0000950170-24-035337", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017024035337/0000950170-24-035337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 122756000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-22", "accession": "0000950170-24-035337", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017024035337/0000950170-24-035337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-24", "accession": "0000950170-23-009730", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017023009730/0000950170-23-009730-index.html", "eps": { "value": 3.96, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-24", "accession": "0000950170-23-009730", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017023009730/0000950170-23-009730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1262235000, "tag": "Revenues", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-24", "accession": "0000950170-23-009730", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017023009730/0000950170-23-009730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 110068000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-24", "accession": "0000950170-23-009730", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017023009730/0000950170-23-009730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27812000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-24", "accession": "0000950170-23-009730", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017023009730/0000950170-23-009730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50438000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-24", "accession": "0000950170-23-009730", "source_url": "https://www.sec.gov/Archives/edgar/data/895447/000095017023009730/0000950170-23-009730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JAKK", "source_ticker": "JAKK", "name": "JAKKS PACIFIC INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 29.04, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 570671000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 14218000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9871000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 8492000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9563000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 442197000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 193092000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 249105000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 52197000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 471000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10233000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10913000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 269085000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 148106000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11491000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.024914530438729144, "free_cash_flow": -1071000.0, "free_cash_flow_margin": -0.001876738085516874, "capex_intensity": 0.016757466210829006, "cfo_to_positive_net_income": 0.8602978421639145, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 30.18683651804671, "share_based_compensation_to_revenue": 0.019123102453077166, "current_ratio": 1.8168406411624107, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1009829, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001009829.json", "sha256": "f308823f52d4753cad83b3835dd789e132feb1b0547f5f461fe5e50047dbad17", "retrieved_at": "2026-10-17T22:52:07.800672+00:00", "raw_path": "data/raw/f308823f52d4753cad83b3835dd789e132feb1b0547f5f461fe5e50047dbad17.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "eps": { "value": 0.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 570671000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9871000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11491000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8492000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001185185-26-000723", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518526000723/0001185185-26-000723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001185185-25-000170", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518525000170/0001185185-25-000170-index.html", "eps": { "value": 3.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001185185-25-000170", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518525000170/0001185185-25-000170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 691042000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001185185-25-000170", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518525000170/0001185185-25-000170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33920000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001185185-25-000170", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518525000170/0001185185-25-000170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11226000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001185185-25-000170", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518525000170/0001185185-25-000170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38947000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001185185-25-000170", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518525000170/0001185185-25-000170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001185185-24-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518524000243/0001185185-24-000243-index.html", "eps": { "value": 3.48, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001185185-24-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518524000243/0001185185-24-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 711557000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001185185-24-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518524000243/0001185185-24-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 38406000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001185185-24-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518524000243/0001185185-24-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10590000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001185185-24-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518524000243/0001185185-24-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66404000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001185185-24-000243", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518524000243/0001185185-24-000243-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001185185-23-000342", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518523000342/0001185185-23-000342-index.html", "eps": { "value": 8.86, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001185185-23-000342", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518523000342/0001185185-23-000342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 796187000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001185185-23-000342", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518523000342/0001185185-23-000342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91413000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001185185-23-000342", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518523000342/0001185185-23-000342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10155000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001185185-23-000342", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518523000342/0001185185-23-000342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 86099000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001185185-23-000342", "source_url": "https://www.sec.gov/Archives/edgar/data/1009829/000118518523000342/0001185185-23-000342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FIP", "source_ticker": "FIP", "name": "FTAI INFRASTRUCTURE", "group": "Industrials", "weight_percent": 0.01, "holding_price": 2.56, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 502520000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -118008000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 280526000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5748661000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4804678000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 21324000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 57351000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3708735000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 65438000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 265914000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 132489000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 484011000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 409997000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115214910, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2694000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -398534000.0, "free_cash_flow_margin": -0.7930709225503463, "capex_intensity": 0.5582384780705245, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.1805232721215033, "cash_runway_years": 0.48599247508643484, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1899883, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001899883.json", "sha256": "d83cb508292d645fce20d53d5e39211a9c3cf0eef549655b43ee15526649ec4f", "retrieved_at": "2026-10-17T22:52:08.273353+00:00", "raw_path": "data/raw/d83cb508292d645fce20d53d5e39211a9c3cf0eef549655b43ee15526649ec4f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "eps": { "value": -2.26, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 502520000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 115214910, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -118008000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001899883-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988326000015/0001899883-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001899883-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988325000007/0001899883-25-000007-index.html", "eps": { "value": -2.72, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001899883-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988325000007/0001899883-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 331497000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001899883-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988325000007/0001899883-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 108217871, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001899883-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988325000007/0001899883-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15278000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001899883-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988325000007/0001899883-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001899883-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988324000012/0001899883-24-000012-index.html", "eps": { "value": -1.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001899883-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988324000012/0001899883-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 320472000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001899883-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988324000012/0001899883-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 102960812, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001899883-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988324000012/0001899883-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5513000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001899883-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988324000012/0001899883-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001899883-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988323000002/0001899883-23-000002-index.html", "eps": { "value": -1.73, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001899883-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988323000002/0001899883-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 261966000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001899883-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988323000002/0001899883-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 102747121, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001899883-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988323000002/0001899883-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -42690000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001899883-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1899883/000189988323000002/0001899883-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SVIA", "source_ticker": "SVIA", "name": "SILVIA", "group": "Financials", "weight_percent": 0.01, "holding_price": 3.89, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "total_assets": { "value": 638886743, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001493152-26-007352", "source_url": "https://www.sec.gov/Archives/edgar/data/2076163/000149315226007352/0001493152-26-007352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 218710068, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001493152-26-007352", "source_url": "https://www.sec.gov/Archives/edgar/data/2076163/000149315226007352/0001493152-26-007352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 420176675, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001493152-26-007352", "source_url": "https://www.sec.gov/Archives/edgar/data/2076163/000149315226007352/0001493152-26-007352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 44976127, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001493152-26-007352", "source_url": "https://www.sec.gov/Archives/edgar/data/2076163/000149315226007352/0001493152-26-007352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 197027064, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001493152-26-007352", "source_url": "https://www.sec.gov/Archives/edgar/data/2076163/000149315226007352/0001493152-26-007352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2259220, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001493152-26-007352", "source_url": "https://www.sec.gov/Archives/edgar/data/2076163/000149315226007352/0001493152-26-007352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2076163, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002076163.json", "sha256": "be6ef6c653ab4feac7790b7713f87516e4db2d7e5705d12b0eae9bd32b7c72ce", "retrieved_at": "2026-10-17T22:52:08.356848+00:00", "raw_path": "data/raw/be6ef6c653ab4feac7790b7713f87516e4db2d7e5705d12b0eae9bd32b7c72ce.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2076163/000149315226007352/0001493152-26-007352-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001493152-26-007352", "source_url": "https://www.sec.gov/Archives/edgar/data/2076163/000149315226007352/0001493152-26-007352-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GEVO", "source_ticker": "GEVO", "name": "GEVO", "group": "Energy", "weight_percent": 0.01, "holding_price": 1.17, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 160580000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -20212000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33836000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -13401000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 30113000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 718929000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 247760000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 466337000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 81163000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 164750000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9209000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 143404000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 78585000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 234008574, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_5": { "value": 173155000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.12586872586872586, "free_cash_flow": -43514000.0, "free_cash_flow_margin": -0.2709801967866484, "capex_intensity": 0.18752646655872462, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.057348362187071865, "current_ratio": 1.8248266208563975, "cash_runway_years": 6.0564883217670324, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1392380, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, 173155000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001392380.json", "sha256": "9731e837d2cf072312993e985f58f424316bd572665fe6438c2097b43e31326c", "retrieved_at": "2026-10-17T22:52:08.739643+00:00", "raw_path": "data/raw/9731e837d2cf072312993e985f58f424316bd572665fe6438c2097b43e31326c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 160580000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33836000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 234008574, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13401000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001392380-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238026000006/0001392380-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001392380-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238025000011/0001392380-25-000011-index.html", "eps": { "value": -0.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001392380-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238025000011/0001392380-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 16915000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001392380-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238025000011/0001392380-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78640000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001392380-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238025000011/0001392380-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 231674716, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001392380-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238025000011/0001392380-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -57383000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001392380-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238025000011/0001392380-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001392380-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238024000008/0001392380-24-000008-index.html", "eps": { "value": -0.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001392380-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238024000008/0001392380-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001392380-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238024000008/0001392380-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66215000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001392380-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238024000008/0001392380-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 238687621, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001392380-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238024000008/0001392380-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -53719000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001392380-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238024000008/0001392380-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001392380-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238023000013/0001392380-23-000013-index.html", "eps": { "value": -0.44, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001392380-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238023000013/0001392380-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1175000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001392380-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238023000013/0001392380-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -98007000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001392380-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238023000013/0001392380-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 221537262, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001392380-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238023000013/0001392380-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -52613000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001392380-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1392380/000139238023000013/0001392380-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALTO", "source_ticker": "ALTO", "name": "ALTO INGREDIENTS INC", "group": "Materials", "weight_percent": 0.01, "holding_price": 3.66, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 917927000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 7362000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13338000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 13245000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4597000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 388786000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 143545000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 245241000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 23415000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 63027000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 16600000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25216000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3022000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 155917000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 59071000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75663000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 16600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 29586000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 38400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.008020245618660308, "free_cash_flow": 8648000.0, "free_cash_flow_margin": 0.009421228485489586, "capex_intensity": 0.005008023513852409, "cfo_to_positive_net_income": 0.9930274403958614, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.003292200795923859, "current_ratio": 2.6394846879179292, "cash_runway_years": null, "near_term_maturity_to_cash": 0.7089472560324578 }, "observation_status": "sec-xbrl-unreviewed", "cik": 778164, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 16600000.0, 29586000.0, 38400000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000778164.json", "sha256": "4c32009746855d8293e6aa03668d9192ff2bf54c52ee6d17a8e8cc9212f0291d", "retrieved_at": "2026-10-17T22:52:09.369673+00:00", "raw_path": "data/raw/4c32009746855d8293e6aa03668d9192ff2bf54c52ee6d17a8e8cc9212f0291d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 917927000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13338000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75663000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13245000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001213900-26-027687", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390026027687/0001213900-26-027687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001213900-25-023709", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390025023709/0001213900-25-023709-index.html", "eps": { "value": -0.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001213900-25-023709", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390025023709/0001213900-25-023709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 965258000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001213900-25-023709", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390025023709/0001213900-25-023709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58984000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001213900-25-023709", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390025023709/0001213900-25-023709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73482000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001213900-25-023709", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390025023709/0001213900-25-023709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3521000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001213900-25-023709", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390025023709/0001213900-25-023709-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001213900-24-022351", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390024022351/0001213900-24-022351-index.html", "eps": { "value": -0.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001213900-24-022351", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390024022351/0001213900-24-022351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1222940000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001213900-24-022351", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390024022351/0001213900-24-022351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28005000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001213900-24-022351", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390024022351/0001213900-24-022351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73339000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001213900-24-022351", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390024022351/0001213900-24-022351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22025000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001213900-24-022351", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390024022351/0001213900-24-022351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001213900-23-019976", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390023019976/0001213900-23-019976-index.html", "eps": { "value": -0.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001213900-23-019976", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390023019976/0001213900-23-019976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1335621000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001213900-23-019976", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390023019976/0001213900-23-019976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41597000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001213900-23-019976", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390023019976/0001213900-23-019976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71944, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001213900-23-019976", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390023019976/0001213900-23-019976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6049000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001213900-23-019976", "source_url": "https://www.sec.gov/Archives/edgar/data/778164/000121390023019976/0001213900-23-019976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PINE", "source_ticker": "PINE", "name": "ALPINE INCOME PROPERTY TRUST INC", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 17.88, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 60532000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 13138000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2657000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 25752000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 715874000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 414618000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 279876000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 4589000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 100000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 27383000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 380000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15552305, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 8798000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 278000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2170422255996828, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006277671314346131, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 21.791239921551536 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1786117, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 100000000.0, 278000000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001786117.json", "sha256": "473326fcf4b6e780ce7a898eb03f5f3606b7d2f932f47b22537305a8ea702780", "retrieved_at": "2026-10-17T22:52:09.165747+00:00", "raw_path": "data/raw/473326fcf4b6e780ce7a898eb03f5f3606b7d2f932f47b22537305a8ea702780.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "eps": { "value": -0.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 60532000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2657000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15552305, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25752000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-05", "accession": "0001104659-26-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000110465926010910/0001104659-26-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001558370-25-000687", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837025000687/0001558370-25-000687-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001558370-25-000687", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837025000687/0001558370-25-000687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 52227000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001558370-25-000687", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837025000687/0001558370-25-000687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2066000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001558370-25-000687", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837025000687/0001558370-25-000687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15082111, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001558370-25-000687", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837025000687/0001558370-25-000687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25608000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-06", "accession": "0001558370-25-000687", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837025000687/0001558370-25-000687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001558370-24-000899", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837024000899/0001558370-24-000899-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001558370-24-000899", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837024000899/0001558370-24-000899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 45644000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001558370-24-000899", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837024000899/0001558370-24-000899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2917000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001558370-24-000899", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837024000899/0001558370-24-000899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15560524, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001558370-24-000899", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837024000899/0001558370-24-000899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25644000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001558370-24-000899", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837024000899/0001558370-24-000899-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001558370-23-001074", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837023001074/0001558370-23-001074-index.html", "eps": { "value": 2.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001558370-23-001074", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837023001074/0001558370-23-001074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 45203000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001558370-23-001074", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837023001074/0001558370-23-001074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29720000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001558370-23-001074", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837023001074/0001558370-23-001074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13679495, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001558370-23-001074", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837023001074/0001558370-23-001074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24652000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001558370-23-001074", "source_url": "https://www.sec.gov/Archives/edgar/data/1786117/000155837023001074/0001558370-23-001074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KRUS", "source_ticker": "KRUS", "name": "KURA SUSHI USA", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 39.12, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 282763000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -4761000, "tag": "OperatingIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1904000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 24711000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 46150000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 430942000, "tag": "Assets", "start": null, "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 199872000, "tag": "Liabilities", "start": null, "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 231070000, "tag": "StockholdersEquity", "start": null, "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 47498000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 70000, "tag": "InterestExpense", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 14046000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4735000, "tag": "ShareBasedCompensation", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 75447000, "tag": "AssetsCurrent", "start": null, "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 42780000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11916000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.016837422152120328, "free_cash_flow": -21439000.0, "free_cash_flow_margin": -0.07581967937813645, "capex_intensity": 0.16321088685577675, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -68.01428571428572, "share_based_compensation_to_revenue": 0.016745472356708622, "current_ratio": 1.7636044880785413, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1772177, "fiscal_year": "2025", "fiscal_end": "2025-08-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001772177.json", "sha256": "2a6358aab6eef5f3c52dc71dd698e84308d0a61d94978e51381db93a588ca4c3", "retrieved_at": "2026-10-17T22:52:09.408979+00:00", "raw_path": "data/raw/2a6358aab6eef5f3c52dc71dd698e84308d0a61d94978e51381db93a588ca4c3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "earnings": { "annual_history": [ { "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "eps": { "value": -0.16, "tag": "EarningsPerShareDiluted", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 282763000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1904000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11916000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24711000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-06", "accession": "0001193125-25-269773", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000119312525269773/0001193125-25-269773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-08-31", "filed": "2024-11-08", "accession": "0000950170-24-124091", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017024124091/0000950170-24-124091-index.html", "eps": { "value": -0.79, "tag": "EarningsPerShareDiluted", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-11-08", "accession": "0000950170-24-124091", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017024124091/0000950170-24-124091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 237860000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-11-08", "accession": "0000950170-24-124091", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017024124091/0000950170-24-124091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8804000, "tag": "NetIncomeLoss", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-11-08", "accession": "0000950170-24-124091", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017024124091/0000950170-24-124091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11204000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-11-08", "accession": "0000950170-24-124091", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017024124091/0000950170-24-124091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-11-08", "accession": "0000950170-24-124091", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017024124091/0000950170-24-124091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-08-31", "filed": "2023-11-09", "accession": "0000950170-23-061336", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017023061336/0000950170-23-061336-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-11-09", "accession": "0000950170-23-061336", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017023061336/0000950170-23-061336-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 187429000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-11-09", "accession": "0000950170-23-061336", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017023061336/0000950170-23-061336-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1502000, "tag": "NetIncomeLoss", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-11-09", "accession": "0000950170-23-061336", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017023061336/0000950170-23-061336-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10640000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-11-09", "accession": "0000950170-23-061336", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017023061336/0000950170-23-061336-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18064000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-11-09", "accession": "0000950170-23-061336", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017023061336/0000950170-23-061336-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-08-31", "filed": "2022-11-10", "accession": "0000950170-22-024540", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017022024540/0000950170-22-024540-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-11-10", "accession": "0000950170-22-024540", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017022024540/0000950170-22-024540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 141089000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-11-10", "accession": "0000950170-22-024540", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017022024540/0000950170-22-024540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -764000, "tag": "NetIncomeLoss", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-11-10", "accession": "0000950170-22-024540", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017022024540/0000950170-22-024540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9719000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-11-10", "accession": "0000950170-22-024540", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017022024540/0000950170-22-024540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-11-10", "accession": "0000950170-22-024540", "source_url": "https://www.sec.gov/Archives/edgar/data/1772177/000095017022024540/0000950170-22-024540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CRD-A", "source_ticker": "CRD A", "name": "CRAWFORD CLASS A", "group": "Financials", "weight_percent": 0.01, "holding_price": 12.41, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1310827000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19634000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 101847000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7014000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 764300000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 173093000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 64079000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 38500000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 14687000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 40043000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5193000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 352412000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 309570000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 10514000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 38454000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 150546000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 25475, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 38454000.0, 0.0, 0.0, 0.0, 150546000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000025475.json", "sha256": "50cf1daff93fd610e16f6134b64371c2a01f1407b154bfa00ded9b1a2880f98d", "retrieved_at": "2026-10-17T22:52:09.981872+00:00", "raw_path": "data/raw/50cf1daff93fd610e16f6134b64371c2a01f1407b154bfa00ded9b1a2880f98d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "eps": null, "revenue": { "value": 1310827000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19634000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 101847000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085465", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000119312526085465/0001193125-26-085465-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030894", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000095017025030894/0000950170-25-030894-index.html", "eps": null, "revenue": { "value": 1340970000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030894", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000095017025030894/0000950170-25-030894-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26596000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030894", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000095017025030894/0000950170-25-030894-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 51619000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030894", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000095017025030894/0000950170-25-030894-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-04", "accession": "0000950170-24-024987", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000095017024024987/0000950170-24-024987-index.html", "eps": null, "revenue": { "value": 1316919000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0000950170-24-024987", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000095017024024987/0000950170-24-024987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30609000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0000950170-24-024987", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000095017024024987/0000950170-24-024987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 103790000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0000950170-24-024987", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000095017024024987/0000950170-24-024987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006267", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000095017023006267/0000950170-23-006267-index.html", "eps": null, "revenue": { "value": 1231226000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006267", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000095017023006267/0000950170-23-006267-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18305000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006267", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000095017023006267/0000950170-23-006267-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 27634000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006267", "source_url": "https://www.sec.gov/Archives/edgar/data/25475/000095017023006267/0000950170-23-006267-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "USCB", "source_ticker": "USCB", "name": "USCB FINANCIAL HOLDINGS INC CLASS", "group": "Financials", "weight_percent": 0.01, "holding_price": 22.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 26100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 42805000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 303000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2791540000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2574357000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 217183000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 38477000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 619000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3005000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19650814, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 804000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 34554000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1901637, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001901637.json", "sha256": "837a9bb0cfff5fba8102fa782f367d8ef73d900f6073774d996c1b2a9f0389a5", "retrieved_at": "2026-10-17T22:52:10.159274+00:00", "raw_path": "data/raw/837a9bb0cfff5fba8102fa782f367d8ef73d900f6073774d996c1b2a9f0389a5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "eps": { "value": 1.33, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 26100000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19650814, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42805000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001562762-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276226000027/0001562762-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001562762-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276225000043/0001562762-25-000043-index.html", "eps": null, "revenue": null, "net_income": { "value": 24674000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001562762-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276225000043/0001562762-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 34090000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001562762-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276225000043/0001562762-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001562762-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276224000061/0001562762-24-000061-index.html", "eps": null, "revenue": null, "net_income": { "value": 16545000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001562762-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276224000061/0001562762-24-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 22546000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001562762-24-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276224000061/0001562762-24-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001562762-23-000130", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276223000130/0001562762-23-000130-index.html", "eps": null, "revenue": null, "net_income": { "value": 20141000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001562762-23-000130", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276223000130/0001562762-23-000130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 29537000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001562762-23-000130", "source_url": "https://www.sec.gov/Archives/edgar/data/1901637/000156276223000130/0001562762-23-000130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HCKT", "source_ticker": "HCKT", "name": "HACKETT GROUP", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 11.66, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 305626000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 23534000, "tag": "OperatingIncomeLoss", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12943000, "tag": "NetIncomeLoss", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 40304000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7867000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 206447000, "tag": "Assets", "start": null, "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 138347000, "tag": "Liabilities", "start": null, "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 68100000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18197000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 75818000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 1716000, "tag": "InterestExpense", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5180000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10915000, "tag": "ShareBasedCompensation", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 83877000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 48769000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27906603, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 69149000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07700261103440152, "free_cash_flow": 32437000.0, "free_cash_flow_margin": 0.10613298606793925, "capex_intensity": 0.0257406110736652, "cfo_to_positive_net_income": 3.113961214556131, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 13.714452214452214, "share_based_compensation_to_revenue": 0.035713584577228376, "current_ratio": 1.7198835325719206, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1057379, "fiscal_year": "2025", "fiscal_end": "2025-12-26", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001057379.json", "sha256": "b54e77d851156a21c9ccb8116d21b095c5002475435e244f639c37afbf4cb1b4", "retrieved_at": "2026-10-17T22:52:10.546965+00:00", "raw_path": "data/raw/b54e77d851156a21c9ccb8116d21b095c5002475435e244f639c37afbf4cb1b4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "earnings": { "annual_history": [ { "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 305626000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12943000, "tag": "NetIncomeLoss", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27906603, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40304000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-28", "end": "2025-12-26", "filed": "2026-02-27", "accession": "0001193125-26-082863", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000119312526082863/0001193125-26-082863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-27", "filed": "2025-02-28", "accession": "0000950170-25-030037", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017025030037/0000950170-25-030037-index.html", "eps": { "value": 1.05, "tag": "EarningsPerShareDiluted", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-28", "accession": "0000950170-25-030037", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017025030037/0000950170-25-030037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 313855000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-28", "accession": "0000950170-25-030037", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017025030037/0000950170-25-030037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29630000, "tag": "NetIncomeLoss", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-28", "accession": "0000950170-25-030037", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017025030037/0000950170-25-030037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28090991, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-28", "accession": "0000950170-25-030037", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017025030037/0000950170-25-030037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47729000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-30", "end": "2024-12-27", "filed": "2025-02-28", "accession": "0000950170-25-030037", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017025030037/0000950170-25-030037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-29", "filed": "2024-03-01", "accession": "0000950170-24-023702", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017024023702/0000950170-24-023702-index.html", "eps": { "value": 1.24, "tag": "EarningsPerShareDiluted", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-01", "accession": "0000950170-24-023702", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017024023702/0000950170-24-023702-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 296590000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-01", "accession": "0000950170-24-023702", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017024023702/0000950170-24-023702-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34151000, "tag": "NetIncomeLoss", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-01", "accession": "0000950170-24-023702", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017024023702/0000950170-24-023702-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27636613, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-01", "accession": "0000950170-24-023702", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017024023702/0000950170-24-023702-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37401000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-01", "accession": "0000950170-24-023702", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017024023702/0000950170-24-023702-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-30", "filed": "2023-03-03", "accession": "0000950170-23-005957", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017023005957/0000950170-23-005957-index.html", "eps": { "value": 1.28, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-03-03", "accession": "0000950170-23-005957", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017023005957/0000950170-23-005957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 293742000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-03-03", "accession": "0000950170-23-005957", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017023005957/0000950170-23-005957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40802000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-03-03", "accession": "0000950170-23-005957", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017023005957/0000950170-23-005957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31961741, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-03-03", "accession": "0000950170-23-005957", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017023005957/0000950170-23-005957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58904000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-30", "filed": "2023-03-03", "accession": "0000950170-23-005957", "source_url": "https://www.sec.gov/Archives/edgar/data/1057379/000095017023005957/0000950170-23-005957-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ASMB", "source_ticker": "ASMB", "name": "ASSEMBLY BIOSCIENCES INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 20.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 72303000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -12118000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6122000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -41093000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 66000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 257590000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 50839000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 206751000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 58450000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 129000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4677000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 254549000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 48780000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11210934, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1922000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.16760023788777784, "free_cash_flow": -41159000.0, "free_cash_flow_margin": -0.5692571539216906, "capex_intensity": 0.0009128251939753537, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0646861126094353, "current_ratio": 5.218306683066831, "cash_runway_years": 1.4223833742973255, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1426800, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001426800.json", "sha256": "f87ee3d44f43bd73d30c280e8d97b2de4bcc4d8a35b03fbebb0e715c83069335", "retrieved_at": "2026-10-17T22:52:10.769904+00:00", "raw_path": "data/raw/f87ee3d44f43bd73d30c280e8d97b2de4bcc4d8a35b03fbebb0e715c83069335.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "eps": { "value": -0.55, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 72303000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6122000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11210934, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -41093000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115992", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000119312526115992/0001193125-26-115992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042673", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017025042673/0000950170-25-042673-index.html", "eps": { "value": -6.69, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042673", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017025042673/0000950170-25-042673-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 28520000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042673", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017025042673/0000950170-25-042673-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -40177000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042673", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017025042673/0000950170-25-042673-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6004560, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042673", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017025042673/0000950170-25-042673-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -51117000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042673", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017025042673/0000950170-25-042673-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038057", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017024038057/0000950170-24-038057-index.html", "eps": { "value": -13.38, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038057", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017024038057/0000950170-24-038057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7163000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038057", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017024038057/0000950170-24-038057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61228000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038057", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017024038057/0000950170-24-038057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4577371, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038057", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017024038057/0000950170-24-038057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22743000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038057", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017024038057/0000950170-24-038057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009184", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017023009184/0000950170-23-009184-index.html", "eps": { "value": -1.92, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009184", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017023009184/0000950170-23-009184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -93092000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009184", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017023009184/0000950170-23-009184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48409265, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009184", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017023009184/0000950170-23-009184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -84463000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009184", "source_url": "https://www.sec.gov/Archives/edgar/data/1426800/000095017023009184/0000950170-23-009184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NUS", "source_ticker": "NUS", "name": "NU SKIN ENTERPRISES CLASS A", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 5.21, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1485159000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 65763000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 160204000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 80286000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 34277000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1405313000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 600073000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 805240000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 238630000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 204187000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 20000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 52261000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24105000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 547698000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 263734000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50301000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 20040000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 205000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04428010738244188, "free_cash_flow": 46009000.0, "free_cash_flow_margin": 0.030979174620360515, "capex_intensity": 0.023079683724099576, "cfo_to_positive_net_income": 0.5011485356170882, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01623058541206699, "current_ratio": 2.0767060750604776, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0838117587897582 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1021561, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 20000000.0, 205000000.0, 0.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001021561.json", "sha256": "ef2e639d899a3637ae8504a626e3b79579beb4d76a2064182ec014a06595cc35", "retrieved_at": "2026-10-17T22:52:11.332465+00:00", "raw_path": "data/raw/ef2e639d899a3637ae8504a626e3b79579beb4d76a2064182ec014a06595cc35.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "eps": { "value": 3.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1485159000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 160204000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50301000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 80286000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001140361-26-005130", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001140361-25-004907", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html", "eps": { "value": -2.95, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001140361-25-004907", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1732084000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001140361-25-004907", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -146594000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001140361-25-004907", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49662000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001140361-25-004907", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111742000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001140361-25-004907", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001140361-24-008111", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036124008111/0001140361-24-008111-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001140361-24-008111", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036124008111/0001140361-24-008111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1969131000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001140361-24-008111", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036124008111/0001140361-24-008111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8595000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001140361-24-008111", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036124008111/0001140361-24-008111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49860000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001140361-24-008111", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036124008111/0001140361-24-008111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 118639000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001140361-24-008111", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036124008111/0001140361-24-008111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001140361-23-007348", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036123007348/0001140361-23-007348-index.html", "eps": { "value": 2.07, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001140361-23-007348", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036123007348/0001140361-23-007348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2225659000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001140361-23-007348", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036123007348/0001140361-23-007348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 104778000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001140361-23-007348", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036123007348/0001140361-23-007348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50525000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001140361-23-007348", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036123007348/0001140361-23-007348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 108062000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0001140361-23-007348", "source_url": "https://www.sec.gov/Archives/edgar/data/1021561/000114036123007348/0001140361-23-007348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CLPT", "source_ticker": "CLPT", "name": "CLEARPOINT NEURO INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 9.64, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 36971000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -24164000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25540000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -23925000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 522000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 97747000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 69727000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 28020000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 45923000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 814000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8180000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 63600000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 10765000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28315254, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3263000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 50908000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.6535933569554516, "free_cash_flow": -24447000.0, "free_cash_flow_margin": -0.6612480051932595, "capex_intensity": 0.014119174488112304, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.22125449676773687, "current_ratio": 5.908035299581979, "cash_runway_years": 1.9194566353187044, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1285550, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": 50908000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001285550.json", "sha256": "42cce1b4fae43ade1c2eab56e81afab6eae0d04e4ec290dc982d64b677ec31fb", "retrieved_at": "2026-10-17T22:52:11.657937+00:00", "raw_path": "data/raw/42cce1b4fae43ade1c2eab56e81afab6eae0d04e4ec290dc982d64b677ec31fb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "eps": { "value": -0.9, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 36971000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25540000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28315254, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23925000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-111231", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000119312526111231/0001193125-26-111231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027934", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000095017025027934/0000950170-25-027934-index.html", "eps": { "value": -0.7, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027934", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000095017025027934/0000950170-25-027934-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31390000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027934", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000095017025027934/0000950170-25-027934-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18914000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027934", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000095017025027934/0000950170-25-027934-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27027692, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027934", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000095017025027934/0000950170-25-027934-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8950000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027934", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000095017025027934/0000950170-25-027934-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001285550-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000128555024000031/0001285550-24-000031-index.html", "eps": { "value": -0.9, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001285550-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000128555024000031/0001285550-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 23955000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001285550-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000128555024000031/0001285550-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22089000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001285550-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000128555024000031/0001285550-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24605212, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001285550-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000128555024000031/0001285550-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13720000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001285550-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000128555024000031/0001285550-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001285550-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000128555023000020/0001285550-23-000020-index.html", "eps": { "value": -0.68, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001285550-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000128555023000020/0001285550-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20551000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001285550-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000128555023000020/0001285550-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16435000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001285550-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000128555023000020/0001285550-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24181854, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001285550-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000128555023000020/0001285550-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16167000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001285550-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1285550/000128555023000020/0001285550-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MTRX", "source_ticker": "MTRX", "name": "MATRIX SERVICE", "group": "Industrials", "weight_percent": 0.01, "holding_price": 10.14, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 873632000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -9618000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2580000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 6907000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5483000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 602605000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 460750000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 222966000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 437000, "tag": "InterestExpense", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8640000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7145000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 435650000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 442416000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28295000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.01100921211677228, "free_cash_flow": 1424000.0, "free_cash_flow_margin": 0.0016299769239222007, "capex_intensity": 0.006276097945130215, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -22.009153318077804, "share_based_compensation_to_revenue": 0.00817850078751694, "current_ratio": 0.9847067013851217, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 866273, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000866273.json", "sha256": "96734ebde254f6fa4421ee0d6dafe7e11a7dababdf55022011debcb64eaeabed", "retrieved_at": "2026-10-17T22:52:11.673302+00:00", "raw_path": "data/raw/96734ebde254f6fa4421ee0d6dafe7e11a7dababdf55022011debcb64eaeabed.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 873632000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2580000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28295000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6907000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0000866273-26-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627326000057/0000866273-26-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-10", "accession": "0000866273-25-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627325000069/0000866273-25-000069-index.html", "eps": { "value": -1.06, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-10", "accession": "0000866273-25-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627325000069/0000866273-25-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 769286000, "tag": "Revenues", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-10", "accession": "0000866273-25-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627325000069/0000866273-25-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29462000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-10", "accession": "0000866273-25-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627325000069/0000866273-25-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27769000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-10", "accession": "0000866273-25-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627325000069/0000866273-25-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117471000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-10", "accession": "0000866273-25-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627325000069/0000866273-25-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-10", "accession": "0000866273-24-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627324000092/0000866273-24-000092-index.html", "eps": { "value": -0.91, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-10", "accession": "0000866273-24-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627324000092/0000866273-24-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 728213000, "tag": "Revenues", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-10", "accession": "0000866273-24-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627324000092/0000866273-24-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24976000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-10", "accession": "0000866273-24-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627324000092/0000866273-24-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27379000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-10", "accession": "0000866273-24-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627324000092/0000866273-24-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72571000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-10", "accession": "0000866273-24-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627324000092/0000866273-24-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-12", "accession": "0000866273-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627323000058/0000866273-23-000058-index.html", "eps": { "value": -1.94, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0000866273-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627323000058/0000866273-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 795020000, "tag": "Revenues", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0000866273-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627323000058/0000866273-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52361000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0000866273-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627323000058/0000866273-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26988000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0000866273-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627323000058/0000866273-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10247000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0000866273-23-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/866273/000086627323000058/0000866273-23-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RR", "source_ticker": "RR", "name": "RICHTECH ROBOTICS CLASS B", "group": "Industrials", "weight_percent": 0.01, "holding_price": 1.42, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 5045000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -17944000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15754000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -9043000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5009000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 272758000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2925000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 269876000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 193629000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2319000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3724000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 255526000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2378000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121963786, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 219808000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -3.556788899900892, "free_cash_flow": -14052000.0, "free_cash_flow_margin": -2.7853320118929634, "capex_intensity": 0.9928642220019822, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.7381565906838454, "current_ratio": 107.45416316232128, "cash_runway_years": 21.412031405507022, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1963685, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001963685.json", "sha256": "03dfd82b8b205f02e1a54001cc66ef0f310543847cd3acc687f58bc05b1d492b", "retrieved_at": "2026-10-17T22:52:11.782310+00:00", "raw_path": "data/raw/03dfd82b8b205f02e1a54001cc66ef0f310543847cd3acc687f58bc05b1d492b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "eps": { "value": -0.13, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5045000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15754000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121963786, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9043000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-01-20", "accession": "0001213900-26-005343", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390026005343/0001213900-26-005343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2025-01-14", "accession": "0001213900-25-003458", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390025003458/0001213900-25-003458-index.html", "eps": { "value": -0.12, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2025-01-14", "accession": "0001213900-25-003458", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390025003458/0001213900-25-003458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4240000, "tag": "Revenues", "start": "2023-10-01", "end": "2024-09-30", "filed": "2025-01-14", "accession": "0001213900-25-003458", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390025003458/0001213900-25-003458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8140000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2025-01-14", "accession": "0001213900-25-003458", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390025003458/0001213900-25-003458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69953723, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2025-01-14", "accession": "0001213900-25-003458", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390025003458/0001213900-25-003458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5060000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2025-01-14", "accession": "0001213900-25-003458", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390025003458/0001213900-25-003458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2024-01-11", "accession": "0001213900-24-003044", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390024003044/0001213900-24-003044-index.html", "eps": { "value": -0.01, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-01-11", "accession": "0001213900-24-003044", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390024003044/0001213900-24-003044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8759000, "tag": "Revenues", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-01-11", "accession": "0001213900-24-003044", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390024003044/0001213900-24-003044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -339000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-01-11", "accession": "0001213900-24-003044", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390024003044/0001213900-24-003044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62166846, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-01-11", "accession": "0001213900-24-003044", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390024003044/0001213900-24-003044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2909000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-01-11", "accession": "0001213900-24-003044", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390024003044/0001213900-24-003044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2024-01-11", "accession": "0001213900-24-003044", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390024003044/0001213900-24-003044-index.html", "eps": { "value": -0.01, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2024-01-11", "accession": "0001213900-24-003044", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390024003044/0001213900-24-003044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6049000, "tag": "Revenues", "start": "2021-10-01", "end": "2022-09-30", "filed": "2024-01-11", "accession": "0001213900-24-003044", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390024003044/0001213900-24-003044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -507000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2024-01-11", "accession": "0001213900-24-003044", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390024003044/0001213900-24-003044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2024-01-11", "accession": "0001213900-24-003044", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390024003044/0001213900-24-003044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2646000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2024-01-11", "accession": "0001213900-24-003044", "source_url": "https://www.sec.gov/Archives/edgar/data/1963685/000121390024003044/0001213900-24-003044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NATH", "source_ticker": "NATH", "name": "NATHANS FAMOUS INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 101.88, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 162063000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 30102000, "tag": "OperatingIncomeLoss", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20020000, "tag": "NetIncomeLoss", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18234000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 370000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 53651000, "tag": "Assets", "start": null, "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 67874000, "tag": "Liabilities", "start": null, "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -14223000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 24404000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 45743000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2400000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 925000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1132000, "tag": "ShareBasedCompensation", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 47120000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 18902000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4124000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 2400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 41200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.18574258158864146, "free_cash_flow": 17864000.0, "free_cash_flow_margin": 0.11022873820674677, "capex_intensity": 0.002283062759544128, "cfo_to_positive_net_income": 0.9107892107892108, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0069849379562269, "current_ratio": 2.492857898635065, "cash_runway_years": null, "near_term_maturity_to_cash": 0.09834453368300279 }, "observation_status": "sec-xbrl-unreviewed", "cik": 69733, "fiscal_year": "2026", "fiscal_end": "2026-03-29", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2400000.0, 2400000.0, 2400000.0, 41200000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000069733.json", "sha256": "06f0894138783a61efe2b56f4adff2427f21fb667c5e9a61dd67eef54ad74aa5", "retrieved_at": "2026-10-17T22:52:12.498034+00:00", "raw_path": "data/raw/06f0894138783a61efe2b56f4adff2427f21fb667c5e9a61dd67eef54ad74aa5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "earnings": { "annual_history": [ { "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "eps": { "value": 4.85, "tag": "EarningsPerShareDiluted", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 162063000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20020000, "tag": "NetIncomeLoss", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4124000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18234000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-03-31", "end": "2026-03-29", "filed": "2026-06-09", "accession": "0001437749-26-019923", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774926019923/0001437749-26-019923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-30", "filed": "2025-06-10", "accession": "0001437749-25-019916", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774925019916/0001437749-25-019916-index.html", "eps": { "value": 5.87, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-30", "filed": "2025-06-10", "accession": "0001437749-25-019916", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774925019916/0001437749-25-019916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 148182000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-30", "filed": "2025-06-10", "accession": "0001437749-25-019916", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774925019916/0001437749-25-019916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24026000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-30", "filed": "2025-06-10", "accession": "0001437749-25-019916", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774925019916/0001437749-25-019916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4095000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-30", "filed": "2025-06-10", "accession": "0001437749-25-019916", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774925019916/0001437749-25-019916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25240000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-30", "filed": "2025-06-10", "accession": "0001437749-25-019916", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774925019916/0001437749-25-019916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-06-12", "accession": "0001437749-24-020013", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774924020013/0001437749-24-020013-index.html", "eps": { "value": 4.8, "tag": "EarningsPerShareDiluted", "start": "2023-03-27", "end": "2024-03-31", "filed": "2024-06-12", "accession": "0001437749-24-020013", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774924020013/0001437749-24-020013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 138610000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-03-27", "end": "2024-03-31", "filed": "2024-06-12", "accession": "0001437749-24-020013", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774924020013/0001437749-24-020013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19616000, "tag": "NetIncomeLoss", "start": "2023-03-27", "end": "2024-03-31", "filed": "2024-06-12", "accession": "0001437749-24-020013", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774924020013/0001437749-24-020013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4087000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-03-27", "end": "2024-03-31", "filed": "2024-06-12", "accession": "0001437749-24-020013", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774924020013/0001437749-24-020013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20002000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-03-27", "end": "2024-03-31", "filed": "2024-06-12", "accession": "0001437749-24-020013", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774924020013/0001437749-24-020013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-26", "filed": "2023-06-08", "accession": "0001437749-23-016924", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774923016924/0001437749-23-016924-index.html", "eps": { "value": 4.8, "tag": "EarningsPerShareDiluted", "start": "2022-03-28", "end": "2023-03-26", "filed": "2023-06-08", "accession": "0001437749-23-016924", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774923016924/0001437749-23-016924-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 130785000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-03-28", "end": "2023-03-26", "filed": "2023-06-08", "accession": "0001437749-23-016924", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774923016924/0001437749-23-016924-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19623000, "tag": "NetIncomeLoss", "start": "2022-03-28", "end": "2023-03-26", "filed": "2023-06-08", "accession": "0001437749-23-016924", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774923016924/0001437749-23-016924-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4090000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-03-28", "end": "2023-03-26", "filed": "2023-06-08", "accession": "0001437749-23-016924", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774923016924/0001437749-23-016924-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19837000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-03-28", "end": "2023-03-26", "filed": "2023-06-08", "accession": "0001437749-23-016924", "source_url": "https://www.sec.gov/Archives/edgar/data/69733/000143774923016924/0001437749-23-016924-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RNGR", "source_ticker": "RNGR", "name": "RANGER ENERGY SERVICES INC CLASS A", "group": "Energy", "weight_percent": 0.01, "holding_price": 14.44, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 546900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 15400000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 69000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 26100000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 419300000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 119200000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 300100000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 10300000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 46300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6500000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 121200000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 69200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22675249, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 12200000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02815871274456025, "free_cash_flow": 42900000.0, "free_cash_flow_margin": 0.0784421283598464, "capex_intensity": 0.047723532638507954, "cfo_to_positive_net_income": 5.609756097560975, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011885170963613093, "current_ratio": 1.7514450867052023, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1699039, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001699039.json", "sha256": "e55fd1b357f8517788e7472d498d19e09f8ed608697ff1043077f13bef731d95", "retrieved_at": "2026-10-17T22:52:12.743976+00:00", "raw_path": "data/raw/e55fd1b357f8517788e7472d498d19e09f8ed608697ff1043077f13bef731d95.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "eps": { "value": 0.54, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 546900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22675249, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 69000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015248", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000162828026015248/0001628280-26-015248-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001699039-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903925000015/0001699039-25-000015-index.html", "eps": { "value": 0.81, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001699039-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903925000015/0001699039-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 571100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001699039-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903925000015/0001699039-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18400000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001699039-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903925000015/0001699039-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22852632, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001699039-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903925000015/0001699039-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 84500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001699039-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903925000015/0001699039-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001699039-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903924000025/0001699039-24-000025-index.html", "eps": { "value": 0.95, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001699039-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903924000025/0001699039-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 636600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001699039-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903924000025/0001699039-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23800000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001699039-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903924000025/0001699039-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24991494, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001699039-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903924000025/0001699039-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001699039-24-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903924000025/0001699039-24-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001699039-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903923000016/0001699039-23-000016-index.html", "eps": { "value": 0.65, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001699039-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903923000016/0001699039-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 608500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001699039-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903923000016/0001699039-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001699039-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903923000016/0001699039-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23370598, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001699039-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903923000016/0001699039-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001699039-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1699039/000169903923000016/0001699039-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CMRC", "source_ticker": "CMRC", "name": "BIGCOMMERCE HOLDINGS SERIES", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 3.56, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 342349000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -16217000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19342000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 25491000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 308791000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 269437000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 39354000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 44258000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 10027000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 23579000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 214362000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 108186000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80296000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 4060000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 150000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.04736978930857108, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -1.6173332003590306, "share_based_compensation_to_revenue": 0.06887416057882453, "current_ratio": 1.9814208862514557, "cash_runway_years": null, "near_term_maturity_to_cash": 0.09173482760178951 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1626450, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4060000.0, 0.0, 150000000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001626450.json", "sha256": "93802537bfe4c4ce9d69459c8fd293c3ed6166396cb6f560a72ece7665b0d190", "retrieved_at": "2026-10-17T22:52:13.279713+00:00", "raw_path": "data/raw/93802537bfe4c4ce9d69459c8fd293c3ed6166396cb6f560a72ece7665b0d190.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 342349000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19342000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80296000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25491000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001193125-26-085687", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000119312526085687/0001193125-26-085687-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029211", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017025029211/0000950170-25-029211-index.html", "eps": { "value": -0.35, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029211", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017025029211/0000950170-25-029211-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 332927000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029211", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017025029211/0000950170-25-029211-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27030000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029211", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017025029211/0000950170-25-029211-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029211", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017025029211/0000950170-25-029211-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26254000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029211", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017025029211/0000950170-25-029211-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022864", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017024022864/0000950170-24-022864-index.html", "eps": { "value": -0.86, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022864", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017024022864/0000950170-24-022864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 309394000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022864", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017024022864/0000950170-24-022864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -64671000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022864", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017024022864/0000950170-24-022864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75143000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022864", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017024022864/0000950170-24-022864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24243000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022864", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017024022864/0000950170-24-022864-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005598", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017023005598/0000950170-23-005598-index.html", "eps": { "value": -1.91, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005598", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017023005598/0000950170-23-005598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 279075000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005598", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017023005598/0000950170-23-005598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -139919000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005598", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017023005598/0000950170-23-005598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73226000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005598", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017023005598/0000950170-23-005598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -89357000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005598", "source_url": "https://www.sec.gov/Archives/edgar/data/1626450/000095017023005598/0000950170-23-005598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PESI", "source_ticker": "PESI", "name": "PERMA FIX ENVIRONMENTAL SERVICES I", "group": "Industrials", "weight_percent": 0.01, "holding_price": 13.29, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 61674000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -11735000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13784000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -10752000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4708000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 88034000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 37895000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 50139000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1310000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 562000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 461000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1759000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 818000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 36371000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 22568000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18464000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 648000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 924000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 51000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 49000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 14000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.19027467003923856, "free_cash_flow": -15460000.0, "free_cash_flow_margin": -0.25067289295327044, "capex_intensity": 0.07633686804812401, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -25.455531453362255, "share_based_compensation_to_revenue": 0.013263287609041087, "current_ratio": 1.6116182204891882, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 891532, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 648000.0, 924000.0, 51000.0, 49000.0, 14000.0 ], "thereafter": 300000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000891532.json", "sha256": "93fb6636da992f1c48c316913107675069cf710d26f5f9fab8e39536fa99cc81", "retrieved_at": "2026-10-17T22:52:13.551146+00:00", "raw_path": "data/raw/93fb6636da992f1c48c316913107675069cf710d26f5f9fab8e39536fa99cc81.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "eps": { "value": -0.75, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 61674000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13784000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18464000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10752000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012314", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315226012314/0001493152-26-012314-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001493152-25-010161", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315225010161/0001493152-25-010161-index.html", "eps": { "value": -1.33, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001493152-25-010161", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315225010161/0001493152-25-010161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 59117000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001493152-25-010161", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315225010161/0001493152-25-010161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19979000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001493152-25-010161", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315225010161/0001493152-25-010161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15072000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001493152-25-010161", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315225010161/0001493152-25-010161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14743000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001493152-25-010161", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315225010161/0001493152-25-010161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001493152-24-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315224009805/0001493152-24-009805-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001493152-24-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315224009805/0001493152-24-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 89735000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001493152-24-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315224009805/0001493152-24-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 485000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001493152-24-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315224009805/0001493152-24-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13739000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001493152-24-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315224009805/0001493152-24-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6148000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001493152-24-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315224009805/0001493152-24-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001493152-23-008673", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315223008673/0001493152-23-008673-index.html", "eps": { "value": -0.29, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001493152-23-008673", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315223008673/0001493152-23-008673-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 70599000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001493152-23-008673", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315223008673/0001493152-23-008673-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3816000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001493152-23-008673", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315223008673/0001493152-23-008673-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13280000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001493152-23-008673", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315223008673/0001493152-23-008673-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -553000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001493152-23-008673", "source_url": "https://www.sec.gov/Archives/edgar/data/891532/000149315223008673/0001493152-23-008673-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BRBS", "source_ticker": "BRBS", "name": "BLUE RIDGE BANKSHARES INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 3.95, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "net_income": { "value": 10709000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104410", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000119312526104410/0001193125-26-104410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 13625000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104410", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000119312526104410/0001193125-26-104410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1679000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104410", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000119312526104410/0001193125-26-104410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2432589000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104410", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000119312526104410/0001193125-26-104410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2108898000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104410", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000119312526104410/0001193125-26-104410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97257876, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104410", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000119312526104410/0001193125-26-104410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 842717, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000842717.json", "sha256": "d8ca4173ee48ef6d6769d09c92581a3d486789b84d22e8d2c87c095da4d1e203", "retrieved_at": "2026-10-17T22:52:13.672166+00:00", "raw_path": "data/raw/d8ca4173ee48ef6d6769d09c92581a3d486789b84d22e8d2c87c095da4d1e203.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/842717/000119312526104410/0001193125-26-104410-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104410", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000119312526104410/0001193125-26-104410-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104410", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000119312526104410/0001193125-26-104410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 10709000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104410", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000119312526104410/0001193125-26-104410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97257876, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104410", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000119312526104410/0001193125-26-104410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13625000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104410", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000119312526104410/0001193125-26-104410-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036301", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000095017025036301/0000950170-25-036301-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036301", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000095017025036301/0000950170-25-036301-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -15385000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036301", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000095017025036301/0000950170-25-036301-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49123861, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036301", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000095017025036301/0000950170-25-036301-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -6310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036301", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000095017025036301/0000950170-25-036301-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032267", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000095017024032267/0000950170-24-032267-index.html", "eps": { "value": -2.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032267", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000095017024032267/0000950170-24-032267-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -51773000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032267", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000095017024032267/0000950170-24-032267-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18939471, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032267", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000095017024032267/0000950170-24-032267-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44056000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032267", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000095017024032267/0000950170-24-032267-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007265", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000095017023007265/0000950170-23-007265-index.html", "eps": { "value": 1.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007265", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000095017023007265/0000950170-23-007265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 27913000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007265", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000095017023007265/0000950170-23-007265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18824618, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007265", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000095017023007265/0000950170-23-007265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 93931000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007265", "source_url": "https://www.sec.gov/Archives/edgar/data/842717/000095017023007265/0000950170-23-007265-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EROC", "source_ticker": "EROC", "name": "EROCK INC CLASS A", "group": "Industrials", "weight_percent": 0.01, "holding_price": 9.95, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "ATNI", "source_ticker": "ATNI", "name": "ATN INTERNATIONAL INC", "group": "Communication", "weight_percent": 0.01, "holding_price": 25.86, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 667142000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 28434000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14906000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 133935000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 90022000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1673254000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1032454000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 444292000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 102491000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 549321000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 15846000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 132976000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8543000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 327876000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 263099000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15218000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.04262061150399765, "free_cash_flow": 43913000.0, "free_cash_flow_margin": 0.06582256850865333, "capex_intensity": 0.13493679006868103, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012805369771353025, "current_ratio": 1.2462077012835473, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 879585, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000879585.json", "sha256": "d90dc0d6eada83e85e7c77f85c7d6e853a2f495d5faf91f73062473719943aa0", "retrieved_at": "2026-10-17T22:52:14.451972+00:00", "raw_path": "data/raw/d90dc0d6eada83e85e7c77f85c7d6e853a2f495d5faf91f73062473719943aa0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "eps": { "value": -1.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 667142000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14906000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15218000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 133935000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028515", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000110465926028515/0001104659-26-028515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003128", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000155837025003128/0001558370-25-003128-index.html", "eps": { "value": -2.1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003128", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000155837025003128/0001558370-25-003128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 673997000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003128", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000155837025003128/0001558370-25-003128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 15229000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003128", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000155837025003128/0001558370-25-003128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 127916000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003128", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000155837025003128/0001558370-25-003128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003375", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000155837024003375/0001558370-24-003375-index.html", "eps": { "value": -1.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003375", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000155837024003375/0001558370-24-003375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 709880000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003375", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000155837024003375/0001558370-24-003375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 15595000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003375", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000155837024003375/0001558370-24-003375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111632000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003375", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000155837024003375/0001558370-24-003375-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003851", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000155837023003851/0001558370-23-003851-index.html", "eps": { "value": -0.67, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003851", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000155837023003851/0001558370-23-003851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 725745000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003851", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000155837023003851/0001558370-23-003851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 15751000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003851", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000155837023003851/0001558370-23-003851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102912000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003851", "source_url": "https://www.sec.gov/Archives/edgar/data/879585/000155837023003851/0001558370-23-003851-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HTZ", "source_ticker": "HTZ", "name": "HERTZ GLOBAL HLDGS INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 1.83, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 8504000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -747000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1625000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 22311000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 22770000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -459000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 565000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 322000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 3185000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4760000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3946000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3459000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1389000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 464000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 5.6371681415929205 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1657853, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 3185000000.0, 4760000000.0, 3946000000.0, 3459000000.0, 1389000000.0 ], "thereafter": 464000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001657853.json", "sha256": "55e58c385f14407a31e40ff71d3b850f04f33c8cbb92fb426226c58cd53e83d8", "retrieved_at": "2026-10-17T22:52:14.429393+00:00", "raw_path": "data/raw/55e58c385f14407a31e40ff71d3b850f04f33c8cbb92fb426226c58cd53e83d8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "eps": { "value": -2.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8504000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -747000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 322000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1625000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001657853-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785326000008/0001657853-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001657853-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785325000015/0001657853-25-000015-index.html", "eps": { "value": -9.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001657853-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785325000015/0001657853-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9049000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001657853-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785325000015/0001657853-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2862000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001657853-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785325000015/0001657853-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 306000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001657853-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785325000015/0001657853-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2224000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001657853-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785325000015/0001657853-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001657853-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785324000022/0001657853-24-000022-index.html", "eps": { "value": 1.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001657853-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785324000022/0001657853-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9371000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001657853-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785324000022/0001657853-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 616000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001657853-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785324000022/0001657853-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 326000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001657853-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785324000022/0001657853-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2474000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-12", "accession": "0001657853-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785324000022/0001657853-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001657853-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785323000039/0001657853-23-000039-index.html", "eps": { "value": 3.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001657853-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785323000039/0001657853-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8685000000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001657853-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785323000039/0001657853-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2059000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001657853-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785323000039/0001657853-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 403000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001657853-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785323000039/0001657853-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2538000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-07", "accession": "0001657853-23-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1657853/000165785323000039/0001657853-23-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INFU", "source_ticker": "INFU", "name": "INFUSYSTEM HOLDINGS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 13.92, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 143436000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 11920000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6627000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 24408000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 560000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 100560000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 43234000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 57326000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 3186000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 19625000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4363000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 36336000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 20182000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21097323, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 9869000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 20000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08310326556791879, "free_cash_flow": 23848000.0, "free_cash_flow_margin": 0.16626230513957443, "capex_intensity": 0.0039041802615800776, "cfo_to_positive_net_income": 3.6831145314622002, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03041774728798907, "current_ratio": 1.8004162124665544, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1337013, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 0.0, 20000000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001337013.json", "sha256": "4725d57c0e2030e9aac627f155145b2494f8e9d2717d8b4ccee0c4a7f97a07fe", "retrieved_at": "2026-10-17T22:52:14.888469+00:00", "raw_path": "data/raw/4725d57c0e2030e9aac627f155145b2494f8e9d2717d8b4ccee0c4a7f97a07fe.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 143436000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6627000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21097323, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24408000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012804", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828026012804/0001628280-26-012804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012095", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828025012095/0001628280-25-012095-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012095", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828025012095/0001628280-25-012095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 134861000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012095", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828025012095/0001628280-25-012095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2345000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012095", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828025012095/0001628280-25-012095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21707151, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012095", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828025012095/0001628280-25-012095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20459000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012095", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828025012095/0001628280-25-012095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-10", "accession": "0001628280-24-015511", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828024015511/0001628280-24-015511-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-10", "accession": "0001628280-24-015511", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828024015511/0001628280-24-015511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 125785000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-10", "accession": "0001628280-24-015511", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828024015511/0001628280-24-015511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 872000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-10", "accession": "0001628280-24-015511", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828024015511/0001628280-24-015511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21646079, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-10", "accession": "0001628280-24-015511", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828024015511/0001628280-24-015511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11223000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-10", "accession": "0001628280-24-015511", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828024015511/0001628280-24-015511-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008290", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828023008290/0001628280-23-008290-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008290", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828023008290/0001628280-23-008290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 109914000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008290", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828023008290/0001628280-23-008290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008290", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828023008290/0001628280-23-008290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21547306, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008290", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828023008290/0001628280-23-008290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17517000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008290", "source_url": "https://www.sec.gov/Archives/edgar/data/1337013/000162828023008290/0001628280-23-008290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SSMR", "source_ticker": "SSMR", "name": "SUNSHINE SILVER MINING AND REFININ", "group": "Materials", "weight_percent": 0.01, "holding_price": 12.06, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "BSVN", "source_ticker": "BSVN", "name": "BANK7 CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 55.49, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 43069000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001140361-26-009657", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036126009657/0001140361-26-009657-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 46136000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001140361-26-009657", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036126009657/0001140361-26-009657-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4740000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001140361-26-009657", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036126009657/0001140361-26-009657-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1963640000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001140361-26-009657", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036126009657/0001140361-26-009657-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1712645000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001140361-26-009657", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036126009657/0001140361-26-009657-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 250995000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001140361-26-009657", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036126009657/0001140361-26-009657-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3062000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001140361-26-009657", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036126009657/0001140361-26-009657-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9574190, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001140361-26-009657", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036126009657/0001140361-26-009657-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001140361-26-009657", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036126009657/0001140361-26-009657-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1746129, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001746129.json", "sha256": "e1702bb3635769cb5ecd6b9194b3bab9973e4b835a1341c0e28a50f68a9025ea", "retrieved_at": "2026-10-17T22:52:15.514706+00:00", "raw_path": "data/raw/e1702bb3635769cb5ecd6b9194b3bab9973e4b835a1341c0e28a50f68a9025ea.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036126009657/0001140361-26-009657-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001140361-26-009657", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036126009657/0001140361-26-009657-index.html", "eps": { "value": 4.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001140361-26-009657", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036126009657/0001140361-26-009657-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 43069000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001140361-26-009657", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036126009657/0001140361-26-009657-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9574190, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001140361-26-009657", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036126009657/0001140361-26-009657-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46136000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001140361-26-009657", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036126009657/0001140361-26-009657-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001140361-25-008438", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036125008438/0001140361-25-008438-index.html", "eps": { "value": 4.84, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001140361-25-008438", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036125008438/0001140361-25-008438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 45698000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001140361-25-008438", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036125008438/0001140361-25-008438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9447751, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001140361-25-008438", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036125008438/0001140361-25-008438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55046000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001140361-25-008438", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036125008438/0001140361-25-008438-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001140361-24-014984", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036124014984/0001140361-24-014984-index.html", "eps": { "value": 3.05, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001140361-24-014984", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036124014984/0001140361-24-014984-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 28275000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001140361-24-014984", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036124014984/0001140361-24-014984-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9264307, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001140361-24-014984", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036124014984/0001140361-24-014984-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49125000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001140361-24-014984", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036124014984/0001140361-24-014984-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001140361-23-013727", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036123013727/0001140361-23-013727-index.html", "eps": { "value": 3.22, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001140361-23-013727", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036123013727/0001140361-23-013727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 29638000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001140361-23-013727", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036123013727/0001140361-23-013727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9204716, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001140361-23-013727", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036123013727/0001140361-23-013727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39714000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001140361-23-013727", "source_url": "https://www.sec.gov/Archives/edgar/data/1746129/000114036123013727/0001140361-23-013727-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JOUT", "source_ticker": "JOUT", "name": "JOHNSON OUTDOORS INC CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 43.41, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 592415000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -16191000, "tag": "OperatingIncomeLoss", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34294000, "tag": "NetIncomeLoss", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 56206000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 604103000, "tag": "Assets", "start": null, "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 185684000, "tag": "Liabilities", "start": null, "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 418419000, "tag": "StockholdersEquity", "start": null, "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 176399000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1495000, "tag": "ShareBasedCompensation", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 408788000, "tag": "AssetsCurrent", "start": null, "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 104640000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10264000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 120000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 121000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.027330503110150825, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0025235687820193615, "current_ratio": 3.906613149847095, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 788329, "fiscal_year": "2025", "fiscal_end": "2025-10-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000788329.json", "sha256": "aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e", "retrieved_at": "2026-10-17T22:52:15.921353+00:00", "raw_path": "data/raw/aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "earnings": { "annual_history": [ { "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "eps": null, "revenue": { "value": 592415000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34294000, "tag": "NetIncomeLoss", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10264000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56206000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-28", "end": "2025-10-03", "filed": "2025-12-12", "accession": "0001140361-25-045348", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036125045348/0001140361-25-045348-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-27", "filed": "2024-12-11", "accession": "0001140361-24-049014", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036124049014/0001140361-24-049014-index.html", "eps": null, "revenue": { "value": 592846000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-09-30", "end": "2024-09-27", "filed": "2024-12-11", "accession": "0001140361-24-049014", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036124049014/0001140361-24-049014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26533000, "tag": "NetIncomeLoss", "start": "2023-09-30", "end": "2024-09-27", "filed": "2024-12-11", "accession": "0001140361-24-049014", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036124049014/0001140361-24-049014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10221000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-09-30", "end": "2024-09-27", "filed": "2024-12-11", "accession": "0001140361-24-049014", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036124049014/0001140361-24-049014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40984000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-09-30", "end": "2024-09-27", "filed": "2024-12-11", "accession": "0001140361-24-049014", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036124049014/0001140361-24-049014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-29", "filed": "2023-12-08", "accession": "0001140361-23-056923", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036123056923/0001140361-23-056923-index.html", "eps": null, "revenue": { "value": 663844000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-29", "filed": "2023-12-08", "accession": "0001140361-23-056923", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036123056923/0001140361-23-056923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19534000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-29", "filed": "2023-12-08", "accession": "0001140361-23-056923", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036123056923/0001140361-23-056923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10195000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-29", "filed": "2023-12-08", "accession": "0001140361-23-056923", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036123056923/0001140361-23-056923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41713000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-29", "filed": "2023-12-08", "accession": "0001140361-23-056923", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036123056923/0001140361-23-056923-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-09", "accession": "0001140361-22-045097", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036122045097/0001140361-22-045097-index.html", "eps": null, "revenue": { "value": 743355000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-10-02", "end": "2022-09-30", "filed": "2022-12-09", "accession": "0001140361-22-045097", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036122045097/0001140361-22-045097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 44491000, "tag": "NetIncomeLoss", "start": "2021-10-02", "end": "2022-09-30", "filed": "2022-12-09", "accession": "0001140361-22-045097", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036122045097/0001140361-22-045097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10151000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-02", "end": "2022-09-30", "filed": "2022-12-09", "accession": "0001140361-22-045097", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036122045097/0001140361-22-045097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -62144000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-02", "end": "2022-09-30", "filed": "2022-12-09", "accession": "0001140361-22-045097", "source_url": "https://www.sec.gov/Archives/edgar/data/788329/000114036122045097/0001140361-22-045097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PANL", "source_ticker": "PANL", "name": "PANGAEA LOGISTICS SOLUTIONS", "group": "Industrials", "weight_percent": 0.01, "holding_price": 7.87, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 632041000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 40944000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19369000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 53726000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 928096000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 429333000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 103054000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 97157000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 42475000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4111000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 215776000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 128034000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64703473, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 22402000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 50544000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 14500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 42112000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06478060758716603, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.7738138262171512, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006504324877658253, "current_ratio": 1.6853023415655217, "cash_runway_years": null, "near_term_maturity_to_cash": 0.21738117879946436 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1606909, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 22402000.0, 50544000.0, 14500000.0, 42112000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001606909.json", "sha256": "e653912afaa2d95d2877d6b8acafc9acaf617dd5fe103d80d0c4808601c34745", "retrieved_at": "2026-10-17T22:52:16.123183+00:00", "raw_path": "data/raw/e653912afaa2d95d2877d6b8acafc9acaf617dd5fe103d80d0c4808601c34745.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "eps": { "value": 0.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 632041000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19369000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64703473, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 53726000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001606909-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690926000010/0001606909-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001606909-25-000097", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690925000097/0001606909-25-000097-index.html", "eps": { "value": 0.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001606909-25-000097", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690925000097/0001606909-25-000097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 536536246, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001606909-25-000097", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690925000097/0001606909-25-000097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28903383, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001606909-25-000097", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690925000097/0001606909-25-000097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46046044, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001606909-25-000097", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690925000097/0001606909-25-000097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65691393, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001606909-25-000097", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690925000097/0001606909-25-000097-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001606909-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690924000043/0001606909-24-000043-index.html", "eps": { "value": 0.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001606909-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690924000043/0001606909-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 499267834, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001606909-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690924000043/0001606909-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26323300, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001606909-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690924000043/0001606909-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45475453, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001606909-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690924000043/0001606909-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 53787277, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001606909-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690924000043/0001606909-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001606909-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690923000045/0001606909-23-000045-index.html", "eps": { "value": 1.76, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001606909-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690923000045/0001606909-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 699706906, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001606909-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690923000045/0001606909-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 79491413, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001606909-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690923000045/0001606909-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45059587, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001606909-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690923000045/0001606909-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 134801400, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001606909-23-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1606909/000160690923000045/0001606909-23-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HBB", "source_ticker": "HBB", "name": "HAMILTON BEACH BRANDS HOLDING COMP", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 34.31, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 606852000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 36579000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26455000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 13813000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2777000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 397624000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 214779000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 182845000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 47313000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5887000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4131000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 304733000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 123233000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13571000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 8987000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06027664076249234, "free_cash_flow": 11036000.0, "free_cash_flow_margin": 0.01818565317408528, "capex_intensity": 0.0045760745618371535, "cfo_to_positive_net_income": 0.5221319221319222, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006807261078483716, "current_ratio": 2.47281978041596, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1709164, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001709164.json", "sha256": "b977e7960bb09f13ba6f52d4f470159a9296fac838750aabca9910b65ee95900", "retrieved_at": "2026-10-17T22:52:16.473050+00:00", "raw_path": "data/raw/b977e7960bb09f13ba6f52d4f470159a9296fac838750aabca9910b65ee95900.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "eps": { "value": 1.95, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 606852000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26455000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13571000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13813000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001709164-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916426000037/0001709164-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001709164-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916425000008/0001709164-25-000008-index.html", "eps": { "value": 2.2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001709164-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916425000008/0001709164-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 654693000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001709164-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916425000008/0001709164-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30759000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001709164-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916425000008/0001709164-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13963000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001709164-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916425000008/0001709164-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65415000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001709164-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916425000008/0001709164-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001709164-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916424000011/0001709164-24-000011-index.html", "eps": { "value": 1.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001709164-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916424000011/0001709164-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 625625000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001709164-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916424000011/0001709164-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25242000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001709164-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916424000011/0001709164-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14060000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001709164-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916424000011/0001709164-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88636000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001709164-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916424000011/0001709164-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001709164-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916423000015/0001709164-23-000015-index.html", "eps": { "value": 1.81, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001709164-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916423000015/0001709164-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 640949000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001709164-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916423000015/0001709164-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25267000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001709164-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916423000015/0001709164-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13996000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001709164-23-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1709164/000170916423000015/0001709164-23-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MYFW", "source_ticker": "MYFW", "name": "FIRST WESTERN FINANCIAL INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 29.46, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 96914000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13188000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -1799000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3970000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3154981000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2889421000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 265560000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2636000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2173000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9830133, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 784000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1327607, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001327607.json", "sha256": "ea2458b7fea1fcb1df9eae2627b5b0a47f88767c64e010624ad61cdb69127ae5", "retrieved_at": "2026-10-17T22:52:16.623265+00:00", "raw_path": "data/raw/ea2458b7fea1fcb1df9eae2627b5b0a47f88767c64e010624ad61cdb69127ae5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "eps": { "value": 1.34, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 96914000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13188000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9830133, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1799000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001628280-26-012825", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000162828026012825/0001628280-26-012825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001327607-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760725000020/0001327607-25-000020-index.html", "eps": { "value": 0.87, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001327607-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760725000020/0001327607-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 90071000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001327607-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760725000020/0001327607-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8473000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001327607-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760725000020/0001327607-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9755804, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001327607-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760725000020/0001327607-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -544000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001327607-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760725000020/0001327607-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001327607-24-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760724000058/0001327607-24-000058-index.html", "eps": { "value": 0.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001327607-24-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760724000058/0001327607-24-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 82698000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001327607-24-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760724000058/0001327607-24-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5225000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001327607-24-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760724000058/0001327607-24-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9725910, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001327607-24-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760724000058/0001327607-24-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21880000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001327607-24-000058", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760724000058/0001327607-24-000058-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001327607-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760723000023/0001327607-23-000023-index.html", "eps": { "value": 2.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001327607-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760723000023/0001327607-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 107934000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001327607-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760723000023/0001327607-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21698000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001327607-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760723000023/0001327607-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9713623, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001327607-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760723000023/0001327607-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48278000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001327607-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1327607/000132760723000023/0001327607-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BOC", "source_ticker": "BOC", "name": "BOSTON OMAHA CORP CLASS A", "group": "Communication", "weight_percent": 0.01, "holding_price": 12.73, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 114376348, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -3928147, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12427540, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 17857490, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 27898145, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 713072289, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 177000323, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 516135787, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 28624064, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 46384986, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2386624, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 118935064, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 60173164, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31413667, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 525256, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.03434404987296849, "free_cash_flow": -10040655.0, "free_cash_flow_margin": -0.08778611291208563, "capex_intensity": 0.24391533291480857, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.9765466213476826, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1494582, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001494582.json", "sha256": "be943bd311b4c8887d8a9ae75089ccf750ccc13f5087ba513eb35f6663869331", "retrieved_at": "2026-10-17T22:52:17.879758+00:00", "raw_path": "data/raw/be943bd311b4c8887d8a9ae75089ccf750ccc13f5087ba513eb35f6663869331.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "eps": { "value": -0.4, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 114376348, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12427540, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31413667, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17857490, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001437749-26-010341", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774926010341/0001437749-26-010341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001437749-25-009715", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774925009715/0001437749-25-009715-index.html", "eps": { "value": -0.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001437749-25-009715", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774925009715/0001437749-25-009715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 108274901, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001437749-25-009715", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774925009715/0001437749-25-009715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1292450, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001437749-25-009715", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774925009715/0001437749-25-009715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31496857, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001437749-25-009715", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774925009715/0001437749-25-009715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21241580, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001437749-25-009715", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774925009715/0001437749-25-009715-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009605", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774924009605/0001437749-24-009605-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009605", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774924009605/0001437749-24-009605-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 96253736, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009605", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774924009605/0001437749-24-009605-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7004009, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009605", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774924009605/0001437749-24-009605-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31092850, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009605", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774924009605/0001437749-24-009605-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16059125, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009605", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774924009605/0001437749-24-009605-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007868", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774923007868/0001437749-23-007868-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007868", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774923007868/0001437749-23-007868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 81234194, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007868", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774923007868/0001437749-23-007868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7139548, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007868", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774923007868/0001437749-23-007868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29766247, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007868", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774923007868/0001437749-23-007868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5165165, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007868", "source_url": "https://www.sec.gov/Archives/edgar/data/1494582/000143774923007868/0001437749-23-007868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LILA", "source_ticker": "LILA", "name": "LIBERTY LATIN AMERICA CLASS A", "group": "Communication", "weight_percent": 0.01, "holding_price": 8.25, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4442200000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 108200000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -611200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 805900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 12225900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11162400000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 555600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 783900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 904900000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 54400000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 2246200000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1977900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 199500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.024357300436720544, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012246184323083158, "current_ratio": 1.1356489205723241, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1712184, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001712184.json", "sha256": "facfb34cc93bf982843094e84cd55c2db31622b0be24cbc113e230087e71ca34", "retrieved_at": "2026-10-17T22:48:48.939544+00:00", "raw_path": "data/raw/facfb34cc93bf982843094e84cd55c2db31622b0be24cbc113e230087e71ca34.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "eps": { "value": -3.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4442200000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -611200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 199500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 805900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001712184-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218426000023/0001712184-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001712184-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218425000031/0001712184-25-000031-index.html", "eps": { "value": -3.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001712184-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218425000031/0001712184-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4456900000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001712184-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218425000031/0001712184-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -657000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001712184-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218425000031/0001712184-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 198400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001712184-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218425000031/0001712184-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 756300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001712184-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218425000031/0001712184-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001712184-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218424000030/0001712184-24-000030-index.html", "eps": { "value": -0.35, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001712184-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218424000030/0001712184-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4511100000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001712184-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218424000030/0001712184-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -73600000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001712184-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218424000030/0001712184-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 210000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001712184-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218424000030/0001712184-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 897000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001712184-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218424000030/0001712184-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001712184-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218423000031/0001712184-23-000031-index.html", "eps": { "value": -0.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001712184-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218423000031/0001712184-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4815100000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001712184-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218423000031/0001712184-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -175600000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001712184-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218423000031/0001712184-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 222600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001712184-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218423000031/0001712184-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 868800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001712184-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1712184/000171218423000031/0001712184-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SERV", "source_ticker": "SERV", "name": "SERVE ROBOTICS", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 3.49, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2651000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -112769000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -101361000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -80241000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 37334000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 367751000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 17007000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 350744000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 106239000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8213000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 21252000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 241075000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 13298000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62284449, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 170773000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -42.538287438702376, "free_cash_flow": -117575000.0, "free_cash_flow_margin": -44.35118823085628, "capex_intensity": 14.08298755186722, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 8.016597510373444, "current_ratio": 18.12866596480674, "cash_runway_years": 1.3239989531536247, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1832483, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001832483.json", "sha256": "eab6f1acc777d9b232ae4d284b20a71e7f187ec8de7e383056b201e0df483018", "retrieved_at": "2026-10-17T22:52:17.133941+00:00", "raw_path": "data/raw/eab6f1acc777d9b232ae4d284b20a71e7f187ec8de7e383056b201e0df483018.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "eps": { "value": -1.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2651000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -101361000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62284449, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -80241000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001832483-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248326000010/0001832483-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001832483-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248325000010/0001832483-25-000010-index.html", "eps": { "value": -1.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001832483-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248325000010/0001832483-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1812483, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001832483-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248325000010/0001832483-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39191052, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001832483-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248325000010/0001832483-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36658834, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001832483-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248325000010/0001832483-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -21542229, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001832483-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000183248325000010/0001832483-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001213900-24-018566", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000121390024018566/0001213900-24-018566-index.html", "eps": { "value": -1.75, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001213900-24-018566", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000121390024018566/0001213900-24-018566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 207545, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001213900-24-018566", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000121390024018566/0001213900-24-018566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24813736, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001213900-24-018566", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000121390024018566/0001213900-24-018566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14204078, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001213900-24-018566", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000121390024018566/0001213900-24-018566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15970878, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001213900-24-018566", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000121390024018566/0001213900-24-018566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-025527", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000121390023025527/0001213900-23-025527-index.html", "eps": { "value": -0.01, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-025527", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000121390023025527/0001213900-23-025527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -51354, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-025527", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000121390023025527/0001213900-23-025527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-025527", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000121390023025527/0001213900-23-025527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -48854, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-025527", "source_url": "https://www.sec.gov/Archives/edgar/data/1832483/000121390023025527/0001213900-23-025527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CNDT", "source_ticker": "CNDT", "name": "CONDUENT", "group": "Industrials", "weight_percent": 0.01, "holding_price": 1.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3042000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -73000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 59000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2397000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1570000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 685000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 233000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 22000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 48000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 194000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1069000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 681000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 158422000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -132000000.0, "free_cash_flow_margin": -0.04339250493096647, "capex_intensity": 0.019395134779750165, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006245890861275477, "current_ratio": 1.5697503671071953, "cash_runway_years": 3.191780821917808, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1677703, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001677703.json", "sha256": "04cab7b898930ebacf4414f94ec831f0b2681b69b781f84322907310d265a0f2", "retrieved_at": "2026-10-17T22:52:17.830892+00:00", "raw_path": "data/raw/04cab7b898930ebacf4414f94ec831f0b2681b69b781f84322907310d265a0f2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "eps": { "value": -1.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3042000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 158422000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -73000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001677703-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770326000024/0001677703-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001677703-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770325000029/0001677703-25-000029-index.html", "eps": { "value": 2.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001677703-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770325000029/0001677703-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3356000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001677703-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770325000029/0001677703-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 426000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001677703-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770325000029/0001677703-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 191130000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001677703-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770325000029/0001677703-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0001677703-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770325000029/0001677703-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001677703-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770324000037/0001677703-24-000037-index.html", "eps": { "value": -1.41, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001677703-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770324000037/0001677703-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3722000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001677703-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770324000037/0001677703-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -296000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001677703-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770324000037/0001677703-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 89000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0001677703-24-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770324000037/0001677703-24-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001677703-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770323000011/0001677703-23-000011-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001677703-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770323000011/0001677703-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3858000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001677703-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770323000011/0001677703-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -182000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001677703-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770323000011/0001677703-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 144000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-22", "accession": "0001677703-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1677703/000167770323000011/0001677703-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ASIC", "source_ticker": "ASIC", "name": "ATEGRITY SPECIALTY INSURANCE COMPA", "group": "Financials", "weight_percent": 0.01, "holding_price": 26.87, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 424339000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74002000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 147190000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6466000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1474313000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 859454000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 614309000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 29721000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 1358000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 593000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1020000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46233822, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 121710000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 2741000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2040491, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002040491.json", "sha256": "5b66e1b7328450ce0a9405c5ba90401528346f56d381d183c1e058be2b2ed3f9", "retrieved_at": "2026-10-17T22:52:17.569840+00:00", "raw_path": "data/raw/5b66e1b7328450ce0a9405c5ba90401528346f56d381d183c1e058be2b2ed3f9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "eps": { "value": 1.58, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 424339000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74002000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46233822, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 147190000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "eps": { "value": 1.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 343834000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47090000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36647783, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 125611000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-06", "accession": "0002040491-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/2040491/000204049126000011/0002040491-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ABX", "source_ticker": "ABX", "name": "ABACUS GLOBAL MANAGEMENT INC CLASS", "group": "Financials", "weight_percent": 0.01, "holding_price": 7.92, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 235237636, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 88757367, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36525269, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -25680465, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 931443, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 902240258, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 478699328, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 38112332, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 289894592, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 115924000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 18605114, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15519382, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 69572813, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 148591221, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99230950, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 43783458, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 116390540, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 150993674, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 142875000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1814287, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 116390540.0, 1500000.0, 150993674.0, 1500000.0, 142875000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001814287.json", "sha256": "283adaeb19a3538e04841a53f2eef92a99cf8f5792c66e68810df11ee9702b07", "retrieved_at": "2026-10-17T22:52:18.291718+00:00", "raw_path": "data/raw/283adaeb19a3538e04841a53f2eef92a99cf8f5792c66e68810df11ee9702b07.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "eps": { "value": 0.36, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 235237636, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36525269, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99230950, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25680465, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017775", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000162828026017775/0001628280-26-017775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001814287-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000181428725000006/0001814287-25-000006-index.html", "eps": { "value": -0.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001814287-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000181428725000006/0001814287-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 111923786, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001814287-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000181428725000006/0001814287-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -23961050, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001814287-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000181428725000006/0001814287-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70761830, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001814287-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000181428725000006/0001814287-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -208810444, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001814287-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000181428725000006/0001814287-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001814287-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000181428724000028/0001814287-24-000028-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001814287-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000181428724000028/0001814287-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 66401451, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001814287-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000181428724000028/0001814287-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9516626, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001814287-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000181428724000028/0001814287-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57767898, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001814287-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000181428724000028/0001814287-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -64523149, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001814287-24-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000181428724000028/0001814287-24-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-18", "accession": "0001564590-23-005819", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000156459023005819/0001564590-23-005819-index.html", "eps": null, "revenue": null, "net_income": { "value": -643564, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-18", "accession": "0001564590-23-005819", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000156459023005819/0001564590-23-005819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -2602281, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-18", "accession": "0001564590-23-005819", "source_url": "https://www.sec.gov/Archives/edgar/data/1814287/000156459023005819/0001564590-23-005819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OVLY", "source_ticker": "OVLY", "name": "OAK VALLEY BANCORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 33.55, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 23913000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009757", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774926009757/0001437749-26-009757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 28667000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009757", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774926009757/0001437749-26-009757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4108000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009757", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774926009757/0001437749-26-009757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2023116000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009757", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774926009757/0001437749-26-009757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1815141000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009757", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774926009757/0001437749-26-009757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 207975000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009757", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774926009757/0001437749-26-009757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 232179000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009757", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774926009757/0001437749-26-009757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 904000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009757", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774926009757/0001437749-26-009757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8291901, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009757", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774926009757/0001437749-26-009757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1431567, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001431567.json", "sha256": "8e5f31bf9c9298ad4c551f1dee51910fa079dc8680eede9b835cda688e0e4ff1", "retrieved_at": "2026-10-17T22:52:18.932382+00:00", "raw_path": "data/raw/8e5f31bf9c9298ad4c551f1dee51910fa079dc8680eede9b835cda688e0e4ff1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774926009757/0001437749-26-009757-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009757", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774926009757/0001437749-26-009757-index.html", "eps": { "value": 2.88, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009757", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774926009757/0001437749-26-009757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 23913000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009757", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774926009757/0001437749-26-009757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8291901, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009757", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774926009757/0001437749-26-009757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28667000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009757", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774926009757/0001437749-26-009757-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010215", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774925010215/0001437749-25-010215-index.html", "eps": { "value": 3.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010215", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774925010215/0001437749-25-010215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 24948000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010215", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774925010215/0001437749-25-010215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8258857, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010215", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774925010215/0001437749-25-010215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25636000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010215", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774925010215/0001437749-25-010215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010372", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774924010372/0001437749-24-010372-index.html", "eps": { "value": 3.75, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010372", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774924010372/0001437749-24-010372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 30848000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010372", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774924010372/0001437749-24-010372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8230892, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010372", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774924010372/0001437749-24-010372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33059000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010372", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774924010372/0001437749-24-010372-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001437749-23-008389", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774923008389/0001437749-23-008389-index.html", "eps": { "value": 2.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001437749-23-008389", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774923008389/0001437749-23-008389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 22902000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001437749-23-008389", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774923008389/0001437749-23-008389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8204769, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001437749-23-008389", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774923008389/0001437749-23-008389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23320000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001437749-23-008389", "source_url": "https://www.sec.gov/Archives/edgar/data/1431567/000143774923008389/0001437749-23-008389-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AGEN", "source_ticker": "AGEN", "name": "AGENUS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 6.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 114196000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -20169000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -77195000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 226798000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -271111000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 2998000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 44655000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13770000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 133436000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 323489000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29734000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.17661739465480403, "free_cash_flow": -77201000.0, "free_cash_flow_margin": -0.6760394409611545, "capex_intensity": 5.2541244877228626e-05, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1205821569932397, "current_ratio": 0.41249006921410003, "cash_runway_years": 0.03883671222229419, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1098972, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001098972.json", "sha256": "0bb04cf709e54fd580c9e80c09e73789126e777d686ac12276d26072bab81d40", "retrieved_at": "2026-10-17T22:52:19.171605+00:00", "raw_path": "data/raw/0bb04cf709e54fd580c9e80c09e73789126e777d686ac12276d26072bab81d40.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 114196000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 29734000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -77195000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108632", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000119312526108632/0001193125-26-108632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040289", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000095017025040289/0000950170-25-040289-index.html", "eps": { "value": -10.59, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040289", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000095017025040289/0000950170-25-040289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 103463000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040289", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000095017025040289/0000950170-25-040289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 21473000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040289", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000095017025040289/0000950170-25-040289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -158315000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040289", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000095017025040289/0000950170-25-040289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031620", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000095017024031620/0000950170-24-031620-index.html", "eps": { "value": -0.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031620", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000095017024031620/0000950170-24-031620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 156314000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031620", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000095017024031620/0000950170-24-031620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 357889, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031620", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000095017024031620/0000950170-24-031620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -224202000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031620", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000095017024031620/0000950170-24-031620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008517", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000095017023008517/0000950170-23-008517-index.html", "eps": { "value": -0.78, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008517", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000095017023008517/0000950170-23-008517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 98024000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008517", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000095017023008517/0000950170-23-008517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 281743, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008517", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000095017023008517/0000950170-23-008517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -175373000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008517", "source_url": "https://www.sec.gov/Archives/edgar/data/1098972/000095017023008517/0000950170-23-008517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KYTX", "source_ticker": "KYTX", "name": "KYVERNA THERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 5.97, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -169827000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -161307000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -153712000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 293826000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 61550000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 232276000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 124093000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1799000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10080000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 282953000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 36487000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44259999, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 16940000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -153717000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 7.754899005125113, "cash_runway_years": 0.8073084729884459, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1994702, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001994702.json", "sha256": "e3a9d4fead95b594ab9ebaedcee0f9b6962e0ff5a252aa0186e5785c98116ab3", "retrieved_at": "2026-10-17T22:52:19.156380+00:00", "raw_path": "data/raw/e3a9d4fead95b594ab9ebaedcee0f9b6962e0ff5a252aa0186e5785c98116ab3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "eps": { "value": -3.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -161307000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44259999, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -153712000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126242", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000119312526126242/0001193125-26-126242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046074", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000095017025046074/0000950170-25-046074-index.html", "eps": { "value": -3.33, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046074", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000095017025046074/0000950170-25-046074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -127477000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046074", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000095017025046074/0000950170-25-046074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38334571, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046074", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000095017025046074/0000950170-25-046074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -114250000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046074", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000095017025046074/0000950170-25-046074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046074", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000095017025046074/0000950170-25-046074-index.html", "eps": { "value": -89.61, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046074", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000095017025046074/0000950170-25-046074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -60366000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046074", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000095017025046074/0000950170-25-046074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 673622, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046074", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000095017025046074/0000950170-25-046074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -52410000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046074", "source_url": "https://www.sec.gov/Archives/edgar/data/1994702/000095017025046074/0000950170-25-046074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LCNB", "source_ticker": "LCNB", "name": "LCNB CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 18.79, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 23120000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007758", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 34396000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007758", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 959000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007758", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2240769000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007758", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1966840000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007758", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 273929000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007758", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 21614000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007758", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007758", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14086379, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007758", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 625000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007758", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1074902, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001074902.json", "sha256": "8415bc4afeb3bac7fa179034a8f68df529d328cc4e3e44981aa427f24bb7730c", "retrieved_at": "2026-10-17T22:52:19.811920+00:00", "raw_path": "data/raw/8415bc4afeb3bac7fa179034a8f68df529d328cc4e3e44981aa427f24bb7730c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007758", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "eps": { "value": 1.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007758", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 23120000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007758", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14086379, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007758", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34396000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007758", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774926007758/0001437749-26-007758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007283", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774925007283/0001437749-25-007283-index.html", "eps": { "value": 0.97, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007283", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774925007283/0001437749-25-007283-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 13492000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007283", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774925007283/0001437749-25-007283-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13764985, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007283", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774925007283/0001437749-25-007283-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 93236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007283", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000143774925007283/0001437749-25-007283-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001074902-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000107490224000060/0001074902-24-000060-index.html", "eps": { "value": 1.1, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001074902-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000107490224000060/0001074902-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 12628000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001074902-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000107490224000060/0001074902-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11417857, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001074902-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000107490224000060/0001074902-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20702000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001074902-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000107490224000060/0001074902-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001074902-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000107490223000046/0001074902-23-000046-index.html", "eps": { "value": 1.93, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001074902-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000107490223000046/0001074902-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 22128000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001074902-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000107490223000046/0001074902-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11410981, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001074902-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000107490223000046/0001074902-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25242000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001074902-23-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1074902/000107490223000046/0001074902-23-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FXNC", "source_ticker": "FXNC", "name": "FIRST NATIONAL CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 29.42, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 14290000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009748", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17703000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009748", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 25109000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009748", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2037978000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009748", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1851782000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009748", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 186196000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009748", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 160910000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009748", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1183000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009748", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9015480, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009748", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 719402, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000719402.json", "sha256": "f9d368c278317e59a53c68fc7937f794140e1983b463ad838655e5c094ede851", "retrieved_at": "2026-10-17T22:52:20.469645+00:00", "raw_path": "data/raw/f9d368c278317e59a53c68fc7937f794140e1983b463ad838655e5c094ede851.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009748", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "eps": { "value": 1.96, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009748", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14290000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009748", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17703000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009748", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9015480, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009748", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25109000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009748", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774926009748/0001437749-26-009748-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774925010228/0001437749-25-010228-index.html", "eps": { "value": 1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774925010228/0001437749-25-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14182000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774925010228/0001437749-25-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6966000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774925010228/0001437749-25-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6971089, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774925010228/0001437749-25-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22204000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774925010228/0001437749-25-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010057", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774924010057/0001437749-24-010057-index.html", "eps": { "value": 1.53, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010057", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774924010057/0001437749-24-010057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10238000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010057", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774924010057/0001437749-24-010057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9624000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010057", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774924010057/0001437749-24-010057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6279105, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010057", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774924010057/0001437749-24-010057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16390000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010057", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774924010057/0001437749-24-010057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001437749-23-008571", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774923008571/0001437749-23-008571-index.html", "eps": { "value": 2.68, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001437749-23-008571", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774923008571/0001437749-23-008571-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10069000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001437749-23-008571", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774923008571/0001437749-23-008571-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16797000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001437749-23-008571", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774923008571/0001437749-23-008571-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6259357, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001437749-23-008571", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774923008571/0001437749-23-008571-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26772000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001437749-23-008571", "source_url": "https://www.sec.gov/Archives/edgar/data/719402/000143774923008571/0001437749-23-008571-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SPRY", "source_ticker": "SPRY", "name": "ARS PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 4.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 84278000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -179448000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -171298000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -170866000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 339000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 327652000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 213394000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 114258000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 41317000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 22095000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 284896000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 39145000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98566481, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -2.129238947293481, "free_cash_flow": -171205000.0, "free_cash_flow_margin": -2.0314316903581005, "capex_intensity": 0.004022402050357151, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.2621680628396497, "current_ratio": 7.277966534678758, "cash_runway_years": 0.24180937108611428, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1671858, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001671858.json", "sha256": "2c5a7142d269b28831cca7ac1261f0995af95a67f581ad2648504d2117d943c8", "retrieved_at": "2026-10-17T22:52:20.814396+00:00", "raw_path": "data/raw/2c5a7142d269b28831cca7ac1261f0995af95a67f581ad2648504d2117d943c8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "eps": { "value": -1.74, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 84278000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -171298000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98566481, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -170866000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097478", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000119312526097478/0001193125-26-097478-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042320", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017025042320/0000950170-25-042320-index.html", "eps": { "value": 0.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042320", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017025042320/0000950170-25-042320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 89149000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042320", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017025042320/0000950170-25-042320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7998000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042320", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017025042320/0000950170-25-042320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102390828, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042320", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017025042320/0000950170-25-042320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13548000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042320", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017025042320/0000950170-25-042320-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034689", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017024034689/0000950170-24-034689-index.html", "eps": { "value": -0.57, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034689", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017024034689/0000950170-24-034689-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 30000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034689", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017024034689/0000950170-24-034689-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54365000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034689", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017024034689/0000950170-24-034689-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95215322, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034689", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017024034689/0000950170-24-034689-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59266000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034689", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017024034689/0000950170-24-034689-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009491", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017023009491/0000950170-23-009491-index.html", "eps": { "value": -0.87, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009491", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017023009491/0000950170-23-009491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1316000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009491", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017023009491/0000950170-23-009491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34682000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009491", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017023009491/0000950170-23-009491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39956043, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009491", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017023009491/0000950170-23-009491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -40078000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009491", "source_url": "https://www.sec.gov/Archives/edgar/data/1671858/000095017023009491/0000950170-23-009491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GCBC", "source_ticker": "GCBC", "name": "GREENE COUNTY BANCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 34.25, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 41022000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001140361-26-035998", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036126035998/0001140361-26-035998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 42299000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001140361-26-035998", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036126035998/0001140361-26-035998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 741000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001140361-26-035998", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036126035998/0001140361-26-035998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3183427000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001140361-26-035998", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036126035998/0001140361-26-035998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2905596000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001140361-26-035998", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036126035998/0001140361-26-035998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 277831000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001140361-26-035998", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036126035998/0001140361-26-035998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17025485, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001140361-26-035998", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036126035998/0001140361-26-035998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 32000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001140361-26-035998", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036126035998/0001140361-26-035998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1070524, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001070524.json", "sha256": "cca73faa22944fc5d17c3cef1182609d84978e44b32bb4737314a2ac5cbf1638", "retrieved_at": "2026-10-17T22:52:20.869754+00:00", "raw_path": "data/raw/cca73faa22944fc5d17c3cef1182609d84978e44b32bb4737314a2ac5cbf1638.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036126035998/0001140361-26-035998-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001140361-26-035998", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036126035998/0001140361-26-035998-index.html", "eps": { "value": 2.41, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001140361-26-035998", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036126035998/0001140361-26-035998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 41022000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001140361-26-035998", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036126035998/0001140361-26-035998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17025485, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001140361-26-035998", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036126035998/0001140361-26-035998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42299000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001140361-26-035998", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036126035998/0001140361-26-035998-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-05", "accession": "0001140361-25-034176", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036125034176/0001140361-25-034176-index.html", "eps": { "value": 1.83, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-05", "accession": "0001140361-25-034176", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036125034176/0001140361-25-034176-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 31138000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-05", "accession": "0001140361-25-034176", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036125034176/0001140361-25-034176-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17026828, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-05", "accession": "0001140361-25-034176", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036125034176/0001140361-25-034176-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27978000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-05", "accession": "0001140361-25-034176", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036125034176/0001140361-25-034176-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001140361-24-040469", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036124040469/0001140361-24-040469-index.html", "eps": { "value": 1.45, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001140361-24-040469", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036124040469/0001140361-24-040469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 24769000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001140361-24-040469", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036124040469/0001140361-24-040469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17026828, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001140361-24-040469", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036124040469/0001140361-24-040469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24908000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001140361-24-040469", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036124040469/0001140361-24-040469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001140361-23-043315", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036123043315/0001140361-23-043315-index.html", "eps": { "value": 1.81, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001140361-23-043315", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036123043315/0001140361-23-043315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 30785000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001140361-23-043315", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036123043315/0001140361-23-043315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17026828, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001140361-23-043315", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036123043315/0001140361-23-043315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28109000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-08", "accession": "0001140361-23-043315", "source_url": "https://www.sec.gov/Archives/edgar/data/1070524/000114036123043315/0001140361-23-043315-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ZURA", "source_ticker": "ZURA", "name": "ZURA BIO LTD CLASS A", "group": "Health Care", "weight_percent": 0.01, "holding_price": 4.28, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -75246000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -68650000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -64815000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 113000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 113948000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 12410000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 101538000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 109407000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 49000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12332000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 112310000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 12410000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94160138, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -64928000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 9.049959709911361, "cash_runway_years": 1.68798889146031, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1855644, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001855644.json", "sha256": "47950ff9282f72a32c97775307b531bb0b39c93e05f1d8cacf9345df2cccbf57", "retrieved_at": "2026-10-17T22:52:20.824175+00:00", "raw_path": "data/raw/47950ff9282f72a32c97775307b531bb0b39c93e05f1d8cacf9345df2cccbf57.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "eps": { "value": -1.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -68650000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94160138, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -64815000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001104659-26-032080", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000110465926032080/0001104659-26-032080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001410578-25-000443", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000141057825000443/0001410578-25-000443-index.html", "eps": { "value": -0.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001410578-25-000443", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000141057825000443/0001410578-25-000443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -52403000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001410578-25-000443", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000141057825000443/0001410578-25-000443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75070761, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001410578-25-000443", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000141057825000443/0001410578-25-000443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28076000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001410578-25-000443", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000141057825000443/0001410578-25-000443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001410578-24-000329", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000141057824000329/0001410578-24-000329-index.html", "eps": { "value": -2.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001410578-24-000329", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000141057824000329/0001410578-24-000329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -60360000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001410578-24-000329", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000141057824000329/0001410578-24-000329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33064036, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001410578-24-000329", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000141057824000329/0001410578-24-000329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15054000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001410578-24-000329", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000141057824000329/0001410578-24-000329-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001410578-23-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000141057823000374/0001410578-23-000374-index.html", "eps": null, "revenue": null, "net_income": { "value": 3549127, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001410578-23-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000141057823000374/0001410578-23-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -1071033, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001410578-23-000374", "source_url": "https://www.sec.gov/Archives/edgar/data/1855644/000141057823000374/0001410578-23-000374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CABA", "source_ticker": "CABA", "name": "CABALETTA BIO", "group": "Health Care", "weight_percent": 0.01, "holding_price": 1.55, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -172241000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -167856000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -131080000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1229000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 165083000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 53032000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 112051000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 82982000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 2004000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20939000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 138871000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 50153000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 93558000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -132309000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -85.94860279441117, "share_based_compensation_to_revenue": null, "current_ratio": 2.7689470221123362, "cash_runway_years": 0.6330637778455904, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1759138, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001759138.json", "sha256": "6592d8faa952d4c332a6bcc91a72a3da447416ddc88019fd94a6bcbf9aa6c6ca", "retrieved_at": "2026-10-17T22:52:21.600590+00:00", "raw_path": "data/raw/6592d8faa952d4c332a6bcc91a72a3da447416ddc88019fd94a6bcbf9aa6c6ca.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "eps": { "value": -2.1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -167856000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -131080000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001759138-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000175913826000011/0001759138-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047201", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000095017025047201/0000950170-25-047201-index.html", "eps": { "value": -2.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047201", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000095017025047201/0000950170-25-047201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -115864000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047201", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000095017025047201/0000950170-25-047201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -88222000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047201", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000095017025047201/0000950170-25-047201-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034422", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000095017024034422/0000950170-24-034422-index.html", "eps": { "value": -1.65, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034422", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000095017024034422/0000950170-24-034422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -67675000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034422", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000095017024034422/0000950170-24-034422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -53549000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034422", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000095017024034422/0000950170-24-034422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008298", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000095017023008298/0000950170-23-008298-index.html", "eps": { "value": -1.81, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008298", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000095017023008298/0000950170-23-008298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -52975000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008298", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000095017023008298/0000950170-23-008298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -46380000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008298", "source_url": "https://www.sec.gov/Archives/edgar/data/1759138/000095017023008298/0000950170-23-008298-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TBI", "source_ticker": "TBI", "name": "TRUEBLUE INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 8.54, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1615997000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -46634000, "tag": "OperatingIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -47960000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -58042000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 15678000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 638667000, "tag": "Assets", "start": null, "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 364110000, "tag": "Liabilities", "start": null, "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 274557000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 24510000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 65800000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 28852000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7256000, "tag": "ShareBasedCompensation", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 297609000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 138533000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29849000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.02885772683983943, "free_cash_flow": -73720000.0, "free_cash_flow_margin": -0.04561889656973373, "capex_intensity": 0.009701750683943102, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00449010734549631, "current_ratio": 2.14828957721265, "cash_runway_years": 0.42228041762861374, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 768899, "fiscal_year": "2025", "fiscal_end": "2025-12-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000768899.json", "sha256": "d4ad3ef2b74079b4f0f3b07b9f383b0bacd5edc6224ee0b595a65140ed5e360b", "retrieved_at": "2026-10-17T22:52:22.059520+00:00", "raw_path": "data/raw/d4ad3ef2b74079b4f0f3b07b9f383b0bacd5edc6224ee0b595a65140ed5e360b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "eps": { "value": -1.61, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1615997000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -47960000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29849000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -58042000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-02-18", "accession": "0000768899-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889926000009/0000768899-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-29", "filed": "2025-02-19", "accession": "0000768899-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889925000043/0000768899-25-000043-index.html", "eps": { "value": -4.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-19", "accession": "0000768899-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889925000043/0000768899-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1567393000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-19", "accession": "0000768899-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889925000043/0000768899-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -125748000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-19", "accession": "0000768899-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889925000043/0000768899-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30177000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-19", "accession": "0000768899-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889925000043/0000768899-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17058000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-02-19", "accession": "0000768899-25-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889925000043/0000768899-25-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000768899-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889924000043/0000768899-24-000043-index.html", "eps": { "value": -0.45, "tag": "EarningsPerShareDiluted", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000768899-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889924000043/0000768899-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1906243000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000768899-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889924000043/0000768899-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14173000, "tag": "NetIncomeLoss", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000768899-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889924000043/0000768899-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31317000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000768899-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889924000043/0000768899-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34754000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-26", "end": "2023-12-31", "filed": "2024-02-21", "accession": "0000768899-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889924000043/0000768899-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-25", "filed": "2023-02-15", "accession": "0000768899-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889923000064/0000768899-23-000064-index.html", "eps": { "value": 1.86, "tag": "EarningsPerShareDiluted", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-15", "accession": "0000768899-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889923000064/0000768899-23-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2254184000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-15", "accession": "0000768899-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889923000064/0000768899-23-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 62273000, "tag": "NetIncomeLoss", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-15", "accession": "0000768899-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889923000064/0000768899-23-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33447000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-15", "accession": "0000768899-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889923000064/0000768899-23-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 120503000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-27", "end": "2022-12-25", "filed": "2023-02-15", "accession": "0000768899-23-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/768899/000076889923000064/0000768899-23-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NRC", "source_ticker": "NRC", "name": "NRC HEALTH", "group": "Health Care", "weight_percent": 0.01, "holding_price": 21.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 137390000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 22590000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 26450000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 10706000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 134878000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 120888000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 13990000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 4139000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 75021000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3312000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 20209000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 36620000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22396000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 20180000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4121000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4121000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5630000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 6182000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 59352000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.16442244704854794, "free_cash_flow": 15744000.0, "free_cash_flow_margin": 0.11459349297619914, "capex_intensity": 0.07792415750782444, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02410655797365165, "current_ratio": 0.5518569087930093, "cash_runway_years": null, "near_term_maturity_to_cash": 0.9956511234597729 }, "observation_status": "sec-xbrl-unreviewed", "cik": 70487, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4121000.0, 4121000.0, 5630000.0, 6182000.0, 59352000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000070487.json", "sha256": "6434e4543029978a17e4d65a6e98b3ad20e506fbb93c8df07c51346145d9f6d6", "retrieved_at": "2026-10-17T22:52:22.086814+00:00", "raw_path": "data/raw/6434e4543029978a17e4d65a6e98b3ad20e506fbb93c8df07c51346145d9f6d6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "eps": { "value": 50, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 137390000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 22396000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26450000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001437749-26-007002", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774926007002/0001437749-26-007002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-007867", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774925007867/0001437749-25-007867-index.html", "eps": { "value": 1.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-007867", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774925007867/0001437749-25-007867-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 143060000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-007867", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774925007867/0001437749-25-007867-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 23743000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-007867", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774925007867/0001437749-25-007867-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34625000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-007867", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774925007867/0001437749-25-007867-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001437749-24-005690", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774924005690/0001437749-24-005690-index.html", "eps": { "value": 1.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001437749-24-005690", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774924005690/0001437749-24-005690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 148580000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001437749-24-005690", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774924005690/0001437749-24-005690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 24673000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001437749-24-005690", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774924005690/0001437749-24-005690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38113000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001437749-24-005690", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774924005690/0001437749-24-005690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001437749-23-005305", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774923005305/0001437749-23-005305-index.html", "eps": { "value": 1.27, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001437749-23-005305", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774923005305/0001437749-23-005305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 151568000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001437749-23-005305", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774923005305/0001437749-23-005305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 25052000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001437749-23-005305", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774923005305/0001437749-23-005305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36265000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001437749-23-005305", "source_url": "https://www.sec.gov/Archives/edgar/data/70487/000143774923005305/0001437749-23-005305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TDUP", "source_ticker": "TDUP", "name": "THREDUP CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 2.35, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 310813000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -21746000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20214000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 10472000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 167245000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 108052000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 59193000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 38629000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 14276000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3875000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12924000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19003000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 56676000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 62380000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121693000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 14333000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.06996489850810617, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.03369228442825751, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.061139656320681565, "current_ratio": 0.9085604360371914, "cash_runway_years": null, "near_term_maturity_to_cash": 0.10354914701390147 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1484778, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4000000.0, 14333000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001484778.json", "sha256": "7a960e9f3d453ab214ed30ff792024a4ef6d1e28f554d85b064bf2cdf0f5c7ef", "retrieved_at": "2026-10-17T22:52:22.290262+00:00", "raw_path": "data/raw/7a960e9f3d453ab214ed30ff792024a4ef6d1e28f554d85b064bf2cdf0f5c7ef.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 310813000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20214000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 121693000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001484778-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477826000007/0001484778-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001484778-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477825000023/0001484778-25-000023-index.html", "eps": { "value": -0.69, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001484778-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477825000023/0001484778-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 260031000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001484778-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477825000023/0001484778-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -76986000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001484778-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477825000023/0001484778-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111960000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001484778-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477825000023/0001484778-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001484778-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477824000035/0001484778-24-000035-index.html", "eps": { "value": -0.68, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001484778-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477824000035/0001484778-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 322022000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001484778-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477824000035/0001484778-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -71248000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001484778-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477824000035/0001484778-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104875000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001484778-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477824000035/0001484778-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22591000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001484778-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477824000035/0001484778-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001484778-23-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477823000057/0001484778-23-000057-index.html", "eps": { "value": -0.92, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001484778-23-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477823000057/0001484778-23-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 288379000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001484778-23-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477823000057/0001484778-23-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -92284000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001484778-23-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477823000057/0001484778-23-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99817000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001484778-23-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477823000057/0001484778-23-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -52105000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001484778-23-000057", "source_url": "https://www.sec.gov/Archives/edgar/data/1484778/000148477823000057/0001484778-23-000057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FUBO", "source_ticker": "FUBO", "name": "FUBOTV CLASS A", "group": "Communication", "weight_percent": 0.01, "holding_price": 8.42, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1622796000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -196021000, "tag": "OperatingIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -172254000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -79478000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2727000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1077428000, "tag": "Assets", "start": null, "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 896646000, "tag": "Liabilities", "start": null, "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 161435000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 42510000, "tag": "ShareBasedCompensation", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 274033000, "tag": "AssetsCurrent", "start": null, "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 515322000, "tag": "LiabilitiesCurrent", "start": null, "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 319653763, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.12079213899960316, "free_cash_flow": -82205000.0, "free_cash_flow_margin": -0.050656397969923515, "capex_intensity": 0.0016804330303993847, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.026195529197754985, "current_ratio": 0.531770427033971, "cash_runway_years": 2.031191021414731, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1484769, "fiscal_year": "2024", "fiscal_end": "2024-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001484769.json", "sha256": "ea10a688894936583797d7b152d6f44f1e825c45722945cc4cad36269ce3fc7a", "retrieved_at": "2026-10-17T22:52:23.029208+00:00", "raw_path": "data/raw/ea10a688894936583797d7b152d6f44f1e825c45722945cc4cad36269ce3fc7a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "earnings": { "annual_history": [ { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "eps": { "value": -0.54, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1622796000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -172254000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 319653763, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -79478000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009420", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828025009420/0001628280-25-009420-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001628280-24-008632", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828024008632/0001628280-24-008632-index.html", "eps": { "value": -1.04, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001628280-24-008632", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828024008632/0001628280-24-008632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1368225000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001628280-24-008632", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828024008632/0001628280-24-008632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -287454000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001628280-24-008632", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828024008632/0001628280-24-008632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 276282572, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001628280-24-008632", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828024008632/0001628280-24-008632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -177622000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001628280-24-008632", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828024008632/0001628280-24-008632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005135", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828023005135/0001628280-23-005135-index.html", "eps": { "value": -3.08, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005135", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828023005135/0001628280-23-005135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1008696000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005135", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828023005135/0001628280-23-005135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -561477000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005135", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828023005135/0001628280-23-005135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 182472069, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005135", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828023005135/0001628280-23-005135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -316701000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001628280-23-005135", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000162828023005135/0001628280-23-005135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2021-12-31", "filed": "2022-03-01", "accession": "0001493152-22-005658", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000149315222005658/0001493152-22-005658-index.html", "eps": null, "revenue": { "value": 638350000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-03-01", "accession": "0001493152-22-005658", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000149315222005658/0001493152-22-005658-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -382837000, "tag": "NetIncomeLoss", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-03-01", "accession": "0001493152-22-005658", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000149315222005658/0001493152-22-005658-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -192601000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-01-01", "end": "2021-12-31", "filed": "2022-03-01", "accession": "0001493152-22-005658", "source_url": "https://www.sec.gov/Archives/edgar/data/1484769/000149315222005658/0001493152-22-005658-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VABK", "source_ticker": "VABK", "name": "VIRGINIA NATIONAL BANKSHARES CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 51.45, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 19261000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128416", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000119312526128416/0001193125-26-128416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 21334000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128416", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000119312526128416/0001193125-26-128416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 582000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128416", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000119312526128416/0001193125-26-128416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1649742000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128416", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000119312526128416/0001193125-26-128416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1465581000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128416", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000119312526128416/0001193125-26-128416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 184161000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128416", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000119312526128416/0001193125-26-128416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 20000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128416", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000119312526128416/0001193125-26-128416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128416", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000119312526128416/0001193125-26-128416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5418399, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128416", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000119312526128416/0001193125-26-128416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1572334, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001572334.json", "sha256": "6ecae13c642d42c835782fbdff8241cbe747e4e19ff958227fc79a2d92d98b69", "retrieved_at": "2026-10-17T22:52:23.322524+00:00", "raw_path": "data/raw/6ecae13c642d42c835782fbdff8241cbe747e4e19ff958227fc79a2d92d98b69.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1572334/000119312526128416/0001193125-26-128416-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128416", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000119312526128416/0001193125-26-128416-index.html", "eps": { "value": 3.55, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128416", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000119312526128416/0001193125-26-128416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 19261000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128416", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000119312526128416/0001193125-26-128416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5418399, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128416", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000119312526128416/0001193125-26-128416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21334000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128416", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000119312526128416/0001193125-26-128416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046927", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000095017025046927/0000950170-25-046927-index.html", "eps": { "value": 3.15, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046927", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000095017025046927/0000950170-25-046927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 16966000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046927", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000095017025046927/0000950170-25-046927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5392114, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046927", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000095017025046927/0000950170-25-046927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15290000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0000950170-25-046927", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000095017025046927/0000950170-25-046927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038005", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000095017024038005/0000950170-24-038005-index.html", "eps": { "value": 3.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038005", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000095017024038005/0000950170-24-038005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 19263000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038005", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000095017024038005/0000950170-24-038005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5373252, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038005", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000095017024038005/0000950170-24-038005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13904000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038005", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000095017024038005/0000950170-24-038005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010585", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000095017023010585/0000950170-23-010585-index.html", "eps": { "value": 4.38, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010585", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000095017023010585/0000950170-23-010585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 23438000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010585", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000095017023010585/0000950170-23-010585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5351358, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010585", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000095017023010585/0000950170-23-010585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22685000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010585", "source_url": "https://www.sec.gov/Archives/edgar/data/1572334/000095017023010585/0000950170-23-010585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TLS", "source_ticker": "TLS", "name": "TELOS CORPORATION CORP", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 4.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 164805000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -39881000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36546000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 30182000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 739000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 139864000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 43914000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 95950000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 53180000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 11451000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 30150000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 94413000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 36784000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72878000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 13627000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.24198901732350353, "free_cash_flow": 29443000.0, "free_cash_flow_margin": 0.17865356026819576, "capex_intensity": 0.0044840872546342645, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.18294347865659416, "current_ratio": 2.5666866028708135, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 320121, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000320121.json", "sha256": "02cca8577e9e40798655bac5c31a74670f292a4e29576d301298f946e0d71406", "retrieved_at": "2026-10-17T22:52:23.575799+00:00", "raw_path": "data/raw/02cca8577e9e40798655bac5c31a74670f292a4e29576d301298f946e0d71406.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "eps": { "value": -0.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 164805000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36546000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72878000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30182000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000320121-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012126000010/0000320121-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000320121-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012125000011/0000320121-25-000011-index.html", "eps": { "value": -0.73, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000320121-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012125000011/0000320121-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 108272000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000320121-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012125000011/0000320121-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52520000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000320121-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012125000011/0000320121-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71850000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000320121-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012125000011/0000320121-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25938000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000320121-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012125000011/0000320121-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000320121-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012124000017/0000320121-24-000017-index.html", "eps": { "value": -0.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000320121-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012124000017/0000320121-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 145378000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000320121-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012124000017/0000320121-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34422000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000320121-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012124000017/0000320121-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69256000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000320121-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012124000017/0000320121-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1587000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000320121-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012124000017/0000320121-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000320121-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012123000016/0000320121-23-000016-index.html", "eps": { "value": -0.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000320121-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012123000016/0000320121-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 216887000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000320121-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012123000016/0000320121-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53428000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000320121-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012123000016/0000320121-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67559000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000320121-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012123000016/0000320121-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16508000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000320121-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/320121/000032012123000016/0000320121-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AVBH", "source_ticker": "AVBH", "name": "AVIDBANK HOLDINGS INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 30.78, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -19553000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 39033000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 93000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2569643000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2288664000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 280979000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 154569000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 60000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1133000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3171000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8702468, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1443575, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001443575.json", "sha256": "00fe899dff5054c1b892177098c9526420c359b3c67efb7bb2a17f91927d2716", "retrieved_at": "2026-10-17T22:52:23.572395+00:00", "raw_path": "data/raw/00fe899dff5054c1b892177098c9526420c359b3c67efb7bb2a17f91927d2716.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "eps": { "value": -2.25, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -19553000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8702468, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39033000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "eps": { "value": 2.76, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 21015000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7604442, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22691000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-18", "accession": "0001437749-26-008852", "source_url": "https://www.sec.gov/Archives/edgar/data/1443575/000143774926008852/0001437749-26-008852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FULC", "source_ticker": "FULC", "name": "FULCRUM THERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 3.67, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -84769000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74880000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -60065000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 314000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 366284000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 17284000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 349000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 197533000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12468000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 357480000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 13048000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63355, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 4167000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -60379000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 27.397302268546905, "cash_runway_years": 3.288653958211937, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1680581, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001680581.json", "sha256": "8674d658c63b15c0c7b240da4badcbc3c6444a2cebe6e285100216fe7dc7e808", "retrieved_at": "2026-10-17T22:52:23.957267+00:00", "raw_path": "data/raw/8674d658c63b15c0c7b240da4badcbc3c6444a2cebe6e285100216fe7dc7e808.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "eps": { "value": -1.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74880000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63355, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -60065000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001193125-26-065197", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000119312526065197/0001193125-26-065197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026068", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017025026068/0000950170-25-026068-index.html", "eps": { "value": -0.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026068", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017025026068/0000950170-25-026068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 80000000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026068", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017025026068/0000950170-25-026068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9725000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026068", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017025026068/0000950170-25-026068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61984, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026068", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017025026068/0000950170-25-026068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2218000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026068", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017025026068/0000950170-25-026068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021074", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017024021074/0000950170-24-021074-index.html", "eps": { "value": -1.59, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021074", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017024021074/0000950170-24-021074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2805000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021074", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017024021074/0000950170-24-021074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -97335000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021074", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017024021074/0000950170-24-021074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61310, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021074", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017024021074/0000950170-24-021074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -90965000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021074", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017024021074/0000950170-24-021074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006841", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017023006841/0000950170-23-006841-index.html", "eps": { "value": -2.44, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006841", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017023006841/0000950170-23-006841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6342000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006841", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017023006841/0000950170-23-006841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -109871000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006841", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017023006841/0000950170-23-006841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44991, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006841", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017023006841/0000950170-23-006841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -97050000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006841", "source_url": "https://www.sec.gov/Archives/edgar/data/1680581/000095017023006841/0000950170-23-006841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ISBA", "source_ticker": "ISBA", "name": "ISABELLA BANK CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 36.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 18910000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 26817000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3479000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2209448000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1978052000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 231396000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 26041000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 341000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7385862, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1331000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 4709000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 842517, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000842517.json", "sha256": "d51c3116d141dc2d94c84dc69c83b2ab88ba1c58d5fc054d183fdaf3ede9daf1", "retrieved_at": "2026-10-17T22:52:24.601942+00:00", "raw_path": "data/raw/d51c3116d141dc2d94c84dc69c83b2ab88ba1c58d5fc054d183fdaf3ede9daf1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "eps": { "value": 2.56, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 18910000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7385862, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26817000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000842517-26-000069", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251726000069/0000842517-26-000069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000842517-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251725000053/0000842517-25-000053-index.html", "eps": { "value": 1.86, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000842517-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251725000053/0000842517-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 13889000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000842517-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251725000053/0000842517-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7482374, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000842517-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251725000053/0000842517-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19637000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000842517-25-000053", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251725000053/0000842517-25-000053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000842517-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251724000048/0000842517-24-000048-index.html", "eps": { "value": 2.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000842517-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251724000048/0000842517-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 18167000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000842517-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251724000048/0000842517-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7575492, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000842517-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251724000048/0000842517-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23715000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000842517-24-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251724000048/0000842517-24-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000842517-23-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251723000055/0000842517-23-000055-index.html", "eps": { "value": 2.91, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000842517-23-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251723000055/0000842517-23-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 22238000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000842517-23-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251723000055/0000842517-23-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7647612, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000842517-23-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251723000055/0000842517-23-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26937000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000842517-23-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/842517/000084251723000055/0000842517-23-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EYPT", "source_ticker": "EYPT", "name": "EYEPOINT INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 3.14, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 31371000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -243434000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -231962000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -240110000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3280000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 363996000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 57883000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 306113000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 101821000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2309000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27873000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 328655000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 37024000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73251, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 173445000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -7.759841892193427, "free_cash_flow": -243390000.0, "free_cash_flow_margin": -7.7584393229415705, "capex_intensity": 0.10455516241114406, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.8884957444773836, "current_ratio": 8.87680963699222, "cash_runway_years": 0.4240598059222856, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1314102, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001314102.json", "sha256": "769049d0ce51362daa4aef5eb9f293619362d9a308b5c1a2ea2c8c614b4e1b83", "retrieved_at": "2026-10-17T22:52:24.662428+00:00", "raw_path": "data/raw/769049d0ce51362daa4aef5eb9f293619362d9a308b5c1a2ea2c8c614b4e1b83.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "eps": { "value": -3.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31371000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -231962000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73251, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -240110000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093917", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000119312526093917/0001193125-26-093917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034601", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017025034601/0000950170-25-034601-index.html", "eps": { "value": -2.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034601", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017025034601/0000950170-25-034601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 43273000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034601", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017025034601/0000950170-25-034601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130870000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034601", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017025034601/0000950170-25-034601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56298, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034601", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017025034601/0000950170-25-034601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -126226000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034601", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017025034601/0000950170-25-034601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028523", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017024028523/0000950170-24-028523-index.html", "eps": { "value": -1.82, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028523", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017024028523/0000950170-24-028523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 46018000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028523", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017024028523/0000950170-24-028523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -70795000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028523", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017024028523/0000950170-24-028523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38904000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028523", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017024028523/0000950170-24-028523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1875000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0000950170-24-028523", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017024028523/0000950170-24-028523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017023007180/0000950170-23-007180-index.html", "eps": { "value": -2.74, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017023007180/0000950170-23-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 41404000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017023007180/0000950170-23-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -102254000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017023007180/0000950170-23-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37317000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017023007180/0000950170-23-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -65005000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007180", "source_url": "https://www.sec.gov/Archives/edgar/data/1314102/000095017023007180/0000950170-23-007180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IKT", "source_ticker": "IKT", "name": "INHIBIKASE THERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 1.83, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -51974283, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48259189, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -27786464, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13399, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 181204516, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8300837, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 172903679, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 178800000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15309924, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 180109395, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 8300837, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98310190, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 107617495, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -27799863.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 21.69773903523223, "cash_runway_years": 6.434787816110751, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1750149, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001750149.json", "sha256": "203698bfa89561c7804b33011fdebdf3b28ff82ca1d2a96ec2c0a9014e52024e", "retrieved_at": "2026-10-17T22:52:25.056670+00:00", "raw_path": "data/raw/203698bfa89561c7804b33011fdebdf3b28ff82ca1d2a96ec2c0a9014e52024e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "eps": { "value": -0.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -48259189, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 98310190, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27786464, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126371", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000119312526126371/0001193125-26-126371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046096", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017025046096/0000950170-25-046096-index.html", "eps": { "value": -1.16, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046096", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017025046096/0000950170-25-046096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046096", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017025046096/0000950170-25-046096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27519886, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046096", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017025046096/0000950170-25-046096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23712220, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046096", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017025046096/0000950170-25-046096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19148067, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046096", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017025046096/0000950170-25-046096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037160", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017024037160/0000950170-24-037160-index.html", "eps": { "value": -3.57, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037160", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017024037160/0000950170-24-037160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 260501, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037160", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017024037160/0000950170-24-037160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19028883, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037160", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017024037160/0000950170-24-037160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5333096, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037160", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017024037160/0000950170-24-037160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18085043, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037160", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017024037160/0000950170-24-037160-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011133", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017023011133/0000950170-23-011133-index.html", "eps": { "value": -0.72, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011133", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017023011133/0000950170-23-011133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 123440, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011133", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017023011133/0000950170-23-011133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18054155, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011133", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017023011133/0000950170-23-011133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25211726, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011133", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017023011133/0000950170-23-011133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17351103, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011133", "source_url": "https://www.sec.gov/Archives/edgar/data/1750149/000095017023011133/0000950170-23-011133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SMC", "source_ticker": "SMC", "name": "SUMMIT MIDSTREAM CORP", "group": "Energy", "weight_percent": 0.01, "holding_price": 29.98, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 562091000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5938000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 133595000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 89042000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2387609000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1299757000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 546180000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 9274000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1024347000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 21223000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 94737000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 114159000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7798000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 96921000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 176793000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12133000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 21223000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 17769000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 78006000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 938000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 44553000.0, "free_cash_flow_margin": 0.07926296631684193, "capex_intensity": 0.15841207206662267, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.013873198467863744, "current_ratio": 0.5482174067977804, "cash_runway_years": null, "near_term_maturity_to_cash": 2.2884408022428295 }, "observation_status": "sec-xbrl-unreviewed", "cik": 2024218, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 21223000.0, 17769000.0, 78006000.0, 938000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002024218.json", "sha256": "954e5d663c97db56a91ef6696fd0c8ac6222c48f763bb6f3ab61e0a32c4f9886", "retrieved_at": "2026-10-17T22:52:24.995231+00:00", "raw_path": "data/raw/954e5d663c97db56a91ef6696fd0c8ac6222c48f763bb6f3ab61e0a32c4f9886.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "eps": { "value": -1.61, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 562091000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5938000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12133000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 133595000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0002024218-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421826000017/0002024218-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0002024218-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421825000020/0002024218-25-000020-index.html", "eps": { "value": -12.78, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0002024218-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421825000020/0002024218-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 429619000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0002024218-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421825000020/0002024218-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -122159000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0002024218-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421825000020/0002024218-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 61771000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0002024218-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421825000020/0002024218-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-11", "accession": "0002024218-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421825000020/0002024218-25-000020-index.html", "eps": { "value": -6.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0002024218-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421825000020/0002024218-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 458903000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0002024218-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421825000020/0002024218-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51528000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0002024218-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421825000020/0002024218-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 126906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0002024218-25-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/2024218/000202421825000020/0002024218-25-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CTEV", "source_ticker": "CTEV", "name": "CLARITEV CORP CLASS A", "group": "Health Care", "weight_percent": 0.01, "holding_price": 23.86, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 965413000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 28765000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -284282000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 117324000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 129601000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4888458000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5055633000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -173900000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 16814000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 14690000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27822000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 224367000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 261358000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16434919, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1742000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 14690000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 15110000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 25814000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 14690000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2790281000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1751646000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02979553828257958, "free_cash_flow": -12277000.0, "free_cash_flow_margin": -0.012716837249964523, "capex_intensity": 0.1342441007113018, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.028818754253360997, "current_ratio": 0.8584661651833883, "cash_runway_years": null, "near_term_maturity_to_cash": 0.8736766979897704 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1793229, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 14690000.0, 15110000.0, 25814000.0, 14690000.0, 2790281000.0 ], "thereafter": 1751646000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001793229.json", "sha256": "c397620754d2b27da8595e87ab52c0610fc1111d8d4782d916c9b0ba37aef0ea", "retrieved_at": "2026-10-17T22:52:25.856391+00:00", "raw_path": "data/raw/c397620754d2b27da8595e87ab52c0610fc1111d8d4782d916c9b0ba37aef0ea.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "eps": { "value": -17.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 965413000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -284282000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16434919, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 117324000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001793229-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322926000017/0001793229-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001793229-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322925000022/0001793229-25-000022-index.html", "eps": { "value": -101.92, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001793229-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322925000022/0001793229-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 930624000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001793229-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322925000022/0001793229-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1645831000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001793229-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322925000022/0001793229-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16147506, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001793229-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322925000022/0001793229-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107616000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001793229-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322925000022/0001793229-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001793229-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322924000012/0001793229-24-000012-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001793229-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322924000012/0001793229-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 961524000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001793229-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322924000012/0001793229-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -91697000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001793229-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322924000012/0001793229-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 645134657, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001793229-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322924000012/0001793229-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 171720000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001793229-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322924000012/0001793229-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001793229-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322923000013/0001793229-23-000013-index.html", "eps": { "value": -0.9, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001793229-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322923000013/0001793229-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1079716000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001793229-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322923000013/0001793229-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -572912000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001793229-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322923000013/0001793229-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 638925689, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001793229-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322923000013/0001793229-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 372364000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001793229-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1793229/000179322923000013/0001793229-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CLNE", "source_ticker": "CLNE", "name": "CLEAN ENERGY FUELS", "group": "Energy", "weight_percent": 0.01, "holding_price": 1.51, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 424833000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -159864000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -222024000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 85529000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 25679000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1056716000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 491649000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 559421000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 155584000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 226727000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 52000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 98606000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8869000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 350339000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 151155000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 220648541, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7938000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 52000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 60000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 46000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 250000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.37629845139148793, "free_cash_flow": 59850000.0, "free_cash_flow_margin": 0.14087888652717656, "capex_intensity": 0.060444927771618494, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02087643850642488, "current_ratio": 2.3177466838675533, "cash_runway_years": null, "near_term_maturity_to_cash": 0.00033422459893048126 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1368265, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 52000.0, 60000.0, 46000.0, 250000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001368265.json", "sha256": "eadd812f5277b96eadd584b57e45edff453c5704f748aae9a11c5515316b412c", "retrieved_at": "2026-10-17T22:52:26.038235+00:00", "raw_path": "data/raw/eadd812f5277b96eadd584b57e45edff453c5704f748aae9a11c5515316b412c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "eps": { "value": -1.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 424833000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -222024000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 220648541, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 85529000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001104659-26-019215", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000110465926019215/0001104659-26-019215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001390", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837025001390/0001558370-25-001390-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001390", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837025001390/0001558370-25-001390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 415865000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001390", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837025001390/0001558370-25-001390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83070000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001390", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837025001390/0001558370-25-001390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 223346127, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001390", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837025001390/0001558370-25-001390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64579000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-24", "accession": "0001558370-25-001390", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837025001390/0001558370-25-001390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002174", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837024002174/0001558370-24-002174-index.html", "eps": { "value": -0.45, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002174", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837024002174/0001558370-24-002174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 425159000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002174", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837024002174/0001558370-24-002174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99497000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002174", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837024002174/0001558370-24-002174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 222904785, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002174", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837024002174/0001558370-24-002174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43777000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002174", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837024002174/0001558370-24-002174-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002365", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837023002365/0001558370-23-002365-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002365", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837023002365/0001558370-23-002365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 420164000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002365", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837023002365/0001558370-23-002365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58733000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002365", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837023002365/0001558370-23-002365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 222414790, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002365", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837023002365/0001558370-23-002365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66731000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002365", "source_url": "https://www.sec.gov/Archives/edgar/data/1368265/000155837023002365/0001558370-23-002365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KINS", "source_ticker": "KINS", "name": "KINGSTONE COMPANIES INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 18.58, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 214867301, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40767128, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 75859517, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2807551, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 453425151, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 330693902, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 122731249, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 3143227, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1296900, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1482357, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14143173, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 9470453, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 33992, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000033992.json", "sha256": "f3aeb72bb4c459c950b19eea2547a324e4113105686d932c301d2c5eaddf27f8", "retrieved_at": "2026-10-17T22:52:26.520077+00:00", "raw_path": "data/raw/f3aeb72bb4c459c950b19eea2547a324e4113105686d932c301d2c5eaddf27f8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "eps": { "value": 2.88, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 214867301, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 40767128, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14143173, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 75859517, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000033992-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399226000013/0000033992-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000033992-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399225000007/0000033992-25-000007-index.html", "eps": { "value": 1.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000033992-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399225000007/0000033992-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 155142103, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000033992-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399225000007/0000033992-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18358436, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000033992-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399225000007/0000033992-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12423769, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000033992-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399225000007/0000033992-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57947771, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000033992-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000003399225000007/0000033992-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001654954-24-004054", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000165495424004054/0001654954-24-004054-index.html", "eps": { "value": -0.57, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001654954-24-004054", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000165495424004054/0001654954-24-004054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 144190714, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001654954-24-004054", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000165495424004054/0001654954-24-004054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6168346, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001654954-24-004054", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000165495424004054/0001654954-24-004054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10756487, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001654954-24-004054", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000165495424004054/0001654954-24-004054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -11326850, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001654954-24-004054", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000165495424004054/0001654954-24-004054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001654954-23-004080", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000165495423004080/0001654954-23-004080-index.html", "eps": { "value": -2.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001654954-23-004080", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000165495423004080/0001654954-23-004080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 130159290, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001654954-23-004080", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000165495423004080/0001654954-23-004080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22524794, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001654954-23-004080", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000165495423004080/0001654954-23-004080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10645365, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001654954-23-004080", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000165495423004080/0001654954-23-004080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -915521, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001654954-23-004080", "source_url": "https://www.sec.gov/Archives/edgar/data/33992/000165495423004080/0001654954-23-004080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FNRN", "source_ticker": "FNRN", "name": "FIRST NORTHERN COMMUNITY BANCORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 16.67, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 21128000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 6898000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1700000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1910950000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1698932000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 212018000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 145554000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 996000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 849000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16571281, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 93000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 4749000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1114927, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001114927.json", "sha256": "10d6c11dcd51284a6de8a3883f8e190b77c07d2ad974c5d20c9e0c5d2ec3b05c", "retrieved_at": "2026-10-17T22:52:26.665335+00:00", "raw_path": "data/raw/10d6c11dcd51284a6de8a3883f8e190b77c07d2ad974c5d20c9e0c5d2ec3b05c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "eps": { "value": 1.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 21128000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16571281, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6898000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008040", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000143774926008040/0001437749-26-008040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001140361-25-007622", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000114036125007622/0001140361-25-007622-index.html", "eps": { "value": 1.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001140361-25-007622", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000114036125007622/0001140361-25-007622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 20034000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001140361-25-007622", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000114036125007622/0001140361-25-007622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16109040, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001140361-25-007622", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000114036125007622/0001140361-25-007622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19537000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001140361-25-007622", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000114036125007622/0001140361-25-007622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001140361-24-012415", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000114036124012415/0001140361-24-012415-index.html", "eps": { "value": 1.41, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001140361-24-012415", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000114036124012415/0001140361-24-012415-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 21554000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001140361-24-012415", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000114036124012415/0001140361-24-012415-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15329485, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001140361-24-012415", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000114036124012415/0001140361-24-012415-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001140361-24-012415", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000114036124012415/0001140361-24-012415-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001140361-23-011153", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000114036123011153/0001140361-23-011153-index.html", "eps": { "value": 1.09, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001140361-23-011153", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000114036123011153/0001140361-23-011153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 15884000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001140361-23-011153", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000114036123011153/0001140361-23-011153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14523337, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001140361-23-011153", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000114036123011153/0001140361-23-011153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21780000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001140361-23-011153", "source_url": "https://www.sec.gov/Archives/edgar/data/1114927/000114036123011153/0001140361-23-011153-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OSUR", "source_ticker": "OSUR", "name": "ORASURE TECHNOLOGIES INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 3.81, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 115021000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -71969000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -68731000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -49023000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4197000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 403168000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 62341000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 340827000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 199278000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10192000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10147000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 261908000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 39795000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73485000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15040000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.6257031324714617, "free_cash_flow": -53220000.0, "free_cash_flow_margin": -0.4626981159962094, "capex_intensity": 0.03648898896723207, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.08821867311186653, "current_ratio": 6.581429827867822, "cash_runway_years": 4.064989902698733, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1116463, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001116463.json", "sha256": "0b0265cdb333779daa6691586affed52269e9bfc21be13379479db69cd5d09ec", "retrieved_at": "2026-10-17T22:52:26.844097+00:00", "raw_path": "data/raw/0b0265cdb333779daa6691586affed52269e9bfc21be13379479db69cd5d09ec.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "eps": { "value": -0.94, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 115021000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -68731000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73485000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -49023000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001116463-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646326000016/0001116463-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001116463-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646325000010/0001116463-25-000010-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001116463-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646325000010/0001116463-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 185827000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001116463-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646325000010/0001116463-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19500000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001116463-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646325000010/0001116463-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74434000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001116463-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646325000010/0001116463-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27374000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001116463-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646325000010/0001116463-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001116463-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646324000012/0001116463-24-000012-index.html", "eps": { "value": 0.72, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001116463-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646324000012/0001116463-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 405472000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001116463-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646324000012/0001116463-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53655000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001116463-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646324000012/0001116463-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74389000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001116463-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646324000012/0001116463-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 141583000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001116463-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000111646324000012/0001116463-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-006037", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000095017023006037/0000950170-23-006037-index.html", "eps": { "value": -0.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-006037", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000095017023006037/0000950170-23-006037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 387479000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-006037", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000095017023006037/0000950170-23-006037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17934000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-006037", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000095017023006037/0000950170-23-006037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72505000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-006037", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000095017023006037/0000950170-23-006037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -47202000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0000950170-23-006037", "source_url": "https://www.sec.gov/Archives/edgar/data/1116463/000095017023006037/0000950170-23-006037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "XPER", "source_ticker": "XPER", "name": "XPERI INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 5.0, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 448105000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -43731000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -56339000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -515000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5384000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 615829000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 201754000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 96824000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 40000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 2979000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 40683000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 267493000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 110649000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45869000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 5974000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 7676000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0975909664029636, "free_cash_flow": -5899000.0, "free_cash_flow_margin": -0.01316432532553754, "capex_intensity": 0.012015041117595207, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -14.6797583081571, "share_based_compensation_to_revenue": 0.09078898918780197, "current_ratio": 2.4174913465101358, "cash_runway_years": 188.00776699029126, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1788999, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, 10000000.0, 10000000.0, 7676000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001788999.json", "sha256": "402bff532862f54f626777bbe9cd0832faf28f4ce7ba10d17971e5824ad2160d", "retrieved_at": "2026-10-17T22:52:27.146921+00:00", "raw_path": "data/raw/402bff532862f54f626777bbe9cd0832faf28f4ce7ba10d17971e5824ad2160d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "eps": { "value": -1.23, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 448105000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -56339000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45869000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -515000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076849", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000119312526076849/0001193125-26-076849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029159", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017025029159/0000950170-25-029159-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029159", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017025029159/0000950170-25-029159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 493688000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029159", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017025029159/0000950170-25-029159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14008000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029159", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017025029159/0000950170-25-029159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45057000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029159", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017025029159/0000950170-25-029159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -55340000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029159", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017025029159/0000950170-25-029159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023915", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017024023915/0000950170-24-023915-index.html", "eps": { "value": -3.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023915", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017024023915/0000950170-24-023915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 521334000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023915", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017024023915/0000950170-24-023915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -136613000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023915", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017024023915/0000950170-24-023915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43012000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023915", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017024023915/0000950170-24-023915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023915", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017024023915/0000950170-24-023915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006053", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017023006053/0000950170-23-006053-index.html", "eps": { "value": -18.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006053", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017023006053/0000950170-23-006053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 502260000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006053", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017023006053/0000950170-23-006053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -757484000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006053", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017023006053/0000950170-23-006053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42029000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006053", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017023006053/0000950170-23-006053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28445000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006053", "source_url": "https://www.sec.gov/Archives/edgar/data/1788999/000095017023006053/0000950170-23-006053-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SPTX", "source_ticker": "SPTX", "name": "SEAPORT THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 17.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "III", "source_ticker": "III", "name": "INFORMATION SERVICES GROUP INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 5.7, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 244725000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 17796000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9341000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 29011000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4022000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 211001000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 116325000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 94676000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 28661000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 59175000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4538000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7835000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 94071000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 40157000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50334000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 9271000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07271835733987128, "free_cash_flow": 24989000.0, "free_cash_flow_margin": 0.10211053223005415, "capex_intensity": 0.01643477372561038, "cfo_to_positive_net_income": 3.1057702601434536, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03201552763305751, "current_ratio": 2.342580372039744, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1371489, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001371489.json", "sha256": "7d2241694344e32ae320547965049f2a37b0f7914dd086530cddba8b2954797f", "retrieved_at": "2026-10-17T22:52:28.113688+00:00", "raw_path": "data/raw/7d2241694344e32ae320547965049f2a37b0f7914dd086530cddba8b2954797f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 244725000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9341000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50334000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29011000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001104659-26-024573", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000110465926024573/0001104659-26-024573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002897", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837025002897/0001558370-25-002897-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002897", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837025002897/0001558370-25-002897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 247585000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002897", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837025002897/0001558370-25-002897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2839000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002897", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837025002897/0001558370-25-002897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50049000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002897", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837025002897/0001558370-25-002897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19865000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002897", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837025002897/0001558370-25-002897-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002831", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837024002831/0001558370-24-002831-index.html", "eps": { "value": 0.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002831", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837024002831/0001558370-24-002831-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 291054000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002831", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837024002831/0001558370-24-002831-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6154000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002831", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837024002831/0001558370-24-002831-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50175000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002831", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837024002831/0001558370-24-002831-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12272000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002831", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837024002831/0001558370-24-002831-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003447", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837023003447/0001558370-23-003447-index.html", "eps": { "value": 0.39, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003447", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837023003447/0001558370-23-003447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 286267000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003447", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837023003447/0001558370-23-003447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19726000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003447", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837023003447/0001558370-23-003447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50420000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003447", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837023003447/0001558370-23-003447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11146000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001558370-23-003447", "source_url": "https://www.sec.gov/Archives/edgar/data/1371489/000155837023003447/0001558370-23-003447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CATX", "source_ticker": "CATX", "name": "PERSPECTIVE THERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 2.34, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "operating_income": { "value": -113564000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -103121000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -82484000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12749000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 266972000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 59941000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 207031000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 30629000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8966000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 148389000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 28679000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73813000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 56000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1569000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -95233000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 5.174134384044074, "cash_runway_years": 0.371332622084283, "near_term_maturity_to_cash": 0.001828332625942734 }, "observation_status": "sec-xbrl-unreviewed", "cik": 728387, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 56000.0, 1569000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000728387.json", "sha256": "80792777921b49454c9d29f110283a1024ec5ce2a3749610d4c1319da49650fe", "retrieved_at": "2026-10-17T22:52:28.262797+00:00", "raw_path": "data/raw/80792777921b49454c9d29f110283a1024ec5ce2a3749610d4c1319da49650fe.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "eps": { "value": -1.4, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -103121000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73813000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -82484000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000728387-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000072838726000004/0000728387-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045242", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000095017025045242/0000950170-25-045242-index.html", "eps": { "value": -1.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045242", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000095017025045242/0000950170-25-045242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -79279000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045242", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000095017025045242/0000950170-25-045242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64425000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045242", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000095017025045242/0000950170-25-045242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18294000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045242", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000095017025045242/0000950170-25-045242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009696", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000143774924009696/0001437749-24-009696-index.html", "eps": null, "revenue": { "value": 1434000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009696", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000143774924009696/0001437749-24-009696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -46508000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009696", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000143774924009696/0001437749-24-009696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -36913000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009696", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000143774924009696/0001437749-24-009696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009696", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000143774924009696/0001437749-24-009696-index.html", "eps": null, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009696", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000143774924009696/0001437749-24-009696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10760000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009696", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000143774924009696/0001437749-24-009696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -10401000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009696", "source_url": "https://www.sec.gov/Archives/edgar/data/728387/000143774924009696/0001437749-24-009696-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ANIK", "source_ticker": "ANIK", "name": "ANIKA THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 20.69, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 112819000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -11051000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10880000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 11188000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6826000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 190270000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 143465000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 57481000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10084000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 103358000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 21908000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14339000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 9485000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.09795335892004006, "free_cash_flow": 4362000.0, "free_cash_flow_margin": 0.03866370026325353, "capex_intensity": 0.06050399312172595, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.08938210762371586, "current_ratio": 4.717819974438561, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 898437, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000898437.json", "sha256": "f1da3290842851cfa646165073c3c5bf9c06212e35bc3d1892f2be77cae8b535", "retrieved_at": "2026-10-17T22:52:28.700024+00:00", "raw_path": "data/raw/f1da3290842851cfa646165073c3c5bf9c06212e35bc3d1892f2be77cae8b535.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 112819000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10880000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14339000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11188000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001171843-26-001275", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184326001275/0001171843-26-001275-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001171843-25-001486", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184325001486/0001171843-25-001486-index.html", "eps": { "value": -3.83, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001171843-25-001486", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184325001486/0001171843-25-001486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 119907000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001171843-25-001486", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184325001486/0001171843-25-001486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -56385000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001171843-25-001486", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184325001486/0001171843-25-001486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14721000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001171843-25-001486", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184325001486/0001171843-25-001486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5403000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001171843-25-001486", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184325001486/0001171843-25-001486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001171843-24-001380", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184324001380/0001171843-24-001380-index.html", "eps": { "value": -5.64, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001171843-24-001380", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184324001380/0001171843-24-001380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 166662000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001171843-24-001380", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184324001380/0001171843-24-001380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -82667000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001171843-24-001380", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184324001380/0001171843-24-001380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14656000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001171843-24-001380", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184324001380/0001171843-24-001380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1788000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001171843-24-001380", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184324001380/0001171843-24-001380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001171843-23-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184323001729/0001171843-23-001729-index.html", "eps": { "value": -1.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001171843-23-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184323001729/0001171843-23-001729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 156236000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001171843-23-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184323001729/0001171843-23-001729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14859000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001171843-23-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184323001729/0001171843-23-001729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14561000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001171843-23-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184323001729/0001171843-23-001729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4409000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001171843-23-001729", "source_url": "https://www.sec.gov/Archives/edgar/data/898437/000117184323001729/0001171843-23-001729-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PALI", "source_ticker": "PALI", "name": "PALISADE BIO INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 1.54, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -18056000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16781000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -10847000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 134344000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4964000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 129380000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 133385000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3955000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 134221000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 4636000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55669821, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 128219000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 28.951898188093185, "cash_runway_years": 12.296948465013367, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1357459, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001357459.json", "sha256": "1d4973c07aed8ad894103731546b55683b331acdd472b37e4b33a98a2f63a74c", "retrieved_at": "2026-10-17T22:52:28.678121+00:00", "raw_path": "data/raw/1d4973c07aed8ad894103731546b55683b331acdd472b37e4b33a98a2f63a74c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16781000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55669821, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10847000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001357459-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000135745926000004/0001357459-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043859", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017025043859/0000950170-25-043859-index.html", "eps": { "value": -10.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043859", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017025043859/0000950170-25-043859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043859", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017025043859/0000950170-25-043859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14438000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043859", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017025043859/0000950170-25-043859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1416471, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043859", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017025043859/0000950170-25-043859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12193000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043859", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017025043859/0000950170-25-043859-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036402", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017024036402/0000950170-24-036402-index.html", "eps": { "value": -1.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036402", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017024036402/0000950170-24-036402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 250000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036402", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017024036402/0000950170-24-036402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12300000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036402", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017024036402/0000950170-24-036402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6840213, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036402", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017024036402/0000950170-24-036402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -11133000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036402", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017024036402/0000950170-24-036402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009226", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017023009226/0000950170-23-009226-index.html", "eps": { "value": -16.53, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009226", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017023009226/0000950170-23-009226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -14260000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009226", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017023009226/0000950170-23-009226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 880311, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009226", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017023009226/0000950170-23-009226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13360000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009226", "source_url": "https://www.sec.gov/Archives/edgar/data/1357459/000095017023009226/0000950170-23-009226-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DSP", "source_ticker": "DSP", "name": "VIANT TECHNOLOGY INC CLASS A", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 12.85, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 344201000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 12078000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8352000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 52607000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 926000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 474663000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 185862000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 82137000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 18702000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24840000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 376192000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 157035000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66976000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.0350899619698955, "free_cash_flow": 51681000.0, "free_cash_flow_margin": 0.15014773344644552, "capex_intensity": 0.002690288523275644, "cfo_to_positive_net_income": 6.298730842911877, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0721671349008283, "current_ratio": 2.39559333906454, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1828791, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828791.json", "sha256": "6910ca06acf51f6cdf11dabf8c5c36c83f38cc401e730beaedc6c3498cf9d363", "retrieved_at": "2026-10-17T22:52:29.185125+00:00", "raw_path": "data/raw/6910ca06acf51f6cdf11dabf8c5c36c83f38cc401e730beaedc6c3498cf9d363.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "eps": { "value": 0.36, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 344201000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8352000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66976000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52607000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001828791-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879126000019/0001828791-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001828791-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879125000010/0001828791-25-000010-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001828791-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879125000010/0001828791-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 289235000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001828791-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879125000010/0001828791-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2362000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001828791-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879125000010/0001828791-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20466000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001828791-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879125000010/0001828791-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51767000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001828791-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879125000010/0001828791-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001828791-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879124000011/0001828791-24-000011-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001828791-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879124000011/0001828791-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 222934000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001828791-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879124000011/0001828791-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3443000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001828791-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879124000011/0001828791-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15224000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001828791-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879124000011/0001828791-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37752000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001828791-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879124000011/0001828791-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001828791-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879123000012/0001828791-23-000012-index.html", "eps": { "value": -0.84, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001828791-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879123000012/0001828791-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 197168000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001828791-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879123000012/0001828791-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11913000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001828791-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879123000012/0001828791-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14185000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001828791-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879123000012/0001828791-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3530000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001828791-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1828791/000182879123000012/0001828791-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RELL", "source_ticker": "RELL", "name": "RICHARDSON ELECTRONICS LTD", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 19.24, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 228564000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 6464000, "tag": "OperatingIncomeLoss", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6383000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 762000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 202017000, "tag": "Assets", "start": null, "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 38316000, "tag": "Liabilities", "start": null, "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 163701000, "tag": "StockholdersEquity", "start": null, "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 31779000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3789000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1621000, "tag": "ShareBasedCompensation", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 172731000, "tag": "AssetsCurrent", "start": null, "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 36369000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12690000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 993000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02828091912987172, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.11937960206799311, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007092105493428536, "current_ratio": 4.749401963210427, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 355948, "fiscal_year": "2026", "fiscal_end": "2026-05-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000355948.json", "sha256": "f32ec777869af925169ba8f004cc3bb898614b65915330b26f55248d3c8832eb", "retrieved_at": "2026-10-17T22:52:29.792795+00:00", "raw_path": "data/raw/f32ec777869af925169ba8f004cc3bb898614b65915330b26f55248d3c8832eb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "earnings": { "annual_history": [ { "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "eps": null, "revenue": { "value": 228564000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6383000, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12690000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 762000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-30", "filed": "2026-08-03", "accession": "0000355948-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000035594826000002/0000355948-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-05-31", "filed": "2025-08-04", "accession": "0000950170-25-101785", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000095017025101785/0000950170-25-101785-index.html", "eps": null, "revenue": { "value": 208909000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-06-02", "end": "2025-05-31", "filed": "2025-08-04", "accession": "0000950170-25-101785", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000095017025101785/0000950170-25-101785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1143000, "tag": "NetIncomeLoss", "start": "2024-06-02", "end": "2025-05-31", "filed": "2025-08-04", "accession": "0000950170-25-101785", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000095017025101785/0000950170-25-101785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12298000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-06-02", "end": "2025-05-31", "filed": "2025-08-04", "accession": "0000950170-25-101785", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000095017025101785/0000950170-25-101785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10552000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-02", "end": "2025-05-31", "filed": "2025-08-04", "accession": "0000950170-25-101785", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000095017025101785/0000950170-25-101785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-01", "filed": "2024-08-05", "accession": "0000950170-24-090651", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000095017024090651/0000950170-24-090651-index.html", "eps": null, "revenue": { "value": 196460000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-05-28", "end": "2024-06-01", "filed": "2024-08-05", "accession": "0000950170-24-090651", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000095017024090651/0000950170-24-090651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61000, "tag": "NetIncomeLoss", "start": "2023-05-28", "end": "2024-06-01", "filed": "2024-08-05", "accession": "0000950170-24-090651", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000095017024090651/0000950170-24-090651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12464000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-05-28", "end": "2024-06-01", "filed": "2024-08-05", "accession": "0000950170-24-090651", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000095017024090651/0000950170-24-090651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6524000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-05-28", "end": "2024-06-01", "filed": "2024-08-05", "accession": "0000950170-24-090651", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000095017024090651/0000950170-24-090651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-05-27", "filed": "2023-07-31", "accession": "0000950170-23-035840", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000095017023035840/0000950170-23-035840-index.html", "eps": null, "revenue": { "value": 262658000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-05-29", "end": "2023-05-27", "filed": "2023-07-31", "accession": "0000950170-23-035840", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000095017023035840/0000950170-23-035840-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22333000, "tag": "NetIncomeLoss", "start": "2022-05-29", "end": "2023-05-27", "filed": "2023-07-31", "accession": "0000950170-23-035840", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000095017023035840/0000950170-23-035840-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12542000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-05-29", "end": "2023-05-27", "filed": "2023-07-31", "accession": "0000950170-23-035840", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000095017023035840/0000950170-23-035840-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8199000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-29", "end": "2023-05-27", "filed": "2023-07-31", "accession": "0000950170-23-035840", "source_url": "https://www.sec.gov/Archives/edgar/data/355948/000095017023035840/0000950170-23-035840-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "COSO", "source_ticker": "COSO", "name": "COASTALSOUTH BANCSHARES INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 26.74, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1985000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24892000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 63128000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1830000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2306586000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2047057000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 259529000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1504000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11520215, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 69000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1297107, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001297107.json", "sha256": "6583409c3b42ec386e9676023c16894354a16bfbebf03a6f73348e3e424be678", "retrieved_at": "2026-10-17T22:52:29.637660+00:00", "raw_path": "data/raw/6583409c3b42ec386e9676023c16894354a16bfbebf03a6f73348e3e424be678.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "eps": { "value": 2.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1985000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24892000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11520215, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63128000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "eps": { "value": 2.09, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1865000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21904000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10470633, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12669000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104114", "source_url": "https://www.sec.gov/Archives/edgar/data/1297107/000119312526104114/0001193125-26-104114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EIKN", "source_ticker": "EIKN", "name": "EIKON THERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 7.54, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "SGP", "source_ticker": "SGP", "name": "SPYGLASS PHARMA SHS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 24.72, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -41449000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39869000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -32701000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 789000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 115866000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 10166000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -98837000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 96358000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2786000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 108768000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 8584000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2217104, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1450000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -33490000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 12.671015843429636, "cash_runway_years": 2.9466377175009937, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1778922, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001778922.json", "sha256": "689f10b174717a647b3c3d3423526792d829fd19412143f6710cfd7a09761680", "retrieved_at": "2026-10-17T22:52:30.032882+00:00", "raw_path": "data/raw/689f10b174717a647b3c3d3423526792d829fd19412143f6710cfd7a09761680.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "eps": { "value": -17.98, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -39869000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2217104, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32701000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "eps": { "value": -16.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -29164000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1788211, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22027000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001778922-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1778922/000177892226000020/0001778922-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HPK", "source_ticker": "HPK", "name": "HIGHPEAK ENERGY INC", "group": "Energy", "weight_percent": 0.01, "holding_price": 9.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 863359000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 149981000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18963000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 511597000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3213714000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1594569000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 162075000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1132807000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 60000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 147136000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 421776000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 619000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 259897000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 230256000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125330000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1737180014339342, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 26.978695354110638, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.0193358525445846, "share_based_compensation_to_revenue": 0.0007169671017502569, "current_ratio": 1.1287306302550204, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1792849, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001792849.json", "sha256": "bf41b2f108395b11fd22f00d2f1c6374c242392c30785500a3b56dd459c8d9e1", "retrieved_at": "2026-10-17T22:52:30.713788+00:00", "raw_path": "data/raw/bf41b2f108395b11fd22f00d2f1c6374c242392c30785500a3b56dd459c8d9e1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 863359000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18963000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125330000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 511597000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001437749-26-007770", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774926007770/0001437749-26-007770-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774925006838/0001437749-25-006838-index.html", "eps": { "value": 0.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774925006838/0001437749-25-006838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1069414000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774925006838/0001437749-25-006838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 95069000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774925006838/0001437749-25-006838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 129205000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774925006838/0001437749-25-006838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 690391000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774925006838/0001437749-25-006838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006816", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774924006816/0001437749-24-006816-index.html", "eps": { "value": 1.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006816", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774924006816/0001437749-24-006816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1111293000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006816", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774924006816/0001437749-24-006816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 215866000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006816", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774924006816/0001437749-24-006816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 123020000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006816", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774924006816/0001437749-24-006816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 756389000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006816", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774924006816/0001437749-24-006816-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001437749-23-005522", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774923005522/0001437749-23-005522-index.html", "eps": { "value": 1.93, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001437749-23-005522", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774923005522/0001437749-23-005522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 755686000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001437749-23-005522", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774923005522/0001437749-23-005522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 236854000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001437749-23-005522", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774923005522/0001437749-23-005522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111164000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001437749-23-005522", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774923005522/0001437749-23-005522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 504014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001437749-23-005522", "source_url": "https://www.sec.gov/Archives/edgar/data/1792849/000143774923005522/0001437749-23-005522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DFH", "source_ticker": "DFH", "name": "DREAM FINDERS HOMES INC CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 8.44, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 4322848000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 217197000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -100574000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 25792000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3727484000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2123373000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1424575000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 234766000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24924000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101296630, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 41699000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -126366000.0, "free_cash_flow_margin": -0.029232117344861537, "capex_intensity": 0.005966436941571853, "cfo_to_positive_net_income": -0.46305427791359915, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005765643390653569, "current_ratio": null, "cash_runway_years": 2.334261339908923, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1825088, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001825088.json", "sha256": "9634f1ef77623cb52534a71d05307e53d54758fdc80af45549c356be5e89557c", "retrieved_at": "2026-10-17T22:52:30.772720+00:00", "raw_path": "data/raw/9634f1ef77623cb52534a71d05307e53d54758fdc80af45549c356be5e89557c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "eps": { "value": 2.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4322848000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 217197000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101296630, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -100574000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001628280-26-010837", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000162828026010837/0001628280-26-010837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001825088-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508825000014/0001825088-25-000014-index.html", "eps": { "value": 3.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001825088-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508825000014/0001825088-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4451606000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001825088-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508825000014/0001825088-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 335341000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001825088-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508825000014/0001825088-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100297139, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001825088-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508825000014/0001825088-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -256648000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001825088-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508825000014/0001825088-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001825088-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508824000015/0001825088-24-000015-index.html", "eps": { "value": 2.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001825088-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508824000015/0001825088-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3748586000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001825088-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508824000015/0001825088-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 295900000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001825088-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508824000015/0001825088-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106027548, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001825088-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508824000015/0001825088-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 374234000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001825088-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508824000015/0001825088-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001825088-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508823000011/0001825088-23-000011-index.html", "eps": { "value": 2.45, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001825088-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508823000011/0001825088-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3342335000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001825088-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508823000011/0001825088-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 262313000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001825088-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508823000011/0001825088-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106691248, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001825088-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508823000011/0001825088-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27623000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001825088-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1825088/000182508823000011/0001825088-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DBI", "source_ticker": "DBI", "name": "DESIGNER BRANDS CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 6.42, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2892671000, "tag": "Revenues", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 47764000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8374000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 109860000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 31605000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1947633000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1659873000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 50871000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6750000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 59079000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 18990000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 708148000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 588474000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49136000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 6750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 431938000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.016512074826345615, "free_cash_flow": 78255000.0, "free_cash_flow_margin": 0.027052851845232314, "capex_intensity": 0.010925888218881442, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006564866865260515, "current_ratio": 1.2033632751829308, "cash_runway_years": null, "near_term_maturity_to_cash": 0.13268856519431504 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1319947, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6750000.0, 431938000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001319947.json", "sha256": "da8150e5244d936eab68897187caff77b5167c0f97210409c8d2f0308a8fa5bc", "retrieved_at": "2026-10-17T22:52:31.277003+00:00", "raw_path": "data/raw/da8150e5244d936eab68897187caff77b5167c0f97210409c8d2f0308a8fa5bc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2892671000, "tag": "Revenues", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8374000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49136000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109860000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-30", "accession": "0001319947-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994726000022/0001319947-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-03-24", "accession": "0001319947-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994725000012/0001319947-25-000012-index.html", "eps": { "value": -0.2, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-24", "accession": "0001319947-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994725000012/0001319947-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3009262000, "tag": "Revenues", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-24", "accession": "0001319947-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994725000012/0001319947-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10549000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-24", "accession": "0001319947-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994725000012/0001319947-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53657000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-24", "accession": "0001319947-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994725000012/0001319947-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 82236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-24", "accession": "0001319947-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994725000012/0001319947-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-03-25", "accession": "0001319947-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994724000011/0001319947-24-000011-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-25", "accession": "0001319947-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994724000011/0001319947-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3074976000, "tag": "Revenues", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-25", "accession": "0001319947-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994724000011/0001319947-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29062000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-25", "accession": "0001319947-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994724000011/0001319947-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63375000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-25", "accession": "0001319947-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994724000011/0001319947-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 162399000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-25", "accession": "0001319947-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994724000011/0001319947-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-16", "accession": "0001319947-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994723000014/0001319947-23-000014-index.html", "eps": { "value": 2.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0001319947-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994723000014/0001319947-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3315428000, "tag": "Revenues", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0001319947-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994723000014/0001319947-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162676000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0001319947-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994723000014/0001319947-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72101000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0001319947-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994723000014/0001319947-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 201426000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-16", "accession": "0001319947-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1319947/000131994723000014/0001319947-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WNEB", "source_ticker": "WNEB", "name": "WESTERN NEW ENGLAND BANCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 13.55, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 15269000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001999371-26-005514", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18213000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001999371-26-005514", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1073000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001999371-26-005514", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2736480000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001999371-26-005514", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2488843000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001999371-26-005514", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 247637000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001999371-26-005514", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 13270000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001999371-26-005514", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1084000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001999371-26-005514", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20321755, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001999371-26-005514", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 6097000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001999371-26-005514", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1157647, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001157647.json", "sha256": "a63936f68da64dd4eaeb4e01b708bef810aad22c295ce80e698625fe72903264", "retrieved_at": "2026-10-17T22:52:31.657316+00:00", "raw_path": "data/raw/a63936f68da64dd4eaeb4e01b708bef810aad22c295ce80e698625fe72903264.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001999371-26-005514", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "eps": { "value": 0.75, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001999371-26-005514", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 15269000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001999371-26-005514", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20321755, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001999371-26-005514", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18213000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001999371-26-005514", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937126005514/0001999371-26-005514-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001839882-25-014778", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000183988225014778/0001839882-25-014778-index.html", "eps": { "value": 0.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001839882-25-014778", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000183988225014778/0001839882-25-014778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 11666000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001839882-25-014778", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000183988225014778/0001839882-25-014778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21016358, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001839882-25-014778", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000183988225014778/0001839882-25-014778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001839882-25-014778", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000183988225014778/0001839882-25-014778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001999371-24-003319", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937124003319/0001999371-24-003319-index.html", "eps": { "value": 0.7, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001999371-24-003319", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937124003319/0001999371-24-003319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 15068000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001999371-24-003319", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937124003319/0001999371-24-003319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21610329, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001999371-24-003319", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937124003319/0001999371-24-003319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14773000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001999371-24-003319", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000199937124003319/0001999371-24-003319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001387131-23-003325", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000138713123003325/0001387131-23-003325-index.html", "eps": { "value": 1.18, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001387131-23-003325", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000138713123003325/0001387131-23-003325-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 25887000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001387131-23-003325", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000138713123003325/0001387131-23-003325-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21938323, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001387131-23-003325", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000138713123003325/0001387131-23-003325-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36089000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001387131-23-003325", "source_url": "https://www.sec.gov/Archives/edgar/data/1157647/000138713123003325/0001387131-23-003325-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BPRN", "source_ticker": "BPRN", "name": "PRINCETON BANCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 43.38, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 18611000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106151", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312526106151/0001193125-26-106151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 21490000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106151", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312526106151/0001193125-26-106151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 889000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106151", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312526106151/0001193125-26-106151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2285147000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106151", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312526106151/0001193125-26-106151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2014435000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106151", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312526106151/0001193125-26-106151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 270712000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106151", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312526106151/0001193125-26-106151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1314000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106151", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312526106151/0001193125-26-106151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6859, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106151", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312526106151/0001193125-26-106151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7865000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106151", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312526106151/0001193125-26-106151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1913971, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001913971.json", "sha256": "d13d0956e15c9b3ef62230c3c4cec34dabbc5c96be4688fe31535ca43e9bc661", "retrieved_at": "2026-10-17T22:52:31.719239+00:00", "raw_path": "data/raw/d13d0956e15c9b3ef62230c3c4cec34dabbc5c96be4688fe31535ca43e9bc661.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312526106151/0001193125-26-106151-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106151", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312526106151/0001193125-26-106151-index.html", "eps": { "value": 2.71, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106151", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312526106151/0001193125-26-106151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 18611000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106151", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312526106151/0001193125-26-106151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6859, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106151", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312526106151/0001193125-26-106151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21490000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106151", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312526106151/0001193125-26-106151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001193125-25-054907", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312525054907/0001193125-25-054907-index.html", "eps": { "value": 1.55, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001193125-25-054907", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312525054907/0001193125-25-054907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 10242000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001193125-25-054907", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312525054907/0001193125-25-054907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6620, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001193125-25-054907", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312525054907/0001193125-25-054907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14730000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001193125-25-054907", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312525054907/0001193125-25-054907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001193125-24-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312524076546/0001193125-24-076546-index.html", "eps": { "value": 4.03, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001193125-24-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312524076546/0001193125-24-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 25765000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001193125-24-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312524076546/0001193125-24-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6389, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001193125-24-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312524076546/0001193125-24-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23112000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001193125-24-076546", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312524076546/0001193125-24-076546-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001193125-23-079231", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312523079231/0001193125-23-079231-index.html", "eps": { "value": 4.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001193125-23-079231", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312523079231/0001193125-23-079231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 26494000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001193125-23-079231", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312523079231/0001193125-23-079231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6449, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001193125-23-079231", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312523079231/0001193125-23-079231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23987000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001193125-23-079231", "source_url": "https://www.sec.gov/Archives/edgar/data/1913971/000119312523079231/0001193125-23-079231-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OPTU", "source_ticker": "OPTU", "name": "OPTIMUM COMMUNICATIONS INC CLASS A", "group": "Communication", "weight_percent": 0.01, "holding_price": 0.96, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 8590467000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -112558000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1869024000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1228457000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1347294000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 30703838000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 32996066000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -2314156000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1012201000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 26145372000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 60842000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1696974000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 64088000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1644796000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2051022000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 467782000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.013102663685222235, "free_cash_flow": -118837000.0, "free_cash_flow_margin": -0.013833590187820988, "capex_intensity": 0.15683594384333238, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007460362748614249, "current_ratio": 0.8019397159074841, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1702780, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001702780.json", "sha256": "5710c1ed4c72283455cd5e645fab2d5bb7068cd06362d35b0e4b8ae074549564", "retrieved_at": "2026-10-17T22:52:31.957827+00:00", "raw_path": "data/raw/5710c1ed4c72283455cd5e645fab2d5bb7068cd06362d35b0e4b8ae074549564.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "eps": { "value": -4, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8590467000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1869024000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 467782000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1228457000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001702780-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000170278026000013/0001702780-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001628280-25-005486", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828025005486/0001628280-25-005486-index.html", "eps": { "value": -0.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001628280-25-005486", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828025005486/0001628280-25-005486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8954417000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001628280-25-005486", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828025005486/0001628280-25-005486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -102918000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001628280-25-005486", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828025005486/0001628280-25-005486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 459888000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001628280-25-005486", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828025005486/0001628280-25-005486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1582401000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-13", "accession": "0001628280-25-005486", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828025005486/0001628280-25-005486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001628280-24-004863", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828024004863/0001628280-24-004863-index.html", "eps": { "value": 0.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001628280-24-004863", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828024004863/0001628280-24-004863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9237064000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001628280-24-004863", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828024004863/0001628280-24-004863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 53198000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001628280-24-004863", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828024004863/0001628280-24-004863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 455034000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001628280-24-004863", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828024004863/0001628280-24-004863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1826398000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001628280-24-004863", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828024004863/0001628280-24-004863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004614", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828023004614/0001628280-23-004614-index.html", "eps": { "value": 0.43, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004614", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828023004614/0001628280-23-004614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9647659000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004614", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828023004614/0001628280-23-004614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 194563000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004614", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828023004614/0001628280-23-004614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 453282000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004614", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828023004614/0001628280-23-004614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2366901000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004614", "source_url": "https://www.sec.gov/Archives/edgar/data/1702780/000162828023004614/0001628280-23-004614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MGPI", "source_ticker": "MGPI", "name": "MGP INGREDIENTS", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 15.4, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 536375000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -94615000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -107809000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 121528000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 45488000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1235864000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 519074000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 718436000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18460000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 7044000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 24086000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4704000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 522709000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 200051000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21363047, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1035000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 6400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 42000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 201250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.17639711023071544, "free_cash_flow": 76040000.0, "free_cash_flow_margin": 0.14176648799813563, "capex_intensity": 0.0848063388487532, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -13.431998864281658, "share_based_compensation_to_revenue": 0.008769983686786297, "current_ratio": 2.6128787159274385, "cash_runway_years": null, "near_term_maturity_to_cash": 0.3466955579631636 }, "observation_status": "sec-xbrl-unreviewed", "cik": 835011, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6400000.0, 5600000.0, 3200000.0, 1600000.0, 42000000.0 ], "thereafter": 201250000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000835011.json", "sha256": "1f35b78aaeee918cdff71368c8106b918b51f6972c9931dc643aabcbc5e98ab2", "retrieved_at": "2026-10-17T22:52:32.545746+00:00", "raw_path": "data/raw/1f35b78aaeee918cdff71368c8106b918b51f6972c9931dc643aabcbc5e98ab2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "eps": { "value": -4.99, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 536375000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -107809000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21363047, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 121528000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000835011-26-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000083501126000031/0000835011-26-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-007962", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828025007962/0001628280-25-007962-index.html", "eps": { "value": 1.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-007962", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828025007962/0001628280-25-007962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 703625000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-007962", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828025007962/0001628280-25-007962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 34663000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-007962", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828025007962/0001628280-25-007962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22015439, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-007962", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828025007962/0001628280-25-007962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 102278000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001628280-25-007962", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828025007962/0001628280-25-007962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006149", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828024006149/0001628280-24-006149-index.html", "eps": { "value": 4.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006149", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828024006149/0001628280-24-006149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 836523000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006149", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828024006149/0001628280-24-006149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 107475000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006149", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828024006149/0001628280-24-006149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22173918, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006149", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828024006149/0001628280-24-006149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83783000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006149", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828024006149/0001628280-24-006149-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004693", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828023004693/0001628280-23-004693-index.html", "eps": { "value": 4.92, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004693", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828023004693/0001628280-23-004693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 782358000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004693", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828023004693/0001628280-23-004693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 109462000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004693", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828023004693/0001628280-23-004693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22053966, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004693", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828023004693/0001628280-23-004693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88936000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001628280-23-004693", "source_url": "https://www.sec.gov/Archives/edgar/data/835011/000162828023004693/0001628280-23-004693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VNDA", "source_ticker": "VNDA", "name": "VANDA PHARMACEUTICALS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 4.24, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 216105000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -151168000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -220474000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -109442000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 998000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 488948000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 161762000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 327186000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 84851000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9474000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 347262000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 145162000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58930157, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.6995118113879827, "free_cash_flow": -110440000.0, "free_cash_flow_margin": -0.5110478702482589, "capex_intensity": 0.0046181254482774575, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04383980009717498, "current_ratio": 2.3922376379493255, "cash_runway_years": 0.7753056413442737, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1347178, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001347178.json", "sha256": "73fc153c337a0fde6ea6f321d6378d9f94925087244e6f7cab0e2262e4e90436", "retrieved_at": "2026-10-17T22:52:32.861174+00:00", "raw_path": "data/raw/73fc153c337a0fde6ea6f321d6378d9f94925087244e6f7cab0e2262e4e90436.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "eps": { "value": -3.74, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 216105000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -220474000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58930157, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -109442000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-12", "accession": "0001628280-26-007460", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828026007460/0001628280-26-007460-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001628280-25-005761", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828025005761/0001628280-25-005761-index.html", "eps": { "value": -0.33, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001628280-25-005761", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828025005761/0001628280-25-005761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 198772000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001628280-25-005761", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828025005761/0001628280-25-005761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18900000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001628280-25-005761", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828025005761/0001628280-25-005761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58149087, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001628280-25-005761", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828025005761/0001628280-25-005761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15757000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0001628280-25-005761", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828025005761/0001628280-25-005761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001628280-24-003785", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828024003785/0001628280-24-003785-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001628280-24-003785", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828024003785/0001628280-24-003785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 192640000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001628280-24-003785", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828024003785/0001628280-24-003785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2509000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001628280-24-003785", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828024003785/0001628280-24-003785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57557911, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001628280-24-003785", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828024003785/0001628280-24-003785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12801000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-08", "accession": "0001628280-24-003785", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828024003785/0001628280-24-003785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001628280-23-002857", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828023002857/0001628280-23-002857-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001628280-23-002857", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828023002857/0001628280-23-002857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 254382000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001628280-23-002857", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828023002857/0001628280-23-002857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6275000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001628280-23-002857", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828023002857/0001628280-23-002857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56983171, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001628280-23-002857", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828023002857/0001628280-23-002857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31984000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-09", "accession": "0001628280-23-002857", "source_url": "https://www.sec.gov/Archives/edgar/data/1347178/000162828023002857/0001628280-23-002857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JACK", "source_ticker": "JACK", "name": "JACK IN THE BOX INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 12.66, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1465314000, "tag": "Revenues", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -18070000, "tag": "OperatingIncomeLoss", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80719000, "tag": "NetIncomeLoss", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 162358000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 88223000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2593421000, "tag": "Assets", "start": null, "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -938271000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 58314000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8238000, "tag": "ShareBasedCompensation", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 220372000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 430623000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19054000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 4996000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.012331827853961676, "free_cash_flow": 74135000.0, "free_cash_flow_margin": 0.05059325168530431, "capex_intensity": 0.06020757325733597, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005622003202044067, "current_ratio": 0.511751578526925, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 807882, "fiscal_year": "2025", "fiscal_end": "2025-09-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000807882.json", "sha256": "4d006d62323b3977420da664082c0a9f2fdfcc8b405bd2daf9c149c461d6aed8", "retrieved_at": "2026-10-17T22:52:33.099503+00:00", "raw_path": "data/raw/4d006d62323b3977420da664082c0a9f2fdfcc8b405bd2daf9c149c461d6aed8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "earnings": { "annual_history": [ { "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "eps": { "value": -4.24, "tag": "EarningsPerShareDiluted", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1465314000, "tag": "Revenues", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80719000, "tag": "NetIncomeLoss", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19054000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 162358000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-19", "accession": "0000807882-25-000072", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788225000072/0000807882-25-000072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-29", "filed": "2024-11-21", "accession": "0000807882-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788224000052/0000807882-24-000052-index.html", "eps": { "value": -1.87, "tag": "EarningsPerShareDiluted", "start": "2023-10-02", "end": "2024-09-29", "filed": "2024-11-21", "accession": "0000807882-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788224000052/0000807882-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1571306000, "tag": "Revenues", "start": "2023-10-02", "end": "2024-09-29", "filed": "2024-11-21", "accession": "0000807882-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788224000052/0000807882-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36695000, "tag": "NetIncomeLoss", "start": "2023-10-02", "end": "2024-09-29", "filed": "2024-11-21", "accession": "0000807882-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788224000052/0000807882-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19572000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-02", "end": "2024-09-29", "filed": "2024-11-21", "accession": "0000807882-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788224000052/0000807882-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 68816000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-02", "end": "2024-09-29", "filed": "2024-11-21", "accession": "0000807882-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788224000052/0000807882-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-10-01", "filed": "2023-11-21", "accession": "0000807882-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788223000020/0000807882-23-000020-index.html", "eps": { "value": 6.3, "tag": "EarningsPerShareDiluted", "start": "2022-10-03", "end": "2023-10-01", "filed": "2023-11-21", "accession": "0000807882-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788223000020/0000807882-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1692306000, "tag": "Revenues", "start": "2022-10-03", "end": "2023-10-01", "filed": "2023-11-21", "accession": "0000807882-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788223000020/0000807882-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 130826000, "tag": "NetIncomeLoss", "start": "2022-10-03", "end": "2023-10-01", "filed": "2023-11-21", "accession": "0000807882-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788223000020/0000807882-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20764000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-03", "end": "2023-10-01", "filed": "2023-11-21", "accession": "0000807882-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788223000020/0000807882-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 215006000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-03", "end": "2023-10-01", "filed": "2023-11-21", "accession": "0000807882-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788223000020/0000807882-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-02", "filed": "2022-11-22", "accession": "0000807882-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788222000017/0000807882-22-000017-index.html", "eps": { "value": 5.45, "tag": "EarningsPerShareDiluted", "start": "2021-10-04", "end": "2022-10-02", "filed": "2022-11-22", "accession": "0000807882-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788222000017/0000807882-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1468083000, "tag": "Revenues", "start": "2021-10-04", "end": "2022-10-02", "filed": "2022-11-22", "accession": "0000807882-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788222000017/0000807882-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 115781000, "tag": "NetIncomeLoss", "start": "2021-10-04", "end": "2022-10-02", "filed": "2022-11-22", "accession": "0000807882-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788222000017/0000807882-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21245000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-04", "end": "2022-10-02", "filed": "2022-11-22", "accession": "0000807882-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788222000017/0000807882-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 162882000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-04", "end": "2022-10-02", "filed": "2022-11-22", "accession": "0000807882-22-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/807882/000080788222000017/0000807882-22-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HLLY", "source_ticker": "HLLY", "name": "HOLLEY", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 2.61, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 613514000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 82481000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19175000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 46220000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12321000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1163953000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 715028000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 448925000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 37231000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 516078000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6571000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 316161000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 115123000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120043170, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 6571000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 6571000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 516220000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1344402898711358, "free_cash_flow": 33899000.0, "free_cash_flow_margin": 0.05525383283837044, "capex_intensity": 0.020082671300084433, "cfo_to_positive_net_income": 2.4104302477183834, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.746288752030437, "cash_runway_years": null, "near_term_maturity_to_cash": 0.17649270768982836 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1822928, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6571000.0, 6571000.0, 516220000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001822928.json", "sha256": "50f1518efa8a06f8d02b1ec15a50d9ad499e0f2510479729a4509742df077678", "retrieved_at": "2026-10-17T22:52:33.088156+00:00", "raw_path": "data/raw/50f1518efa8a06f8d02b1ec15a50d9ad499e0f2510479729a4509742df077678.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 613514000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19175000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 120043170, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46220000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018218", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000162828026018218/0001628280-26-018218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007614", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774925007614/0001437749-25-007614-index.html", "eps": { "value": -0.2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007614", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774925007614/0001437749-25-007614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 602224000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007614", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774925007614/0001437749-25-007614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -23235000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007614", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774925007614/0001437749-25-007614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118441580, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007614", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774925007614/0001437749-25-007614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46899000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007614", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774925007614/0001437749-25-007614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007848", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774924007848/0001437749-24-007848-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007848", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774924007848/0001437749-24-007848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 659704000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007848", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774924007848/0001437749-24-007848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19180000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007848", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774924007848/0001437749-24-007848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118510800, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007848", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774924007848/0001437749-24-007848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 88092000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007848", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774924007848/0001437749-24-007848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006585", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774923006585/0001437749-23-006585-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006585", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774923006585/0001437749-23-006585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 688415000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006585", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774923006585/0001437749-23-006585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 73774000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006585", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774923006585/0001437749-23-006585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117248296, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006585", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774923006585/0001437749-23-006585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12312000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006585", "source_url": "https://www.sec.gov/Archives/edgar/data/1822928/000143774923006585/0001437749-23-006585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RMNI", "source_ticker": "RMNI", "name": "RIMINI STREET INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 4.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 421536000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 59909000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37098000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 60221000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 423112000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 450141000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -27029000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 119974000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 63156000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4031000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3861000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11071000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 300362000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 347400000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94490000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7592000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.14212072041296592, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.6232950563372688, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02626347453123814, "current_ratio": 0.8645998848589522, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1635282, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001635282.json", "sha256": "d0a201ccf415f1c81de9d192eba04d4f0a45b3f1941b419c525244bcce613569", "retrieved_at": "2026-10-17T22:52:33.961771+00:00", "raw_path": "data/raw/d0a201ccf415f1c81de9d192eba04d4f0a45b3f1941b419c525244bcce613569.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "eps": { "value": 0.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 421536000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37098000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94490000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60221000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-19", "accession": "0001635282-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528226000014/0001635282-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001635282-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528225000029/0001635282-25-000029-index.html", "eps": { "value": -0.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001635282-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528225000029/0001635282-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 428753000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001635282-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528225000029/0001635282-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36272000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001635282-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528225000029/0001635282-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90503000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001635282-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528225000029/0001635282-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -38849000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001635282-25-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528225000029/0001635282-25-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001635282-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528224000030/0001635282-24-000030-index.html", "eps": { "value": 0.29, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001635282-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528224000030/0001635282-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 431496000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001635282-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528224000030/0001635282-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26059000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001635282-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528224000030/0001635282-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89536000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001635282-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528224000030/0001635282-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12467000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001635282-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528224000030/0001635282-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001635282-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528223000054/0001635282-23-000054-index.html", "eps": { "value": -0.03, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001635282-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528223000054/0001635282-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 409662000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001635282-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528223000054/0001635282-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2480000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001635282-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528223000054/0001635282-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87672000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001635282-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528223000054/0001635282-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34898000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001635282-23-000054", "source_url": "https://www.sec.gov/Archives/edgar/data/1635282/000163528223000054/0001635282-23-000054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AVNW", "source_ticker": "AVNW", "name": "AVIAT NETWORKS INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 19.44, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 439682000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 19237000, "tag": "OperatingIncomeLoss", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2539000, "tag": "NetIncomeLoss", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 13558000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7468000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 598962000, "tag": "Assets", "start": null, "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 331574000, "tag": "Liabilities", "start": null, "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 267388000, "tag": "StockholdersEquity", "start": null, "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 72844000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 89100000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7900000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3256000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6202000, "tag": "ShareBasedCompensation", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 439245000, "tag": "AssetsCurrent", "start": null, "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 223153000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13027000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.043752075363558206, "free_cash_flow": 6090000.0, "free_cash_flow_margin": 0.013850919528204475, "capex_intensity": 0.01698500279747636, "cfo_to_positive_net_income": 5.339897597479323, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.014105649082746167, "current_ratio": 1.9683580323813705, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1377789, "fiscal_year": "2026", "fiscal_end": "2026-07-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001377789.json", "sha256": "99a479352b532e5f99e09c81c2eb0d5254d0c7ea8fba03f95814e75ae912742b", "retrieved_at": "2026-10-17T22:52:34.151443+00:00", "raw_path": "data/raw/99a479352b532e5f99e09c81c2eb0d5254d0c7ea8fba03f95814e75ae912742b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "earnings": { "annual_history": [ { "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 439682000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2539000, "tag": "NetIncomeLoss", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13027000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13558000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-28", "end": "2026-07-03", "filed": "2026-08-27", "accession": "0001628280-26-059187", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000162828026059187/0001628280-26-059187-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-27", "filed": "2025-09-10", "accession": "0001377789-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778925000068/0001377789-25-000068-index.html", "eps": { "value": 0.1, "tag": "EarningsPerShareDiluted", "start": "2024-06-29", "end": "2025-06-27", "filed": "2025-09-10", "accession": "0001377789-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778925000068/0001377789-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 434606000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-06-29", "end": "2025-06-27", "filed": "2025-09-10", "accession": "0001377789-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778925000068/0001377789-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1341000, "tag": "NetIncomeLoss", "start": "2024-06-29", "end": "2025-06-27", "filed": "2025-09-10", "accession": "0001377789-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778925000068/0001377789-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12826000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-06-29", "end": "2025-06-27", "filed": "2025-09-10", "accession": "0001377789-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778925000068/0001377789-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5721000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-29", "end": "2025-06-27", "filed": "2025-09-10", "accession": "0001377789-25-000068", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778925000068/0001377789-25-000068-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-28", "filed": "2024-10-04", "accession": "0001377789-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778924000043/0001377789-24-000043-index.html", "eps": { "value": 0.86, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-28", "filed": "2024-10-04", "accession": "0001377789-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778924000043/0001377789-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 408083000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-07-01", "end": "2024-06-28", "filed": "2024-10-04", "accession": "0001377789-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778924000043/0001377789-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10760000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-28", "filed": "2024-10-04", "accession": "0001377789-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778924000043/0001377789-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12456000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-28", "filed": "2024-10-04", "accession": "0001377789-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778924000043/0001377789-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30540000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-28", "filed": "2024-10-04", "accession": "0001377789-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778924000043/0001377789-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-30", "accession": "0001377789-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778923000023/0001377789-23-000023-index.html", "eps": { "value": 0.97, "tag": "EarningsPerShareDiluted", "start": "2022-07-02", "end": "2023-06-30", "filed": "2023-08-30", "accession": "0001377789-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778923000023/0001377789-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 346593000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-07-02", "end": "2023-06-30", "filed": "2023-08-30", "accession": "0001377789-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778923000023/0001377789-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11528000, "tag": "NetIncomeLoss", "start": "2022-07-02", "end": "2023-06-30", "filed": "2023-08-30", "accession": "0001377789-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778923000023/0001377789-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11855000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-02", "end": "2023-06-30", "filed": "2023-08-30", "accession": "0001377789-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778923000023/0001377789-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1644000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-02", "end": "2023-06-30", "filed": "2023-08-30", "accession": "0001377789-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1377789/000137778923000023/0001377789-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HAWK", "source_ticker": "HAWK", "name": "HAWKEYE INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 12.89, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "FBYD", "source_ticker": "FBYD", "name": "FALCON S BEYOND GLOBAL INC CLASS A", "group": "Industrials", "weight_percent": 0.01, "holding_price": 8.52, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 14896000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -13408000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -24603000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 153000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 66702000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 42881000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 11926000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 1868000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 12465000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1769000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 1386000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 3384000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 349000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1661000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 10371000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 28516000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39255885, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 3155000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 7441000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 5024000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.9001074113856069, "free_cash_flow": -24756000.0, "free_cash_flow_margin": -1.661922663802363, "capex_intensity": 0.010271213748657358, "cfo_to_positive_net_income": null, "total_debt": 15620000.0, "debt_to_assets": 0.2341758867800066, "net_debt": 13752000.0, "interest_coverage": -3.962174940898345, "share_based_compensation_to_revenue": 0.11150644468313642, "current_ratio": 0.36369055968579045, "cash_runway_years": 0.07592570011787181, "near_term_maturity_to_cash": 1.6889721627408993 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1937987, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 3155000.0, 7441000.0, 0.0, 0.0, 0.0 ], "thereafter": 5024000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001937987.json", "sha256": "f823a45b1e9e576bde85507d323adde674d2cd95a659c2ddcb071b350828f19e", "retrieved_at": "2026-10-17T22:52:34.713292+00:00", "raw_path": "data/raw/f823a45b1e9e576bde85507d323adde674d2cd95a659c2ddcb071b350828f19e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14896000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 39255885, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24603000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-131874", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000119312526131874/0001193125-26-131874-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-04-03", "accession": "0000950170-25-049918", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000095017025049918/0000950170-25-049918-index.html", "eps": { "value": 1.41, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-03", "accession": "0000950170-25-049918", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000095017025049918/0000950170-25-049918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6745000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-03", "accession": "0000950170-25-049918", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000095017025049918/0000950170-25-049918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 12726176, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-03", "accession": "0000950170-25-049918", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000095017025049918/0000950170-25-049918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12552000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-03", "accession": "0000950170-25-049918", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000095017025049918/0000950170-25-049918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-29", "accession": "0001213900-24-036854", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000121390024036854/0001213900-24-036854-index.html", "eps": { "value": -6.71, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-29", "accession": "0001213900-24-036854", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000121390024036854/0001213900-24-036854-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18244000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-29", "accession": "0001213900-24-036854", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000121390024036854/0001213900-24-036854-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 7095249, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-29", "accession": "0001213900-24-036854", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000121390024036854/0001213900-24-036854-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23422000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-29", "accession": "0001213900-24-036854", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000121390024036854/0001213900-24-036854-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-04-29", "accession": "0001213900-24-036854", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000121390024036854/0001213900-24-036854-index.html", "eps": null, "revenue": { "value": 15950000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-04-29", "accession": "0001213900-24-036854", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000121390024036854/0001213900-24-036854-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": null, "operating_cash_flow": { "value": -19290000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-04-29", "accession": "0001213900-24-036854", "source_url": "https://www.sec.gov/Archives/edgar/data/1937987/000121390024036854/0001213900-24-036854-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PEBK", "source_ticker": "PEBK", "name": "PEOPLES BANCORP OF NORTH CAROLINA", "group": "Financials", "weight_percent": 0.01, "holding_price": 44.16, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 19830000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001654954-26-002154", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 21373000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001654954-26-002154", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1413000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001654954-26-002154", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1702148000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001654954-26-002154", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1545030000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001654954-26-002154", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 157118000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001654954-26-002154", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 58105000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001654954-26-002154", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 24601000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001654954-26-002154", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5471174, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001654954-26-002154", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001654954-26-002154", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1093672, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001093672.json", "sha256": "05e6c6919b7b8fdba946e305673daecb320e1758203172d3c9e628367abcdc66", "retrieved_at": "2026-10-17T22:52:35.322294+00:00", "raw_path": "data/raw/05e6c6919b7b8fdba946e305673daecb320e1758203172d3c9e628367abcdc66.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001654954-26-002154", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "eps": { "value": 3.62, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001654954-26-002154", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 19830000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001654954-26-002154", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5471174, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001654954-26-002154", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21373000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001654954-26-002154", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495426002154/0001654954-26-002154-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001654954-25-002689", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495425002689/0001654954-25-002689-index.html", "eps": { "value": 2.98, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001654954-25-002689", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495425002689/0001654954-25-002689-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 16353000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001654954-25-002689", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495425002689/0001654954-25-002689-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5482787, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001654954-25-002689", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495425002689/0001654954-25-002689-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20558000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001654954-25-002689", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495425002689/0001654954-25-002689-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001654954-24-002793", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495424002793/0001654954-24-002793-index.html", "eps": { "value": 2.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001654954-24-002793", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495424002793/0001654954-24-002793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 15546000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001654954-24-002793", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495424002793/0001654954-24-002793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5610214, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001654954-24-002793", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495424002793/0001654954-24-002793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22780000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001654954-24-002793", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495424002793/0001654954-24-002793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001654954-23-003112", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495423003112/0001654954-23-003112-index.html", "eps": { "value": 2.85, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001654954-23-003112", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495423003112/0001654954-23-003112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 16123000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001654954-23-003112", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495423003112/0001654954-23-003112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5661189, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001654954-23-003112", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495423003112/0001654954-23-003112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22657000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001654954-23-003112", "source_url": "https://www.sec.gov/Archives/edgar/data/1093672/000165495423003112/0001654954-23-003112-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TECX", "source_ticker": "TECX", "name": "TECTONIC THERAPEUTIC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 21.3, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -84036000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74151000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -60078000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 208000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 261038000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 9709000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 251329000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 253798000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1375000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10497000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 257359000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 9666000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18322533, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -60286000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 26.625181046968756, "cash_runway_years": 4.224474849362496, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1681087, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001681087.json", "sha256": "3ed8150bfa1fb842f0d2196a2b4cb23dfdd957d19ef32bda9294130285cb6892", "retrieved_at": "2026-10-17T22:52:35.126074+00:00", "raw_path": "data/raw/3ed8150bfa1fb842f0d2196a2b4cb23dfdd957d19ef32bda9294130285cb6892.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "eps": { "value": -4.05, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -74151000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18322533, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -60078000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076793", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000119312526076793/0001193125-26-076793-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042648", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000095017025042648/0000950170-25-042648-index.html", "eps": { "value": -6.83, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042648", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000095017025042648/0000950170-25-042648-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -57982000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042648", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000095017025042648/0000950170-25-042648-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8490171, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042648", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000095017025042648/0000950170-25-042648-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59080000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042648", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000095017025042648/0000950170-25-042648-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031635", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000095017024031635/0000950170-24-031635-index.html", "eps": { "value": 0.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031635", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000095017024031635/0000950170-24-031635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 12157000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031635", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000095017024031635/0000950170-24-031635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44568000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031635", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000095017024031635/0000950170-24-031635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -63190000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031635", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000095017024031635/0000950170-24-031635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009527", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000095017023009527/0000950170-23-009527-index.html", "eps": { "value": -2.42, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009527", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000095017023009527/0000950170-23-009527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -105890000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009527", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000095017023009527/0000950170-23-009527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43739, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009527", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000095017023009527/0000950170-23-009527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -97208000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009527", "source_url": "https://www.sec.gov/Archives/edgar/data/1681087/000095017023009527/0000950170-23-009527-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WOOF", "source_ticker": "WOOF", "name": "PETCO HEALTH AND WELLNESS COMPANY", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 2.38, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 5961467000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 120433000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9066000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 314050000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 127097000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5173425000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4009171000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1164254000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 256736000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1488527000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 196710000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 32650000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1019786000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1134141000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 286148000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.020201906678339408, "free_cash_flow": 186953000.0, "free_cash_flow_margin": 0.03136023398267574, "capex_intensity": 0.021319752336128005, "cfo_to_positive_net_income": 34.64041473637767, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005476839844957625, "current_ratio": 0.8991703853400944, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1826470, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001826470.json", "sha256": "ef61fcb3e52678e2065e1cfb2b4ae385111affd8b49560e6af19d2a102e268b7", "retrieved_at": "2026-10-17T22:52:35.352981+00:00", "raw_path": "data/raw/ef61fcb3e52678e2065e1cfb2b4ae385111affd8b49560e6af19d2a102e268b7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5961467000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9066000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 286148000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 314050000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-13", "accession": "0001193125-26-106114", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000119312526106114/0001193125-26-106114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-03-31", "accession": "0000950170-25-047693", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017025047693/0000950170-25-047693-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-31", "accession": "0000950170-25-047693", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017025047693/0000950170-25-047693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6116462000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-31", "accession": "0000950170-25-047693", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017025047693/0000950170-25-047693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -101816000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-31", "accession": "0000950170-25-047693", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017025047693/0000950170-25-047693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 273410000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-31", "accession": "0000950170-25-047693", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017025047693/0000950170-25-047693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 177673000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-31", "accession": "0000950170-25-047693", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017025047693/0000950170-25-047693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-04-03", "accession": "0000950170-24-040516", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017024040516/0000950170-24-040516-index.html", "eps": { "value": -4.78, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-03", "accession": "0000950170-24-040516", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017024040516/0000950170-24-040516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6255284000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-03", "accession": "0000950170-24-040516", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017024040516/0000950170-24-040516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1280210000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-03", "accession": "0000950170-24-040516", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017024040516/0000950170-24-040516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 267549, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-03", "accession": "0000950170-24-040516", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017024040516/0000950170-24-040516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 215719000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-03", "accession": "0000950170-24-040516", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017024040516/0000950170-24-040516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000950170-23-010285", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017023010285/0000950170-23-010285-index.html", "eps": { "value": 0.34, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000950170-23-010285", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017023010285/0000950170-23-010285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6035967000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000950170-23-010285", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017023010285/0000950170-23-010285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90801000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000950170-23-010285", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017023010285/0000950170-23-010285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 265951, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000950170-23-010285", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017023010285/0000950170-23-010285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 346003000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0000950170-23-010285", "source_url": "https://www.sec.gov/Archives/edgar/data/1826470/000095017023010285/0000950170-23-010285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IHRT", "source_ticker": "IHRT", "name": "IHEARTMEDIA CLASS A", "group": "Communication", "weight_percent": 0.01, "holding_price": 1.77, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3864991000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -20640000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -472866000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 92583000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 81672000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5126003000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 270921000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 4979662000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 73429000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 360047000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19551000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1459327000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 967419000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 154295000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 73429000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 151377000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 298529000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2777540000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1336514000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 180771000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.00534024529423225, "free_cash_flow": 10911000.0, "free_cash_flow_margin": 0.002823033740570159, "capex_intensity": 0.021131226437525987, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005058485259085985, "current_ratio": 1.5084746113111278, "cash_runway_years": null, "near_term_maturity_to_cash": 0.27103472968134623 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1400891, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 73429000.0, 151377000.0, 298529000.0, 2777540000.0, 1336514000.0 ], "thereafter": 180771000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001400891.json", "sha256": "f98fbb75efecd2d026b4e42747ba5cc12593c96e2fa6b33c3716c714e78ffca2", "retrieved_at": "2026-10-17T22:52:35.923073+00:00", "raw_path": "data/raw/f98fbb75efecd2d026b4e42747ba5cc12593c96e2fa6b33c3716c714e78ffca2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "eps": { "value": -3.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3864991000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -472866000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 154295000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 92583000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013221", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000162828026013221/0001628280-26-013221-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001400891-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089125000009/0001400891-25-000009-index.html", "eps": { "value": -6.68, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001400891-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089125000009/0001400891-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3854532000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001400891-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089125000009/0001400891-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1009941000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001400891-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089125000009/0001400891-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 151272000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001400891-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089125000009/0001400891-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71429000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001400891-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089125000009/0001400891-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001400891-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089124000008/0001400891-24-000008-index.html", "eps": { "value": -7.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001400891-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089124000008/0001400891-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3751025000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001400891-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089124000008/0001400891-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1102660000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001400891-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089124000008/0001400891-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 149255000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001400891-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089124000008/0001400891-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 213062000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001400891-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089124000008/0001400891-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001400891-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089123000008/0001400891-23-000008-index.html", "eps": { "value": -1.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001400891-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089123000008/0001400891-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3912283000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001400891-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089123000008/0001400891-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -264663000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001400891-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089123000008/0001400891-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 148058000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001400891-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089123000008/0001400891-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 420075000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001400891-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1400891/000140089123000008/0001400891-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BNED", "source_ticker": "BNED", "name": "BARNES AND NOBLE EDUCATION INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 13.15, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1564365000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 36538000, "tag": "OperatingIncomeLoss", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16872000, "tag": "NetIncomeLoss", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 50057000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 16196000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 739897000, "tag": "Assets", "start": null, "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 445458000, "tag": "Liabilities", "start": null, "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 294439000, "tag": "StockholdersEquity", "start": null, "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8418000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6214000, "tag": "ShareBasedCompensation", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 484463000, "tag": "AssetsCurrent", "start": null, "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 283604000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34614155, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.023356441751125855, "free_cash_flow": 33861000.0, "free_cash_flow_margin": 0.021645204284166417, "capex_intensity": 0.010353082560655601, "cfo_to_positive_net_income": 2.966868183973447, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.003972218759688436, "current_ratio": 1.7082375424888225, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1634117, "fiscal_year": "2026", "fiscal_end": "2026-05-02", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001634117.json", "sha256": "ba6764f52dd90f26e632943b00093d273e6e04d7e382885a7000636a2548b50a", "retrieved_at": "2026-10-17T22:52:36.244229+00:00", "raw_path": "data/raw/ba6764f52dd90f26e632943b00093d273e6e04d7e382885a7000636a2548b50a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "earnings": { "annual_history": [ { "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "eps": { "value": 0.49, "tag": "EarningsPerShareDiluted", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1564365000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16872000, "tag": "NetIncomeLoss", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34614155, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50057000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-04", "end": "2026-05-02", "filed": "2026-07-09", "accession": "0001634117-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411726000070/0001634117-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-05-03", "filed": "2025-12-23", "accession": "0001634117-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411725000038/0001634117-25-000038-index.html", "eps": { "value": -2.5, "tag": "EarningsPerShareDiluted", "start": "2024-04-28", "end": "2025-05-03", "filed": "2025-12-23", "accession": "0001634117-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411725000038/0001634117-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1463245000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-28", "end": "2025-05-03", "filed": "2025-12-23", "accession": "0001634117-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411725000038/0001634117-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65825000, "tag": "NetIncomeLoss", "start": "2024-04-28", "end": "2025-05-03", "filed": "2025-12-23", "accession": "0001634117-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411725000038/0001634117-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26298984, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-28", "end": "2025-05-03", "filed": "2025-12-23", "accession": "0001634117-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411725000038/0001634117-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -85413000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-28", "end": "2025-05-03", "filed": "2025-12-23", "accession": "0001634117-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411725000038/0001634117-25-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-25", "filed": "2025-12-23", "accession": "0001634117-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411725000038/0001634117-25-000038-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-10-26", "filed": "2025-12-23", "accession": "0001634117-25-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1634117/000163411725000038/0001634117-25-000038-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PLAY", "source_ticker": "PLAY", "name": "DAVE AND BUSTERS ENTERTAINMENT", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 7.96, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2102800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-05", "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 86100000, "tag": "OperatingIncomeLoss", "start": "2025-02-05", "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48700000, "tag": "NetIncomeLoss", "start": "2025-02-05", "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 290800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-05", "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 391400000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-05", "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4116600000, "tag": "Assets", "start": null, "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 91200000, "tag": "StockholdersEquity", "start": null, "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 16600000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1515000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19600000, "tag": "ShareBasedCompensation", "start": "2025-02-05", "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 124100000, "tag": "AssetsCurrent", "start": null, "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 434600000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34670000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-05", "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 23900000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-05", "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 7000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 7000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 868000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 7000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 656300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04094540612516644, "free_cash_flow": -100600000.0, "free_cash_flow_margin": -0.04784097393950922, "capex_intensity": 0.18613277534715617, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009320905459387484, "current_ratio": 0.28554993097100784, "cash_runway_years": null, "near_term_maturity_to_cash": 0.42168674698795183 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1525769, "fiscal_year": "2026", "fiscal_end": "2026-02-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7000000.0, 7000000.0, 7000000.0, 868000000.0, 7000000.0 ], "thereafter": 656300000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001525769.json", "sha256": "c95479cb7ed3d6015de36781e4c7ebda310bfeeeb7f5abccf9fd4a3935c3cfd7", "retrieved_at": "2026-10-17T22:52:36.479734+00:00", "raw_path": "data/raw/c95479cb7ed3d6015de36781e4c7ebda310bfeeeb7f5abccf9fd4a3935c3cfd7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "eps": { "value": -1.4, "tag": "EarningsPerShareDiluted", "start": "2025-02-05", "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2102800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-05", "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48700000, "tag": "NetIncomeLoss", "start": "2025-02-05", "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34670000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-05", "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 290800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-05", "end": "2026-02-03", "filed": "2026-03-31", "accession": "0001525769-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000152576926000008/0001525769-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-04", "filed": "2025-04-07", "accession": "0001628280-25-016941", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000162828025016941/0001628280-25-016941-index.html", "eps": { "value": 1.46, "tag": "EarningsPerShareDiluted", "start": "2024-02-05", "end": "2025-02-04", "filed": "2025-04-07", "accession": "0001628280-25-016941", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000162828025016941/0001628280-25-016941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2132700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-05", "end": "2025-02-04", "filed": "2025-04-07", "accession": "0001628280-25-016941", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000162828025016941/0001628280-25-016941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 40010000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-05", "end": "2025-02-04", "filed": "2025-04-07", "accession": "0001628280-25-016941", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000162828025016941/0001628280-25-016941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 312300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-05", "end": "2025-02-04", "filed": "2025-04-07", "accession": "0001628280-25-016941", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000162828025016941/0001628280-25-016941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-04", "filed": "2024-04-02", "accession": "0001628280-24-014369", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000162828024014369/0001628280-24-014369-index.html", "eps": { "value": 2.88, "tag": "EarningsPerShareDiluted", "start": "2023-01-30", "end": "2024-02-04", "filed": "2024-04-02", "accession": "0001628280-24-014369", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000162828024014369/0001628280-24-014369-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2205300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-30", "end": "2024-02-04", "filed": "2024-04-02", "accession": "0001628280-24-014369", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000162828024014369/0001628280-24-014369-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 44070000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-30", "end": "2024-02-04", "filed": "2024-04-02", "accession": "0001628280-24-014369", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000162828024014369/0001628280-24-014369-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 364200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-30", "end": "2024-02-04", "filed": "2024-04-02", "accession": "0001628280-24-014369", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000162828024014369/0001628280-24-014369-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-29", "filed": "2023-03-28", "accession": "0001628280-23-009540", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000162828023009540/0001628280-23-009540-index.html", "eps": { "value": 2.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-31", "end": "2023-01-29", "filed": "2023-03-28", "accession": "0001628280-23-009540", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000162828023009540/0001628280-23-009540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1964427000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-31", "end": "2023-01-29", "filed": "2023-03-28", "accession": "0001628280-23-009540", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000162828023009540/0001628280-23-009540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 49176977, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-31", "end": "2023-01-29", "filed": "2023-03-28", "accession": "0001628280-23-009540", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000162828023009540/0001628280-23-009540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 444468000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-31", "end": "2023-01-29", "filed": "2023-03-28", "accession": "0001628280-23-009540", "source_url": "https://www.sec.gov/Archives/edgar/data/1525769/000162828023009540/0001628280-23-009540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LTRX", "source_ticker": "LTRX", "name": "LANTRONIX INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 5.85, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 120899000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -4121000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4181000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 9877000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 612000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 160336000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 41060000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 119276000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 60466000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1602000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6270000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 117434000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 32075000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40145000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 44850000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.03408630344337009, "free_cash_flow": 9265000.0, "free_cash_flow_margin": 0.0766342153367687, "capex_intensity": 0.005062076609401236, "cfo_to_positive_net_income": null, "total_debt": 0.0, "debt_to_assets": 0.0, "net_debt": -60466000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05186147114533619, "current_ratio": 3.661231488698363, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1114925, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001114925.json", "sha256": "774f11a2affee774e433082548859292a0f049ce6ab865b9abf06a3e8d46fb6f", "retrieved_at": "2026-10-17T22:52:36.559688+00:00", "raw_path": "data/raw/774f11a2affee774e433082548859292a0f049ce6ab865b9abf06a3e8d46fb6f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "eps": { "value": -0.1, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 120899000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4181000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40145000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9877000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-27", "accession": "0001683168-26-006754", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316826006754/0001683168-26-006754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-29", "accession": "0001683168-25-006532", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316825006532/0001683168-25-006532-index.html", "eps": { "value": -0.29, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-29", "accession": "0001683168-25-006532", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316825006532/0001683168-25-006532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 122923000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-29", "accession": "0001683168-25-006532", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316825006532/0001683168-25-006532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11373000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-29", "accession": "0001683168-25-006532", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316825006532/0001683168-25-006532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38613000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-29", "accession": "0001683168-25-006532", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316825006532/0001683168-25-006532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7285000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-29", "accession": "0001683168-25-006532", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316825006532/0001683168-25-006532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-09", "accession": "0001683168-24-006264", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316824006264/0001683168-24-006264-index.html", "eps": { "value": -0.12, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-09", "accession": "0001683168-24-006264", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316824006264/0001683168-24-006264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 160327000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-09", "accession": "0001683168-24-006264", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316824006264/0001683168-24-006264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4516000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-09", "accession": "0001683168-24-006264", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316824006264/0001683168-24-006264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37386000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-09", "accession": "0001683168-24-006264", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316824006264/0001683168-24-006264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18623000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-09", "accession": "0001683168-24-006264", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316824006264/0001683168-24-006264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-12", "accession": "0001683168-23-006386", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316823006386/0001683168-23-006386-index.html", "eps": { "value": -0.25, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0001683168-23-006386", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316823006386/0001683168-23-006386-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 131189000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0001683168-23-006386", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316823006386/0001683168-23-006386-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8980000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0001683168-23-006386", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316823006386/0001683168-23-006386-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36257000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0001683168-23-006386", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316823006386/0001683168-23-006386-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 237000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0001683168-23-006386", "source_url": "https://www.sec.gov/Archives/edgar/data/1114925/000168316823006386/0001683168-23-006386-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PPIH", "source_ticker": "PPIH", "name": "PERMA PIPE INTERNATIONAL HOLDINGS", "group": "Industrials", "weight_percent": 0.01, "holding_price": 29.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 210925000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 29449000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17035000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 9169000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 10440000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 217486000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 90638000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18720000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 4169000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 2120000, "tag": "InterestExpense", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4910000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2537000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 146734000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 79789000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8148000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 19843000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 694000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 734000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 790000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 793000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 9794000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.13961834775394097, "free_cash_flow": -1271000.0, "free_cash_flow_margin": -0.00602583856821145, "capex_intensity": 0.04949626644541899, "cfo_to_positive_net_income": 0.5382447901379512, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 13.891037735849057, "share_based_compensation_to_revenue": 0.012027972027972029, "current_ratio": 1.8390254295704922, "cash_runway_years": null, "near_term_maturity_to_cash": 1.0599893162393161 }, "observation_status": "sec-xbrl-unreviewed", "cik": 914122, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 19843000.0, 694000.0, 734000.0, 790000.0, 793000.0 ], "thereafter": 9794000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000914122.json", "sha256": "a4d7be2b779deb94ec05e250a3c99a9f2ffc6e07d6b48b56fe8ee1e80dad160e", "retrieved_at": "2026-10-17T22:52:37.725906+00:00", "raw_path": "data/raw/a4d7be2b779deb94ec05e250a3c99a9f2ffc6e07d6b48b56fe8ee1e80dad160e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "eps": { "value": 2.09, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 210925000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17035000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8148000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9169000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001437749-26-012499", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774926012499/0001437749-26-012499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-05-01", "accession": "0001437749-25-014095", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774925014095/0001437749-25-014095-index.html", "eps": { "value": 1.12, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-05-01", "accession": "0001437749-25-014095", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774925014095/0001437749-25-014095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 158384000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-05-01", "accession": "0001437749-25-014095", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774925014095/0001437749-25-014095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8983000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-05-01", "accession": "0001437749-25-014095", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774925014095/0001437749-25-014095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8015000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-05-01", "accession": "0001437749-25-014095", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774925014095/0001437749-25-014095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13928000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-05-01", "accession": "0001437749-25-014095", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774925014095/0001437749-25-014095-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-04-26", "accession": "0001437749-24-013321", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774924013321/0001437749-24-013321-index.html", "eps": { "value": 1.3, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-26", "accession": "0001437749-24-013321", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774924013321/0001437749-24-013321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 150668000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-26", "accession": "0001437749-24-013321", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774924013321/0001437749-24-013321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10471000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-26", "accession": "0001437749-24-013321", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774924013321/0001437749-24-013321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8073000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-26", "accession": "0001437749-24-013321", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774924013321/0001437749-24-013321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14731000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-26", "accession": "0001437749-24-013321", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774924013321/0001437749-24-013321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-04-27", "accession": "0001437749-23-011368", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774923011368/0001437749-23-011368-index.html", "eps": { "value": 0.73, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-27", "accession": "0001437749-23-011368", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774923011368/0001437749-23-011368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 142569000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-27", "accession": "0001437749-23-011368", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774923011368/0001437749-23-011368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5945000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-27", "accession": "0001437749-23-011368", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774923011368/0001437749-23-011368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8116000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-27", "accession": "0001437749-23-011368", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774923011368/0001437749-23-011368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1241000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-27", "accession": "0001437749-23-011368", "source_url": "https://www.sec.gov/Archives/edgar/data/914122/000143774923011368/0001437749-23-011368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LEGH", "source_ticker": "LEGH", "name": "LEGACY HOUSING CORP", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 27.24, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 116932000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 48407000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41809000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 37152000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9001000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 580337000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 51723000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 528614000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8478000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1856000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 458000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 164656000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 46858000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23983093, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7609000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.41397564396401326, "free_cash_flow": 28151000.0, "free_cash_flow_margin": 0.2407467587999863, "capex_intensity": 0.07697636233024321, "cfo_to_positive_net_income": 0.8886124997010213, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.003916806348989156, "current_ratio": 3.5139357206880364, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1436208, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001436208.json", "sha256": "34d10d121335383d487d9981e760dc078d3fa7edca60296b589f5b118d5c5e8a", "retrieved_at": "2026-10-17T22:52:37.477752+00:00", "raw_path": "data/raw/34d10d121335383d487d9981e760dc078d3fa7edca60296b589f5b118d5c5e8a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "eps": { "value": 1.74, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 116932000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 41809000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23983093, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37152000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027133", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000110465926027133/0001104659-26-027133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002822", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837025002822/0001558370-25-002822-index.html", "eps": { "value": 2.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002822", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837025002822/0001558370-25-002822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 129345000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002822", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837025002822/0001558370-25-002822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 61642000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002822", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837025002822/0001558370-25-002822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24853778, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002822", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837025002822/0001558370-25-002822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35993000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001558370-25-002822", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837025002822/0001558370-25-002822-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003435", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837024003435/0001558370-24-003435-index.html", "eps": { "value": 2.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003435", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837024003435/0001558370-24-003435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 145100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003435", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837024003435/0001558370-24-003435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54460000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003435", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837024003435/0001558370-24-003435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25070626, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003435", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837024003435/0001558370-24-003435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13536000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003435", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837024003435/0001558370-24-003435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003920", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837023003920/0001558370-23-003920-index.html", "eps": { "value": 2.74, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003920", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837023003920/0001558370-23-003920-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 222052000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003920", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837023003920/0001558370-23-003920-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67773000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003920", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837023003920/0001558370-23-003920-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24742419, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003920", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837023003920/0001558370-23-003920-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1691000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001558370-23-003920", "source_url": "https://www.sec.gov/Archives/edgar/data/1436208/000155837023003920/0001558370-23-003920-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CTNM", "source_ticker": "CTNM", "name": "CONTINEUM THERAPEUTICS CLASS A", "group": "Health Care", "weight_percent": 0.01, "holding_price": 7.9, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -68059000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59978000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -55312000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 231000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 276642000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 15653000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 260989000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 75603000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 323000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10038000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 267917000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 9744000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27700855, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -55543000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 27.495587027914613, "cash_runway_years": 1.366846253977437, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1855175, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001855175.json", "sha256": "760edf4abeba0b9b3b707ba68ea66f62dfa545453df5a2fcf6691ed348669d76", "retrieved_at": "2026-10-17T22:52:37.570437+00:00", "raw_path": "data/raw/760edf4abeba0b9b3b707ba68ea66f62dfa545453df5a2fcf6691ed348669d76.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "eps": { "value": -2.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -59978000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27700855, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -55312000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015165", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000162828026015165/0001628280-26-015165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006458", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000143774925006458/0001437749-25-006458-index.html", "eps": { "value": -2.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006458", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000143774925006458/0001437749-25-006458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006458", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000143774925006458/0001437749-25-006458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42258000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006458", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000143774925006458/0001437749-25-006458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19352859, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006458", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000143774925006458/0001437749-25-006458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32845000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006458", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000143774925006458/0001437749-25-006458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006458", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000143774925006458/0001437749-25-006458-index.html", "eps": { "value": 0.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006458", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000143774925006458/0001437749-25-006458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006458", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000143774925006458/0001437749-25-006458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22720000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006458", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000143774925006458/0001437749-25-006458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3395514, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006458", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000143774925006458/0001437749-25-006458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006458", "source_url": "https://www.sec.gov/Archives/edgar/data/1855175/000143774925006458/0001437749-25-006458-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RJET", "source_ticker": "RJET", "name": "REPUBLIC AIRWAYS HOLDINGS", "group": "Industrials", "weight_percent": 0.01, "holding_price": 16.29, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1346400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 168300000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 322000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 396900000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3276600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1948100000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1328500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 134300000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 126300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20200000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 540700000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 574300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40657520, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 196000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 120200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 172300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 76000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 110400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 350500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.125, "free_cash_flow": -74900000.0, "free_cash_flow_margin": -0.05562982768865122, "capex_intensity": 0.2947860962566845, "cfo_to_positive_net_income": 4.225721784776903, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.015002970885323827, "current_ratio": 0.941493992686749, "cash_runway_years": null, "near_term_maturity_to_cash": 1.4594192107222637 }, "observation_status": "sec-xbrl-unreviewed", "cik": 810332, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 196000000.0, 120200000.0, 172300000.0, 76000000.0, 110400000.0 ], "thereafter": 350500000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000810332.json", "sha256": "e4367323ab0b84e24a006d75542612cf9f47e121c68e795d3829022bf23d7691", "retrieved_at": "2026-10-17T22:52:37.985833+00:00", "raw_path": "data/raw/e4367323ab0b84e24a006d75542612cf9f47e121c68e795d3829022bf23d7691.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "eps": { "value": 1.87, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1346400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76200000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40657520, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 322000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "eps": { "value": 1.62, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1165900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64600000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39759275, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 226100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2025-05-14", "accession": "0000950170-25-070705", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000095017025070705/0000950170-25-070705-index.html", "eps": { "value": -2.21, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2025-05-14", "accession": "0000950170-25-070705", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000095017025070705/0000950170-25-070705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 476409000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2025-05-14", "accession": "0000950170-25-070705", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000095017025070705/0000950170-25-070705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -91015000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2025-05-14", "accession": "0000950170-25-070705", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000095017025070705/0000950170-25-070705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41137000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2025-05-14", "accession": "0000950170-25-070705", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000095017025070705/0000950170-25-070705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34244000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2025-05-14", "accession": "0000950170-25-070705", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000095017025070705/0000950170-25-070705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "eps": { "value": 1.38, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1111600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54800000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39653973, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 329200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019614", "source_url": "https://www.sec.gov/Archives/edgar/data/810332/000162828026019614/0001628280-26-019614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SES", "source_ticker": "SES", "name": "SES AI CLASS A", "group": "Industrials", "weight_percent": 0.01, "holding_price": 0.88, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 21000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -82614000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -73040000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -58362000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2858000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 272646000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 57891000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 214755000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 29541000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 830000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10971000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 216276000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 24156000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 330917166, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1605000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -3.934, "free_cash_flow": -61220000.0, "free_cash_flow_margin": -2.915238095238095, "capex_intensity": 0.1360952380952381, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.5224285714285715, "current_ratio": 8.953303527074018, "cash_runway_years": 0.5061683972447826, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1819142, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819142.json", "sha256": "35348e16058af4f940e45f2313b168007dd96bcd16ba2f5be5234a1a04a3957f", "retrieved_at": "2026-10-17T22:52:38.384303+00:00", "raw_path": "data/raw/35348e16058af4f940e45f2313b168007dd96bcd16ba2f5be5234a1a04a3957f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "eps": { "value": -0.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 21000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -73040000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 330917166, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -58362000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001819142-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914226000010/0001819142-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001819142-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914225000017/0001819142-25-000017-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001819142-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914225000017/0001819142-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2040000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001819142-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914225000017/0001819142-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -100185000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001819142-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914225000017/0001819142-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 321824143, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001819142-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914225000017/0001819142-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -66086000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001819142-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914225000017/0001819142-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819142-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914224000014/0001819142-24-000014-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819142-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914224000014/0001819142-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -53400000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819142-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914224000014/0001819142-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 315051508, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819142-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914224000014/0001819142-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -56412000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001819142-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914224000014/0001819142-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001819142-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914223000030/0001819142-23-000030-index.html", "eps": { "value": -0.18, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001819142-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914223000030/0001819142-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -50993000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001819142-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914223000030/0001819142-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 288304750, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001819142-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914223000030/0001819142-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -46500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001819142-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1819142/000181914223000030/0001819142-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OBIO", "source_ticker": "OBIO", "name": "ORCHESTRA BIOMED HOLDINGS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 5.74, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 33482000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -51807000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52701000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -48963000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 489000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 114857000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 51479000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 34690000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 327000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11978000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 107911000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 16736000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47747078, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5056000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 9944000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.5473090018517413, "free_cash_flow": -49452000.0, "free_cash_flow_margin": -1.4769727017501941, "capex_intensity": 0.014604862314079207, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.35774445970969476, "current_ratio": 6.447836998087954, "cash_runway_years": 0.7084941690664379, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1814114, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 5056000.0, 9944000.0, 0.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001814114.json", "sha256": "f490c393d405fb139d3488fa9c027ee1423073551fb45f7969fec942006123e2", "retrieved_at": "2026-10-17T22:52:38.892199+00:00", "raw_path": "data/raw/f490c393d405fb139d3488fa9c027ee1423073551fb45f7969fec942006123e2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "eps": { "value": -1.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 33482000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52701000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47747078, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -48963000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026754", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000110465926026754/0001104659-26-026754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001558370-25-004161", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000155837025004161/0001558370-25-004161-index.html", "eps": { "value": -1.66, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001558370-25-004161", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000155837025004161/0001558370-25-004161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2638000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001558370-25-004161", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000155837025004161/0001558370-25-004161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61024000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001558370-25-004161", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000155837025004161/0001558370-25-004161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36821042, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001558370-25-004161", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000155837025004161/0001558370-25-004161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50558000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001558370-25-004161", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000155837025004161/0001558370-25-004161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004083", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000155837024004083/0001558370-24-004083-index.html", "eps": { "value": -1.48, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004083", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000155837024004083/0001558370-24-004083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2760000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004083", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000155837024004083/0001558370-24-004083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -49120000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004083", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000155837024004083/0001558370-24-004083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33225227, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004083", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000155837024004083/0001558370-24-004083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -46127000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001558370-24-004083", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000155837024004083/0001558370-24-004083-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-01-25", "accession": "0001213900-23-005085", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000121390023005085/0001213900-23-005085-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-01-25", "accession": "0001213900-23-005085", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000121390023005085/0001213900-23-005085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -2735123, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-01-25", "accession": "0001213900-23-005085", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000121390023005085/0001213900-23-005085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16425826, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-01-25", "accession": "0001213900-23-005085", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000121390023005085/0001213900-23-005085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1579299, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-01-25", "accession": "0001213900-23-005085", "source_url": "https://www.sec.gov/Archives/edgar/data/1814114/000121390023005085/0001213900-23-005085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PMTS", "source_ticker": "PMTS", "name": "CPI CARD GROUP INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 25.7, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 543534000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 54841000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14950000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 59504000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 18176000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 403191000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 420524000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -17333000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 21700000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 286668000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 22461000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6963000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 204944000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 84097000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11921875, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.10089709199424507, "free_cash_flow": 41328000.0, "free_cash_flow_margin": 0.07603572177637462, "capex_intensity": 0.03344041035151435, "cfo_to_positive_net_income": 3.980200668896321, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012810606144233848, "current_ratio": 2.4369953743890984, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1641614, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001641614.json", "sha256": "8ab8dd982fb1757354bad95212575af1942bb2790ba7e4553b544ee83a2955c3", "retrieved_at": "2026-10-17T22:52:39.242222+00:00", "raw_path": "data/raw/8ab8dd982fb1757354bad95212575af1942bb2790ba7e4553b544ee83a2955c3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "eps": { "value": 1.25, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 543534000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14950000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11921875, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59504000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001104659-26-023812", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000110465926023812/0001104659-26-023812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002098", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837025002098/0001558370-25-002098-index.html", "eps": { "value": 1.64, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002098", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837025002098/0001558370-25-002098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 480601000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002098", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837025002098/0001558370-25-002098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19521000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002098", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837025002098/0001558370-25-002098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11878076, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002098", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837025002098/0001558370-25-002098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43313000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001558370-25-002098", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837025002098/0001558370-25-002098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002670", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837024002670/0001558370-24-002670-index.html", "eps": { "value": 2.01, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002670", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837024002670/0001558370-24-002670-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 444547000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002670", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837024002670/0001558370-24-002670-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23985000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002670", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837024002670/0001558370-24-002670-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11917556, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002670", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837024002670/0001558370-24-002670-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34041000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002670", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837024002670/0001558370-24-002670-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003082", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837023003082/0001558370-23-003082-index.html", "eps": { "value": 3.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003082", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837023003082/0001558370-23-003082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 475745000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003082", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837023003082/0001558370-23-003082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36540000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003082", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837023003082/0001558370-23-003082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11749105, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003082", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837023003082/0001558370-23-003082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31336000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003082", "source_url": "https://www.sec.gov/Archives/edgar/data/1641614/000155837023003082/0001558370-23-003082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OFRM", "source_ticker": "OFRM", "name": "ONCE UPON A FARM PBC", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 17.26, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "XFOR", "source_ticker": "XFOR", "name": "X4 PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 2.64, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 35113000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -86883000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -79199000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -85618000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 290461000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 104171000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 186290000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 217049000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1277000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4298000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 261577000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 25757000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42292818, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 238530000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 76703000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -2.47438270725942, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.12240480733631419, "current_ratio": 10.155569359785689, "cash_runway_years": 2.5350860800299, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1501697, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 76703000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001501697.json", "sha256": "d103d5ba742cbf65407874ca223ed51164237a22279f08089a1a32d8eb83aa50", "retrieved_at": "2026-10-17T22:52:39.564451+00:00", "raw_path": "data/raw/d103d5ba742cbf65407874ca223ed51164237a22279f08089a1a32d8eb83aa50.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "eps": { "value": -1.87, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 35113000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -79199000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42292818, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -85618000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001501697-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000150169726000018/0001501697-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014805", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828025014805/0001628280-25-014805-index.html", "eps": { "value": -0.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014805", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828025014805/0001628280-25-014805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2557000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014805", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828025014805/0001628280-25-014805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37450000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014805", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828025014805/0001628280-25-014805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 201062211, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014805", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828025014805/0001628280-25-014805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -130901000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001628280-25-014805", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828025014805/0001628280-25-014805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012578", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828024012578/0001628280-24-012578-index.html", "eps": { "value": -0.57, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012578", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828024012578/0001628280-24-012578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -101167000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012578", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828024012578/0001628280-24-012578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 177812480, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012578", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828024012578/0001628280-24-012578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -96512000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001628280-24-012578", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828024012578/0001628280-24-012578-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001628280-23-008745", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828023008745/0001628280-23-008745-index.html", "eps": { "value": -1.52, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001628280-23-008745", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828023008745/0001628280-23-008745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001628280-23-008745", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828023008745/0001628280-23-008745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -93867000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001628280-23-008745", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828023008745/0001628280-23-008745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63526000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001628280-23-008745", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828023008745/0001628280-23-008745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -77102000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001628280-23-008745", "source_url": "https://www.sec.gov/Archives/edgar/data/1501697/000162828023008745/0001628280-23-008745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FBLA", "source_ticker": "FBLA", "name": "FB BANCORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 16.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 1253000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 2758000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6658000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1255406000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 940956000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 314450000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 60269000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2715000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 45000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18198152, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 22155000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2013639, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002013639.json", "sha256": "cfc832a0cd8c8950586f6339742bba871455669b4ae8c9c480794c01ec937629", "retrieved_at": "2026-10-17T22:52:39.698726+00:00", "raw_path": "data/raw/cfc832a0cd8c8950586f6339742bba871455669b4ae8c9c480794c01ec937629.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "eps": { "value": 0.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 1253000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18198152, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2758000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126081", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000119312526126081/0001193125-26-126081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046089", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000095017025046089/0000950170-25-046089-index.html", "eps": { "value": -1.74, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046089", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000095017025046089/0000950170-25-046089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 66465000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046089", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000095017025046089/0000950170-25-046089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6214000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046089", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000095017025046089/0000950170-25-046089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3561894, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046089", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000095017025046089/0000950170-25-046089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3983000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046089", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000095017025046089/0000950170-25-046089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046089", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000095017025046089/0000950170-25-046089-index.html", "eps": null, "revenue": { "value": 69093000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046089", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000095017025046089/0000950170-25-046089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1118000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046089", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000095017025046089/0000950170-25-046089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -7003000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0000950170-25-046089", "source_url": "https://www.sec.gov/Archives/edgar/data/2013639/000095017025046089/0000950170-25-046089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "APMD", "source_ticker": "APMD", "name": "APNIMED INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 18.25, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "RCKT", "source_ticker": "RCKT", "name": "ROCKET PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 2.36, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -231747000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -223123000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -190014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 440000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 330449000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 53228000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 277221000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 77558000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 1891000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8900000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37059000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 192734000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 30206000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111123770, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -190454000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -122.55261766261238, "share_based_compensation_to_revenue": null, "current_ratio": 6.380652850427068, "cash_runway_years": 0.4081699243213658, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1281895, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001281895.json", "sha256": "0bcbe84a05b7de7c12edb430923484b522633d995abac19aad70bdfd9e60b3ef", "retrieved_at": "2026-10-17T22:52:40.349583+00:00", "raw_path": "data/raw/0bcbe84a05b7de7c12edb430923484b522633d995abac19aad70bdfd9e60b3ef.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "eps": { "value": -2.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -223123000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 111123770, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -190014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076551", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000119312526076551/0001193125-26-076551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029002", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000095017025029002/0000950170-25-029002-index.html", "eps": { "value": -2.73, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029002", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000095017025029002/0000950170-25-029002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029002", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000095017025029002/0000950170-25-029002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -258746000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029002", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000095017025029002/0000950170-25-029002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94807773, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029002", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000095017025029002/0000950170-25-029002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -209724000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029002", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000095017025029002/0000950170-25-029002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021096", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000095017024021096/0000950170-24-021096-index.html", "eps": { "value": -2.92, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021096", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000095017024021096/0000950170-24-021096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021096", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000095017024021096/0000950170-24-021096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -245595000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021096", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000095017024021096/0000950170-24-021096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84009004, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021096", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000095017024021096/0000950170-24-021096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -194916000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021096", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000095017024021096/0000950170-24-021096-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009252", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000114036123009252/0001140361-23-009252-index.html", "eps": { "value": -3.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009252", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000114036123009252/0001140361-23-009252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009252", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000114036123009252/0001140361-23-009252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -221863000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009252", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000114036123009252/0001140361-23-009252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68148925, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009252", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000114036123009252/0001140361-23-009252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -178142000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001140361-23-009252", "source_url": "https://www.sec.gov/Archives/edgar/data/1281895/000114036123009252/0001140361-23-009252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CDZI", "source_ticker": "CDZI", "name": "CADIZ INC", "group": "Utilities", "weight_percent": 0.01, "holding_price": 3.81, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 16313000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -25598000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34151000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -18930000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7576000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 140914000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 117658000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 23256000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8599000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 72705000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 51000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 8580000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5299000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 16051000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 13188000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 18335000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 51000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 63255000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.5691779562312267, "free_cash_flow": -26506000.0, "free_cash_flow_margin": -1.6248390853920187, "capex_intensity": 0.46441488383497825, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -2.9834498834498833, "share_based_compensation_to_revenue": 0.3248329553117146, "current_ratio": 1.2170912951167727, "cash_runway_years": 0.4542525092445853, "near_term_maturity_to_cash": 0.005930922200255844 }, "observation_status": "sec-xbrl-unreviewed", "cik": 727273, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 51000.0, 63255000.0, 0.0, 0.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000727273.json", "sha256": "e1bb49c941b0060d67a833eae371c2e98216814f0674e6cad60b64dd13f7a205", "retrieved_at": "2026-10-17T22:52:40.694354+00:00", "raw_path": "data/raw/e1bb49c941b0060d67a833eae371c2e98216814f0674e6cad60b64dd13f7a205.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "eps": null, "revenue": { "value": 16313000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34151000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -18930000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010517", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774926010517/0001437749-26-010517-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001437749-25-009714", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774925009714/0001437749-25-009714-index.html", "eps": null, "revenue": { "value": 9608000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001437749-25-009714", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774925009714/0001437749-25-009714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31140000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001437749-25-009714", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774925009714/0001437749-25-009714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -21532000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001437749-25-009714", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774925009714/0001437749-25-009714-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009847", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774924009847/0001437749-24-009847-index.html", "eps": null, "revenue": { "value": 1991000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009847", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774924009847/0001437749-24-009847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31446000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009847", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774924009847/0001437749-24-009847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -20924000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009847", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774924009847/0001437749-24-009847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001437749-23-008639", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774923008639/0001437749-23-008639-index.html", "eps": null, "revenue": { "value": 1501000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001437749-23-008639", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774923008639/0001437749-23-008639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24792000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001437749-23-008639", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774923008639/0001437749-23-008639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -18599000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001437749-23-008639", "source_url": "https://www.sec.gov/Archives/edgar/data/727273/000143774923008639/0001437749-23-008639-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FRPH", "source_ticker": "FRPH", "name": "FRP HOLDINGS INC", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 19.14, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 42846000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 7028000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3330000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 29677000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 51137000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 735145000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 279488000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 428513000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 11375000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19015000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 464000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 13888000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.16402931428838163, "free_cash_flow": -21460000.0, "free_cash_flow_margin": -0.5008635578583766, "capex_intensity": 1.1935069784810717, "cfo_to_positive_net_income": 8.912012012012012, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 844059, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 13888000.0, 0.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000844059.json", "sha256": "6499da22ee328614a28d0d261a619761dc7c04d7cb4296eb4d9f6ccf721c98dc", "retrieved_at": "2026-10-17T22:52:41.009354+00:00", "raw_path": "data/raw/6499da22ee328614a28d0d261a619761dc7c04d7cb4296eb4d9f6ccf721c98dc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 42846000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3330000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19015000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29677000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0000844059-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405926000037/0000844059-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000844059-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405925000009/0000844059-25-000009-index.html", "eps": { "value": 0.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000844059-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405925000009/0000844059-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 41774000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000844059-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405925000009/0000844059-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6385000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000844059-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405925000009/0000844059-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18970000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000844059-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405925000009/0000844059-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28986000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000844059-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405925000009/0000844059-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000844059-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405924000018/0000844059-24-000018-index.html", "eps": { "value": 0.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000844059-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405924000018/0000844059-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 41506000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000844059-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405924000018/0000844059-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5302000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000844059-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405924000018/0000844059-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9461000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000844059-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405924000018/0000844059-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32971000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000844059-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405924000018/0000844059-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000844059-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405923000014/0000844059-23-000014-index.html", "eps": { "value": 0.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000844059-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405923000014/0000844059-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37481000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000844059-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405923000014/0000844059-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4565000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000844059-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405923000014/0000844059-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9435000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000844059-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405923000014/0000844059-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22338000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000844059-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/844059/000084405923000014/0000844059-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IMMR", "source_ticker": "IMMR", "name": "IMMERSION CORP", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 7.14, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1730694000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 25914000, "tag": "OperatingIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4524000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 59066000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 16196000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1052342000, "tag": "Assets", "start": null, "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 484937000, "tag": "Liabilities", "start": null, "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 297165000, "tag": "StockholdersEquity", "start": null, "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 138286000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 71000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 42602000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10768000, "tag": "ShareBasedCompensation", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 675152000, "tag": "AssetsCurrent", "start": null, "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 293351000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33127000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 10000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.01497318416773849, "free_cash_flow": 42870000.0, "free_cash_flow_margin": 0.02477041002048889, "capex_intensity": 0.009358095654113321, "cfo_to_positive_net_income": 13.056145004420866, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.006221781551215871, "current_ratio": 2.301515931426857, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1058811, "fiscal_year": "2026", "fiscal_end": "2026-04-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001058811.json", "sha256": "e814bf379d31a6f578b1bd7dcd50c6ed594e2fe05c2d9ef7e76ca3b77e554136", "retrieved_at": "2026-10-17T22:52:41.248732+00:00", "raw_path": "data/raw/e814bf379d31a6f578b1bd7dcd50c6ed594e2fe05c2d9ef7e76ca3b77e554136.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "earnings": { "annual_history": [ { "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1730694000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4524000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33127000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59066000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-24", "accession": "0001193125-26-316089", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526316089/0001193125-26-316089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-04-30", "filed": "2026-03-12", "accession": "0001193125-26-102681", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526102681/0001193125-26-102681-index.html", "eps": { "value": 1.9, "tag": "EarningsPerShareDiluted", "start": "2024-05-01", "end": "2025-04-30", "filed": "2026-03-12", "accession": "0001193125-26-102681", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526102681/0001193125-26-102681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1555876000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-05-01", "end": "2025-04-30", "filed": "2026-03-12", "accession": "0001193125-26-102681", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526102681/0001193125-26-102681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64284000, "tag": "NetIncomeLoss", "start": "2024-05-01", "end": "2025-04-30", "filed": "2026-03-12", "accession": "0001193125-26-102681", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526102681/0001193125-26-102681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33003000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-05-01", "end": "2025-04-30", "filed": "2026-03-12", "accession": "0001193125-26-102681", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526102681/0001193125-26-102681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -57576000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-05-01", "end": "2025-04-30", "filed": "2026-03-12", "accession": "0001193125-26-102681", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526102681/0001193125-26-102681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2026-03-12", "accession": "0001193125-26-102681", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526102681/0001193125-26-102681-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-10-31", "filed": "2026-03-12", "accession": "0001193125-26-102681", "source_url": "https://www.sec.gov/Archives/edgar/data/1058811/000119312526102681/0001193125-26-102681-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EFSI", "source_ticker": "EFSI", "name": "EAGLE FINANCIAL SERVICES INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 45.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 8214000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000880641-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000088064126000004/0000880641-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 25754000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000880641-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000088064126000004/0000880641-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1406000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000880641-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000088064126000004/0000880641-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1888626000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000880641-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000088064126000004/0000880641-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1699787000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000880641-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000088064126000004/0000880641-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 188839000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000880641-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000088064126000004/0000880641-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1216000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000880641-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000088064126000004/0000880641-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5178488, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000880641-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000088064126000004/0000880641-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 53501000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000880641-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000088064126000004/0000880641-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 880641, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000880641.json", "sha256": "bcb089b91984c196ee76414e025b0e7f05f92e54d6aded7fa8624048359b1c1c", "retrieved_at": "2026-10-17T22:52:41.803285+00:00", "raw_path": "data/raw/bcb089b91984c196ee76414e025b0e7f05f92e54d6aded7fa8624048359b1c1c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/880641/000088064126000004/0000880641-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000880641-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000088064126000004/0000880641-26-000004-index.html", "eps": { "value": 1.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000880641-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000088064126000004/0000880641-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 8214000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000880641-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000088064126000004/0000880641-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5178488, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000880641-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000088064126000004/0000880641-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25754000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0000880641-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000088064126000004/0000880641-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047778", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017025047778/0000950170-25-047778-index.html", "eps": { "value": 4.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047778", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017025047778/0000950170-25-047778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 15343000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047778", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017025047778/0000950170-25-047778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3553919, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047778", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017025047778/0000950170-25-047778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18762000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047778", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017025047778/0000950170-25-047778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038718", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017024038718/0000950170-24-038718-index.html", "eps": { "value": 2.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038718", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017024038718/0000950170-24-038718-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038718", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017024038718/0000950170-24-038718-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9357000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038718", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017024038718/0000950170-24-038718-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3523547, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038718", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017024038718/0000950170-24-038718-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6875000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038718", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017024038718/0000950170-24-038718-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010622", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017023010622/0000950170-23-010622-index.html", "eps": { "value": 4.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010622", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017023010622/0000950170-23-010622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010622", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017023010622/0000950170-23-010622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14521000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010622", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017023010622/0000950170-23-010622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3482368, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010622", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017023010622/0000950170-23-010622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010622", "source_url": "https://www.sec.gov/Archives/edgar/data/880641/000095017023010622/0000950170-23-010622-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "REFI", "source_ticker": "REFI", "name": "CHICAGO ATLANTIC REAL ESTATE FINAN", "group": "Financials", "weight_percent": 0.01, "holding_price": 9.39, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 36010478, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103027", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 28792608, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103027", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 424915648, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103027", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 117101172, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103027", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 307814476, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103027", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 14948884, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103027", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3368861, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103027", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21431650, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103027", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1033474, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103027", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 50000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103027", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1867949, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, 50000000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001867949.json", "sha256": "d44fc062282cb0cb6ee0a0207a14bc60112d1153ab24e553b5616f4d37099fec", "retrieved_at": "2026-10-17T22:52:41.634384+00:00", "raw_path": "data/raw/d44fc062282cb0cb6ee0a0207a14bc60112d1153ab24e553b5616f4d37099fec.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103027", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "eps": { "value": 1.68, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103027", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 36010478, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103027", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21431650, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103027", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28792608, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103027", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000119312526103027/0001193125-26-103027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037616", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000095017025037616/0000950170-25-037616-index.html", "eps": { "value": 1.88, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037616", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000095017025037616/0000950170-25-037616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 37045403, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037616", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000095017025037616/0000950170-25-037616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19713916, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037616", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000095017025037616/0000950170-25-037616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23159376, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037616", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000095017025037616/0000950170-25-037616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029644", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000095017024029644/0000950170-24-029644-index.html", "eps": { "value": 2.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029644", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000095017024029644/0000950170-24-029644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 38710248, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029644", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000095017024029644/0000950170-24-029644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18343725, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029644", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000095017024029644/0000950170-24-029644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28416459, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029644", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000095017024029644/0000950170-24-029644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001213900-23-018678", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000121390023018678/0001213900-23-018678-index.html", "eps": { "value": 1.82, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001213900-23-018678", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000121390023018678/0001213900-23-018678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 48857628, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001213900-23-018678", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000121390023018678/0001213900-23-018678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32292477, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001213900-23-018678", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000121390023018678/0001213900-23-018678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17746214, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001213900-23-018678", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000121390023018678/0001213900-23-018678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17005155, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001213900-23-018678", "source_url": "https://www.sec.gov/Archives/edgar/data/1867949/000121390023018678/0001213900-23-018678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ABEO", "source_ticker": "ABEO", "name": "ABEONA THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 4.65, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 5820000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -89448000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71183000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -76326000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7975000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 219570000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 60354000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 159216000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 78437000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 7813000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 12222000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 3740000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2549000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10779000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 204906000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 29570000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66135821, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 17300000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 12222000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 7778000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -15.369072164948454, "free_cash_flow": -84301000.0, "free_cash_flow_margin": -14.484707903780068, "capex_intensity": 1.370274914089347, "cfo_to_positive_net_income": -1.07225039686442, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -23.916577540106953, "share_based_compensation_to_revenue": 1.8520618556701032, "current_ratio": 6.929523165370307, "cash_runway_years": 1.0276576789036502, "near_term_maturity_to_cash": 0.15581931996379259 }, "observation_status": "sec-xbrl-unreviewed", "cik": 318306, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 12222000.0, 7778000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000318306.json", "sha256": "636768f46653d2a6ef88c7a2f3600aa36414b265029032bf07e61c32ce5542a2", "retrieved_at": "2026-10-17T22:52:42.117797+00:00", "raw_path": "data/raw/636768f46653d2a6ef88c7a2f3600aa36414b265029032bf07e61c32ce5542a2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "eps": { "value": 1.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5820000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 71183000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66135821, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -76326000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001493152-26-010413", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315226010413/0001493152-26-010413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001493152-25-010978", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315225010978/0001493152-25-010978-index.html", "eps": { "value": -1.55, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001493152-25-010978", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315225010978/0001493152-25-010978-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -63734000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001493152-25-010978", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315225010978/0001493152-25-010978-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41048206, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001493152-25-010978", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315225010978/0001493152-25-010978-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -56015000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001493152-25-010978", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315225010978/0001493152-25-010978-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-18", "accession": "0001493152-24-010190", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315224010190/0001493152-24-010190-index.html", "eps": { "value": -2.53, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0001493152-24-010190", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315224010190/0001493152-24-010190-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0001493152-24-010190", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315224010190/0001493152-24-010190-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54188000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0001493152-24-010190", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315224010190/0001493152-24-010190-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21380476, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0001493152-24-010190", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315224010190/0001493152-24-010190-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37009000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0001493152-24-010190", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315224010190/0001493152-24-010190-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001493152-23-009381", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315223009381/0001493152-23-009381-index.html", "eps": null, "revenue": { "value": 1414000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001493152-23-009381", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315223009381/0001493152-23-009381-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39696000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001493152-23-009381", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315223009381/0001493152-23-009381-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -43483000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001493152-23-009381", "source_url": "https://www.sec.gov/Archives/edgar/data/318306/000149315223009381/0001493152-23-009381-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TG", "source_ticker": "TG", "name": "TREDEGAR CORP", "group": "Materials", "weight_percent": 0.01, "holding_price": 7.88, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 33476000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 32977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 17241000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 371372000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 154818000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 216554000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 6729000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 34550000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 498000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 4003000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 169074000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 104381000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34735139, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": 15736000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.9850937985422392, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.6197775457219226, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 850429, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000850429.json", "sha256": "4924b3f2a844d78d543c54af81db1992e91619fb2b63845c08091ed956355198", "retrieved_at": "2026-10-17T22:52:42.762023+00:00", "raw_path": "data/raw/4924b3f2a844d78d543c54af81db1992e91619fb2b63845c08091ed956355198.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "eps": { "value": 0.96, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 33476000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34735139, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016665", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000162828026016665/0001628280-26-016665-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000850429-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000085042925000004/0000850429-25-000004-index.html", "eps": { "value": -1.88, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000850429-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000085042925000004/0000850429-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -64565000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000850429-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000085042925000004/0000850429-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34346242, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000850429-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000085042925000004/0000850429-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25508000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000850429-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000085042925000004/0000850429-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000850429-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000085042924000004/0000850429-24-000004-index.html", "eps": null, "revenue": null, "net_income": { "value": -105905000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000850429-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000085042924000004/0000850429-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34133078, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000850429-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000085042924000004/0000850429-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23995000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000850429-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000085042924000004/0000850429-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000850429-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000085042923000004/0000850429-23-000004-index.html", "eps": { "value": 0.84, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000850429-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000085042923000004/0000850429-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 28455000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000850429-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000085042923000004/0000850429-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33826430, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000850429-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000085042923000004/0000850429-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -20844000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000850429-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/850429/000085042923000004/0000850429-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "POWW", "source_ticker": "POWW", "name": "OUTDOOR HOLDING", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 2.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 51125398, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -6292435, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3537641, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2890973, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 267483770, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 32528667, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 234955103, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 68103395, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 14396813, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1507266, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 81988474, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 20720534, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117095850, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 314088, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 220000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 234300, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 249529, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 265749, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 283023, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 10747399, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.12307845505672152, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.05654670893711185, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.029481746039414697, "current_ratio": 3.9568707061314154, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0032303822738939812 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1015383, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 220000.0, 234300.0, 249529.0, 265749.0, 283023.0 ], "thereafter": 10747399.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001015383.json", "sha256": "1895ad6f697ab27c4f444a243f16f0890bb67f8786001f87279e85a796257975", "retrieved_at": "2026-10-17T22:52:42.732883+00:00", "raw_path": "data/raw/1895ad6f697ab27c4f444a243f16f0890bb67f8786001f87279e85a796257975.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 51125398, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3537641, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117095850, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-22", "accession": "0001193125-26-276653", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000119312526276653/0001193125-26-276653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2025-03-31", "filed": "2025-06-16", "accession": "0000950170-25-086893", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000095017025086893/0000950170-25-086893-index.html", "eps": { "value": -1.14, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-16", "accession": "0000950170-25-086893", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000095017025086893/0000950170-25-086893-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 49401547, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-16", "accession": "0000950170-25-086893", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000095017025086893/0000950170-25-086893-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130833600, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-16", "accession": "0000950170-25-086893", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000095017025086893/0000950170-25-086893-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117642232, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-16", "accession": "0000950170-25-086893", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000095017025086893/0000950170-25-086893-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001493152-24-023731", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000149315224023731/0001493152-24-023731-index.html", "eps": { "value": -0.16, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001493152-24-023731", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000149315224023731/0001493152-24-023731-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 145054572, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001493152-24-023731", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000149315224023731/0001493152-24-023731-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15565200, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001493152-24-023731", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000149315224023731/0001493152-24-023731-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118249486, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001493152-24-023731", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000149315224023731/0001493152-24-023731-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32631341, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001493152-24-023731", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000149315224023731/0001493152-24-023731-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001493152-23-021280", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000149315223021280/0001493152-23-021280-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001493152-23-021280", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000149315223021280/0001493152-23-021280-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 191439801, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001493152-23-021280", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000149315223021280/0001493152-23-021280-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4596038, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001493152-23-021280", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000149315223021280/0001493152-23-021280-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117177885, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001493152-23-021280", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000149315223021280/0001493152-23-021280-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35556366, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001493152-23-021280", "source_url": "https://www.sec.gov/Archives/edgar/data/1015383/000149315223021280/0001493152-23-021280-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CV", "source_ticker": "CV", "name": "CAPSOVISION INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 6.45, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 13554000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -25516000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25315000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -22864000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 90000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 18164000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4904000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 13260000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 216000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 826000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 16669000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 4427000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24555381, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -1.8825438984801535, "free_cash_flow": -22954000.0, "free_cash_flow_margin": -1.6935222074664307, "capex_intensity": 0.006640106241699867, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.060941419507156556, "current_ratio": 3.7653038174836233, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1378325, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001378325.json", "sha256": "0ecce10482aa2014d2560999f77fec1e856b29f5810eb94514c5c20b3b4654a8", "retrieved_at": "2026-10-17T22:52:42.806108+00:00", "raw_path": "data/raw/0ecce10482aa2014d2560999f77fec1e856b29f5810eb94514c5c20b3b4654a8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "eps": { "value": -1.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 13554000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25315000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24555381, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22864000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "eps": { "value": -9.85, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11756000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19898000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2020077, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -20091000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001378325-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1378325/000137832526000010/0001378325-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SMRT", "source_ticker": "SMRT", "name": "SMARTRENT INC CLASS A", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 1.19, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 152326000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -63976000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60558000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -21575000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3553000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 320925000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 88786000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 232139000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 104550000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8430000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8779000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 187878000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 60018000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 189679000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4889000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.4199939603219411, "free_cash_flow": -25128000.0, "free_cash_flow_margin": -0.16496198941743367, "capex_intensity": 0.02332497406877355, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05763297139030763, "current_ratio": 3.1303608917324803, "cash_runway_years": 4.845886442641946, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1837014, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001837014.json", "sha256": "f3abda2e6abc15a844ea19fe401f4990202b6f6b950cfa9d972a1f3783bf11b6", "retrieved_at": "2026-10-17T22:52:43.335940+00:00", "raw_path": "data/raw/f3abda2e6abc15a844ea19fe401f4990202b6f6b950cfa9d972a1f3783bf11b6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "eps": { "value": -0.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 152326000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60558000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 189679000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -21575000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001193125-26-089953", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000119312526089953/0001193125-26-089953-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033086", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017025033086/0000950170-25-033086-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033086", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017025033086/0000950170-25-033086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 174885000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033086", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017025033086/0000950170-25-033086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33643000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033086", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017025033086/0000950170-25-033086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 199181000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033086", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017025033086/0000950170-25-033086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32913000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033086", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017025033086/0000950170-25-033086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025423", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017024025423/0000950170-24-025423-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025423", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017024025423/0000950170-24-025423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 236838000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025423", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017024025423/0000950170-24-025423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34587000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025423", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017024025423/0000950170-24-025423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 200700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025423", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017024025423/0000950170-24-025423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5981000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0000950170-24-025423", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017024025423/0000950170-24-025423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006749", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017023006749/0000950170-23-006749-index.html", "eps": { "value": -0.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006749", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017023006749/0000950170-23-006749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 167821000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006749", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017023006749/0000950170-23-006749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -96322000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006749", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017023006749/0000950170-23-006749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 195575, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006749", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017023006749/0000950170-23-006749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -81037000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006749", "source_url": "https://www.sec.gov/Archives/edgar/data/1837014/000095017023006749/0000950170-23-006749-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SEVN", "source_ticker": "SEVN", "name": "SEVEN HILLS REALTY TRUST", "group": "Financials", "weight_percent": 0.01, "holding_price": 6.9, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 29383000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15434000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 15038000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 820856000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 492205000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 328651000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 123471000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1106000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1736000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15240000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 61530000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 383000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1452477, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001452477.json", "sha256": "19099a8b3ad3193ea4ac93439bb493b55608057f844273f3ec2624cf97432f78", "retrieved_at": "2026-10-17T22:52:43.604242+00:00", "raw_path": "data/raw/19099a8b3ad3193ea4ac93439bb493b55608057f844273f3ec2624cf97432f78.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "eps": { "value": 1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 29383000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15434000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15240000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15038000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001452477-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247726000010/0001452477-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001452477-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247725000014/0001452477-25-000014-index.html", "eps": { "value": 1.2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001452477-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247725000014/0001452477-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 35274000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001452477-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247725000014/0001452477-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17820000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001452477-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247725000014/0001452477-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14712000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001452477-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247725000014/0001452477-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20110000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001452477-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247725000014/0001452477-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001452477-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247724000011/0001452477-24-000011-index.html", "eps": { "value": 1.76, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001452477-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247724000011/0001452477-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 38235000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001452477-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247724000011/0001452477-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25965000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001452477-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247724000011/0001452477-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14625000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001452477-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247724000011/0001452477-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20270000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001452477-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247724000011/0001452477-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-13", "accession": "0001452477-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247723000011/0001452477-23-000011-index.html", "eps": { "value": 1.89, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0001452477-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247723000011/0001452477-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 27640000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0001452477-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247723000011/0001452477-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14540000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0001452477-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247723000011/0001452477-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12751000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-13", "accession": "0001452477-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1452477/000145247723000011/0001452477-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SPOK", "source_ticker": "SPOK", "name": "SPOK HOLDINGS INC", "group": "Communication", "weight_percent": 0.01, "holding_price": 10.73, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 139708000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 19710000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15881000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 28949000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3753000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 206111000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 59732000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 146379000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 25280000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5007000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 57884000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 49109000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21054447, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.14107996678787185, "free_cash_flow": 25196000.0, "free_cash_flow_margin": 0.18034758209980817, "capex_intensity": 0.026863171758238612, "cfo_to_positive_net_income": 1.8228700963415403, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.035839035703037765, "current_ratio": 1.1786841515811766, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1289945, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001289945.json", "sha256": "a51d005fe467412f83c38795d2aea10972e933386ed9674a7d4b1c97994ce5d9", "retrieved_at": "2026-10-17T22:52:44.144739+00:00", "raw_path": "data/raw/a51d005fe467412f83c38795d2aea10972e933386ed9674a7d4b1c97994ce5d9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "eps": { "value": 0.75, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 139708000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15881000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21054447, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28949000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001289945-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994526000010/0001289945-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001289945-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994525000008/0001289945-25-000008-index.html", "eps": { "value": 0.73, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001289945-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994525000008/0001289945-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 137653000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001289945-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994525000008/0001289945-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14965000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001289945-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994525000008/0001289945-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20565287, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001289945-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994525000008/0001289945-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28922000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001289945-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994525000008/0001289945-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001289945-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994524000010/0001289945-24-000010-index.html", "eps": { "value": 0.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001289945-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994524000010/0001289945-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 139025000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001289945-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994524000010/0001289945-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15666000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001289945-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994524000010/0001289945-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20343912, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001289945-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994524000010/0001289945-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26184000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001289945-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994524000010/0001289945-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001289945-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994523000009/0001289945-23-000009-index.html", "eps": { "value": 1.09, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001289945-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994523000009/0001289945-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 134534000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001289945-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994523000009/0001289945-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21856000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001289945-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994523000009/0001289945-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19991202, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001289945-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994523000009/0001289945-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6456000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001289945-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1289945/000128994523000009/0001289945-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PCYO", "source_ticker": "PCYO", "name": "PURE CYCLE CORP", "group": "Utilities", "weight_percent": 0.01, "holding_price": 11.12, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 26087000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 7670000, "tag": "OperatingIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13110000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 13164000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 162279000, "tag": "Assets", "start": null, "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 19541000, "tag": "Liabilities", "start": null, "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 142738000, "tag": "StockholdersEquity", "start": null, "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 21931000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 6380000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 411000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2297000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 323000, "tag": "ShareBasedCompensation", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 31653000, "tag": "AssetsCurrent", "start": null, "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 11619000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24167529, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 397000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2940161766397056, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.0041189931350114, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012381646030589949, "current_ratio": 2.7242447714949654, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 276720, "fiscal_year": "2025", "fiscal_end": "2025-08-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000276720.json", "sha256": "273afbe0652bac1dd0e8c99a94a7e58dc18e45b8a90e253090c75340d30662db", "retrieved_at": "2026-10-17T22:52:44.338347+00:00", "raw_path": "data/raw/273afbe0652bac1dd0e8c99a94a7e58dc18e45b8a90e253090c75340d30662db.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "earnings": { "annual_history": [ { "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "eps": { "value": 0.54, "tag": "EarningsPerShareDiluted", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 26087000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13110000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24167529, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13164000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0001104659-25-110312", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000110465925110312/0001104659-25-110312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-08-31", "filed": "2024-11-13", "accession": "0001558370-24-015541", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837024015541/0001558370-24-015541-index.html", "eps": { "value": 0.48, "tag": "EarningsPerShareDiluted", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-11-13", "accession": "0001558370-24-015541", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837024015541/0001558370-24-015541-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 28747000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-11-13", "accession": "0001558370-24-015541", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837024015541/0001558370-24-015541-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11613000, "tag": "NetIncomeLoss", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-11-13", "accession": "0001558370-24-015541", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837024015541/0001558370-24-015541-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24140946, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-11-13", "accession": "0001558370-24-015541", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837024015541/0001558370-24-015541-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2212000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-11-13", "accession": "0001558370-24-015541", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837024015541/0001558370-24-015541-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-08-31", "filed": "2023-11-15", "accession": "0001558370-23-019110", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837023019110/0001558370-23-019110-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-11-15", "accession": "0001558370-23-019110", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837023019110/0001558370-23-019110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14586000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-11-15", "accession": "0001558370-23-019110", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837023019110/0001558370-23-019110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4699000, "tag": "NetIncomeLoss", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-11-15", "accession": "0001558370-23-019110", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837023019110/0001558370-23-019110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24106067, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-11-15", "accession": "0001558370-23-019110", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837023019110/0001558370-23-019110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2339000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-11-15", "accession": "0001558370-23-019110", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837023019110/0001558370-23-019110-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-08-31", "filed": "2022-11-14", "accession": "0001558370-22-017799", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837022017799/0001558370-22-017799-index.html", "eps": { "value": 0.4, "tag": "EarningsPerShareDiluted", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-11-14", "accession": "0001558370-22-017799", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837022017799/0001558370-22-017799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 23003000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-11-14", "accession": "0001558370-22-017799", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837022017799/0001558370-22-017799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9619000, "tag": "NetIncomeLoss", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-11-14", "accession": "0001558370-22-017799", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837022017799/0001558370-22-017799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24155990, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-11-14", "accession": "0001558370-22-017799", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837022017799/0001558370-22-017799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17454000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-11-14", "accession": "0001558370-22-017799", "source_url": "https://www.sec.gov/Archives/edgar/data/276720/000155837022017799/0001558370-22-017799-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INR", "source_ticker": "INR", "name": "INFINITY NATURAL RESOURCES INC CLA", "group": "Energy", "weight_percent": 0.01, "holding_price": 13.0, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 350375000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 11895000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13836000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 261787000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1240852000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 262928000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 307139000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 2849000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 103751000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 133423000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 160637000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 102566000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60954639, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 40000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 15000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.033949339992864785, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 18.920714079213646, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.3808005708169818, "current_ratio": 1.5661817756371508, "cash_runway_years": null, "near_term_maturity_to_cash": 0.01404001404001404 }, "observation_status": "sec-xbrl-unreviewed", "cik": 2029118, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 40000.0, 15000.0, 0.0, 0.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002029118.json", "sha256": "7ea382c0f3ffe86251ede57582b1e1756d9ec72fa1b490bcbfc9927df27aa086", "retrieved_at": "2026-10-17T22:52:44.425008+00:00", "raw_path": "data/raw/7ea382c0f3ffe86251ede57582b1e1756d9ec72fa1b490bcbfc9927df27aa086.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 350375000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13836000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60954639, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 261787000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 257706000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 0, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 0, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 177666000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 159532000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 0, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 106475000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-10", "accession": "0002029118-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/2029118/000202911826000014/0002029118-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LOVE", "source_ticker": "LOVE", "name": "LOVESAC COMPANY", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 14.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 697115000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-03", "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 5363000, "tag": "OperatingIncomeLoss", "start": "2025-02-03", "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4065000, "tag": "NetIncomeLoss", "start": "2025-02-03", "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 49328000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-03", "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 23135000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-03", "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 534682000, "tag": "Assets", "start": null, "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 315975000, "tag": "Liabilities", "start": null, "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 218707000, "tag": "StockholdersEquity", "start": null, "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 101853000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 14887000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-03", "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5510000, "tag": "ShareBasedCompensation", "start": "2025-02-03", "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 236636000, "tag": "AssetsCurrent", "start": null, "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 147111000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14695579, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-03", "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 6000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-03", "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.007693135278971188, "free_cash_flow": 26193000.0, "free_cash_flow_margin": 0.03757342762671869, "capex_intensity": 0.03318677693063555, "cfo_to_positive_net_income": 12.134809348093482, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007904004360829992, "current_ratio": 1.6085540850106381, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1701758, "fiscal_year": "2026", "fiscal_end": "2026-02-01", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001701758.json", "sha256": "720078157ddba25e81b1a4b2a0ba9b54270dd750640c18b98eee5f001ecb2b84", "retrieved_at": "2026-10-17T22:52:44.756577+00:00", "raw_path": "data/raw/720078157ddba25e81b1a4b2a0ba9b54270dd750640c18b98eee5f001ecb2b84.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "earnings": { "annual_history": [ { "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "eps": { "value": 0.28, "tag": "EarningsPerShareDiluted", "start": "2025-02-03", "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 697115000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-03", "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4065000, "tag": "NetIncomeLoss", "start": "2025-02-03", "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14695579, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-03", "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49328000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-03", "end": "2026-02-01", "filed": "2026-04-02", "accession": "0001628280-26-022929", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828026022929/0001628280-26-022929-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-02", "filed": "2025-04-10", "accession": "0001628280-25-017241", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828025017241/0001628280-25-017241-index.html", "eps": { "value": 0.69, "tag": "EarningsPerShareDiluted", "start": "2024-02-05", "end": "2025-02-02", "filed": "2025-04-10", "accession": "0001628280-25-017241", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828025017241/0001628280-25-017241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 680628000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-05", "end": "2025-02-02", "filed": "2025-04-10", "accession": "0001628280-25-017241", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828025017241/0001628280-25-017241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11556000, "tag": "NetIncomeLoss", "start": "2024-02-05", "end": "2025-02-02", "filed": "2025-04-10", "accession": "0001628280-25-017241", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828025017241/0001628280-25-017241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16791471, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-05", "end": "2025-02-02", "filed": "2025-04-10", "accession": "0001628280-25-017241", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828025017241/0001628280-25-017241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-05", "end": "2025-02-02", "filed": "2025-04-10", "accession": "0001628280-25-017241", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828025017241/0001628280-25-017241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-04", "filed": "2024-04-11", "accession": "0001628280-24-015804", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828024015804/0001628280-24-015804-index.html", "eps": { "value": 1.45, "tag": "EarningsPerShareDiluted", "start": "2023-01-30", "end": "2024-02-04", "filed": "2024-04-11", "accession": "0001628280-24-015804", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828024015804/0001628280-24-015804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 700265000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-30", "end": "2024-02-04", "filed": "2024-04-11", "accession": "0001628280-24-015804", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828024015804/0001628280-24-015804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23861000, "tag": "NetIncomeLoss", "start": "2023-01-30", "end": "2024-02-04", "filed": "2024-04-11", "accession": "0001628280-24-015804", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828024015804/0001628280-24-015804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16460383, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-30", "end": "2024-02-04", "filed": "2024-04-11", "accession": "0001628280-24-015804", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828024015804/0001628280-24-015804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 76441000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-30", "end": "2024-02-04", "filed": "2024-04-11", "accession": "0001628280-24-015804", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828024015804/0001628280-24-015804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-29", "filed": "2023-03-29", "accession": "0001628280-23-009725", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828023009725/0001628280-23-009725-index.html", "eps": { "value": 1.77, "tag": "EarningsPerShareDiluted", "start": "2022-01-31", "end": "2023-01-29", "filed": "2023-03-29", "accession": "0001628280-23-009725", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828023009725/0001628280-23-009725-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 651545000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-31", "end": "2023-01-29", "filed": "2023-03-29", "accession": "0001628280-23-009725", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828023009725/0001628280-23-009725-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28242000, "tag": "NetIncomeLoss", "start": "2022-01-31", "end": "2023-01-29", "filed": "2023-03-29", "accession": "0001628280-23-009725", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828023009725/0001628280-23-009725-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15955668, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-31", "end": "2023-01-29", "filed": "2023-03-29", "accession": "0001628280-23-009725", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828023009725/0001628280-23-009725-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -21375000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-31", "end": "2023-01-29", "filed": "2023-03-29", "accession": "0001628280-23-009725", "source_url": "https://www.sec.gov/Archives/edgar/data/1701758/000162828023009725/0001628280-23-009725-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ABAT", "source_ticker": "ABAT", "name": "AMERICAN BATTERY TECHNOLOGY COMPAN", "group": "Materials", "weight_percent": 0.01, "holding_price": 1.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 21741726, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -74707990, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -73379021, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -24187555, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 132839709, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6453598, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 126386111, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 49519474, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 0, "tag": "InterestExpense", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 46480593, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 60933662, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 6394722, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127582321, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -3.4361572765658073, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 2.137852027019382, "current_ratio": 9.528742922679047, "cash_runway_years": 2.0473120991352785, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1576873, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001576873.json", "sha256": "79d8627a389b5b5a2f79990492606c6ddb4b2de71ef9ea9f6ab87048ade09280", "retrieved_at": "2026-10-17T22:52:45.452144+00:00", "raw_path": "data/raw/79d8627a389b5b5a2f79990492606c6ddb4b2de71ef9ea9f6ab87048ade09280.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "eps": { "value": -0.58, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 21741726, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -73379021, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127582321, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24187555, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001493152-26-042497", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315226042497/0001493152-26-042497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-18", "accession": "0001493152-25-014092", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315225014092/0001493152-25-014092-index.html", "eps": { "value": -0.58, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-18", "accession": "0001493152-25-014092", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315225014092/0001493152-25-014092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4290224, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-18", "accession": "0001493152-25-014092", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315225014092/0001493152-25-014092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -46762625, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-18", "accession": "0001493152-25-014092", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315225014092/0001493152-25-014092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80316363, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-18", "accession": "0001493152-25-014092", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315225014092/0001493152-25-014092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28921158, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-18", "accession": "0001493152-25-014092", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315225014092/0001493152-25-014092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-23", "accession": "0001493152-24-037818", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315224037818/0001493152-24-037818-index.html", "eps": { "value": -1.02, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-23", "accession": "0001493152-24-037818", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315224037818/0001493152-24-037818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 343500, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-23", "accession": "0001493152-24-037818", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315224037818/0001493152-24-037818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52501819, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-23", "accession": "0001493152-24-037818", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315224037818/0001493152-24-037818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51243106, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-23", "accession": "0001493152-24-037818", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315224037818/0001493152-24-037818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16736231, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-23", "accession": "0001493152-24-037818", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315224037818/0001493152-24-037818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-28", "accession": "0001493152-23-034467", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315223034467/0001493152-23-034467-index.html", "eps": { "value": -0.49, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-28", "accession": "0001493152-23-034467", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315223034467/0001493152-23-034467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -21338207, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-28", "accession": "0001493152-23-034467", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315223034467/0001493152-23-034467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43754913, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-28", "accession": "0001493152-23-034467", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315223034467/0001493152-23-034467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13367980, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-28", "accession": "0001493152-23-034467", "source_url": "https://www.sec.gov/Archives/edgar/data/1576873/000149315223034467/0001493152-23-034467-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SI", "source_ticker": "SI", "name": "SHOULDER INNOVATIONS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 18.37, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 47317000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -26297000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -40359000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -28612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7408000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 169907000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 29157000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 140750000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 26871000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 14911000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 996000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 157165000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 14195000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8673148, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.5557621996322675, "free_cash_flow": -36020000.0, "free_cash_flow_margin": -0.7612485998689689, "capex_intensity": 0.1565610668470106, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.021049517086882092, "current_ratio": 11.071856287425149, "cash_runway_years": 0.939151405004893, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1699350, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001699350.json", "sha256": "d7c05c5a0d9a2e1e1bd48f82f20ab4a15c6682fe9d43a122cf9bc73de0eaeb8b", "retrieved_at": "2026-10-17T22:52:45.207300+00:00", "raw_path": "data/raw/d7c05c5a0d9a2e1e1bd48f82f20ab4a15c6682fe9d43a122cf9bc73de0eaeb8b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "eps": { "value": -4.65, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 47317000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -40359000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8673148, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "eps": { "value": -242.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31623000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15619000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64530, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14143000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-10", "accession": "0001699350-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1699350/000169935026000011/0001699350-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MFIN", "source_ticker": "MFIN", "name": "MEDALLION FINANCIAL CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 11.19, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 43044000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 126283000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2955464000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2447418000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 408617000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 136266000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 95250000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8323000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6735000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24247788, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 986000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 783463000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 632063000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 464438000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 171033000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 233919000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 119000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1000209, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 783463000.0, 632063000.0, 464438000.0, 171033000.0, 233919000.0 ], "thereafter": 119000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001000209.json", "sha256": "a9ebe85b2f865723bf6c2346f2fb3bd7e1627ff414d161c41034843890ff0feb", "retrieved_at": "2026-10-17T22:52:45.640488+00:00", "raw_path": "data/raw/a9ebe85b2f865723bf6c2346f2fb3bd7e1627ff414d161c41034843890ff0feb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "eps": { "value": 1.78, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 43044000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24247788, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 126283000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100121", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000119312526100121/0001193125-26-100121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038693", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000095017025038693/0000950170-25-038693-index.html", "eps": { "value": 1.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038693", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000095017025038693/0000950170-25-038693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 35878000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038693", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000095017025038693/0000950170-25-038693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23605493, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038693", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000095017025038693/0000950170-25-038693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 115513000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038693", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000095017025038693/0000950170-25-038693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027942", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000095017024027942/0000950170-24-027942-index.html", "eps": { "value": 2.37, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027942", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000095017024027942/0000950170-24-027942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 55079000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027942", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000095017024027942/0000950170-24-027942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23248323, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027942", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000095017024027942/0000950170-24-027942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 113764000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027942", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000095017024027942/0000950170-24-027942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007273", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000095017023007273/0000950170-23-007273-index.html", "eps": { "value": 1.83, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007273", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000095017023007273/0000950170-23-007273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 43840000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007273", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000095017023007273/0000950170-23-007273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23927342, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007273", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000095017023007273/0000950170-23-007273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 108740000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007273", "source_url": "https://www.sec.gov/Archives/edgar/data/1000209/000095017023007273/0000950170-23-007273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KROS", "source_ticker": "KROS", "name": "KEROS THERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 11.1, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 244061000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 67569000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 87014000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 107505000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1551000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 338021000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 34889000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 303132000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 287415000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28696000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 315434000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 20414000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37859106, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 375000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2768529179180615, "free_cash_flow": 105954000.0, "free_cash_flow_margin": 0.43412917262487655, "capex_intensity": 0.006354968634890458, "cfo_to_positive_net_income": 1.2354908405543936, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.11757716308627761, "current_ratio": 15.45184677182326, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1664710, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001664710.json", "sha256": "47240cffe62384e0ef9381e3b6b5a32a684071602d0ea9728d8fcaa516b8dfae", "retrieved_at": "2026-10-17T22:52:46.058562+00:00", "raw_path": "data/raw/47240cffe62384e0ef9381e3b6b5a32a684071602d0ea9728d8fcaa516b8dfae.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "eps": { "value": 2.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 244061000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 87014000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37859106, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 107505000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001664710-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471026000018/0001664710-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001664710-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471025000018/0001664710-25-000018-index.html", "eps": { "value": -5, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001664710-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471025000018/0001664710-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3550000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001664710-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471025000018/0001664710-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -187353000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001664710-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471025000018/0001664710-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37437652, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001664710-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471025000018/0001664710-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -160869000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0001664710-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471025000018/0001664710-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001664710-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471024000017/0001664710-24-000017-index.html", "eps": { "value": -5.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001664710-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471024000017/0001664710-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 151000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001664710-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471024000017/0001664710-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -152992000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001664710-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471024000017/0001664710-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29447119, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001664710-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471024000017/0001664710-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -124508000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001664710-24-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471024000017/0001664710-24-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001664710-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471023000021/0001664710-23-000021-index.html", "eps": { "value": -4.15, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001664710-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471023000021/0001664710-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001664710-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471023000021/0001664710-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -104679000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001664710-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471023000021/0001664710-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25241030, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001664710-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471023000021/0001664710-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -70062000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001664710-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1664710/000166471023000021/0001664710-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LMRI", "source_ticker": "LMRI", "name": "LUMEXA IMAGING HOLDINGS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 10.78, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "MGNX", "source_ticker": "MGNX", "name": "MACROGENICS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 3.37, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 149500000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -72841000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74620000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -81040000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1914000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 256846000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 201255000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 55591000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 57217000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7172000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14286000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 219941000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 43115000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63155096, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.48723076923076925, "free_cash_flow": -82954000.0, "free_cash_flow_margin": -0.554876254180602, "capex_intensity": 0.01280267558528428, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09555852842809365, "current_ratio": 5.10126406123159, "cash_runway_years": 0.7060340572556763, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1125345, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001125345.json", "sha256": "b98f37ad513447e13e54e3c8aab52fa06dadb3378578ec24da5fc8f74c693219", "retrieved_at": "2026-10-17T22:52:46.739998+00:00", "raw_path": "data/raw/b98f37ad513447e13e54e3c8aab52fa06dadb3378578ec24da5fc8f74c693219.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "eps": { "value": -1.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 149500000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74620000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63155096, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -81040000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001125345-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534526000017/0001125345-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001125345-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534525000042/0001125345-25-000042-index.html", "eps": { "value": -1.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001125345-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534525000042/0001125345-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 149962000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001125345-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534525000042/0001125345-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66966000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001125345-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534525000042/0001125345-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62621185, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001125345-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534525000042/0001125345-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -68373000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001125345-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534525000042/0001125345-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001125345-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534524000060/0001125345-24-000060-index.html", "eps": { "value": -0.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001125345-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534524000060/0001125345-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 58749000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001125345-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534524000060/0001125345-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9058000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001125345-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534524000060/0001125345-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61929198, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001125345-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534524000060/0001125345-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -78205000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001125345-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534524000060/0001125345-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001125345-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534523000059/0001125345-23-000059-index.html", "eps": { "value": -1.95, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001125345-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534523000059/0001125345-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 151941000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001125345-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534523000059/0001125345-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -119758000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001125345-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534523000059/0001125345-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61433124, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001125345-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534523000059/0001125345-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -86959000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001125345-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/1125345/000112534523000059/0001125345-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INNV", "source_ticker": "INNV", "name": "INNOVAGE HOLDING CORP", "group": "Health Care", "weight_percent": 0.01, "holding_price": 8.98, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 989707000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 2618000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2537000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 64714000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14309000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 557393000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 288617000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 235603000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 97891000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 45521000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2536000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 21142000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7048000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 214313000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 203891000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135698603, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 2536000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2535000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 43741000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.00264522732485473, "free_cash_flow": 50405000.0, "free_cash_flow_margin": 0.05092921440385892, "capex_intensity": 0.014457814282408834, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007121299536125338, "current_ratio": 1.051115547032483, "cash_runway_years": null, "near_term_maturity_to_cash": 0.02590636524297433 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1834376, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2536000.0, 2535000.0, 43741000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001834376.json", "sha256": "d9d948a6c798d7e8b675d3044e5d2ba4701f2d2670586ad4896ed335be1841e1", "retrieved_at": "2026-10-17T22:52:46.607358+00:00", "raw_path": "data/raw/d9d948a6c798d7e8b675d3044e5d2ba4701f2d2670586ad4896ed335be1841e1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "eps": { "value": -0.02, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 989707000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2537000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135698603, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64714000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-09", "accession": "0001834376-26-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437626000049/0001834376-26-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-09", "accession": "0001834376-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437625000062/0001834376-25-000062-index.html", "eps": { "value": -0.22, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-09", "accession": "0001834376-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437625000062/0001834376-25-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 853699000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-09", "accession": "0001834376-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437625000062/0001834376-25-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30313000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-09", "accession": "0001834376-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437625000062/0001834376-25-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135387555, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-09", "accession": "0001834376-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437625000062/0001834376-25-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32866000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-09", "accession": "0001834376-25-000062", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437625000062/0001834376-25-000062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-10", "accession": "0001834376-24-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437624000074/0001834376-24-000074-index.html", "eps": { "value": -0.16, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-10", "accession": "0001834376-24-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437624000074/0001834376-24-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 763855000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-10", "accession": "0001834376-24-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437624000074/0001834376-24-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21338000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-10", "accession": "0001834376-24-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437624000074/0001834376-24-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135902214, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-10", "accession": "0001834376-24-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437624000074/0001834376-24-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -36898000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-10", "accession": "0001834376-24-000074", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437624000074/0001834376-24-000074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-12", "accession": "0001834376-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437623000017/0001834376-23-000017-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0001834376-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437623000017/0001834376-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 688087000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0001834376-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437623000017/0001834376-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -40673000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0001834376-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437623000017/0001834376-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 135593824, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0001834376-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437623000017/0001834376-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-12", "accession": "0001834376-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1834376/000183437623000017/0001834376-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TSSI", "source_ticker": "TSSI", "name": "TSS INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 7.43, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 245719000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 6322000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15125000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 34863000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 184935000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 108300000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 76635000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 85510000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 14004000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4010000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3956000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 118630000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 72567000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27222000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4904000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4010000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4319000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 4648000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 5008000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 434000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.025728576137783402, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 2.30499173553719, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01609969111057753, "current_ratio": 1.6347651136191381, "cash_runway_years": null, "near_term_maturity_to_cash": 0.04689509998830546 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1320760, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4010000.0, 4319000.0, 4648000.0, 5008000.0, 434000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001320760.json", "sha256": "746de8e616a53f36435a4479c9aff2fc43b063bed942fce32814f42a6660599a", "retrieved_at": "2026-10-17T22:52:47.035164+00:00", "raw_path": "data/raw/746de8e616a53f36435a4479c9aff2fc43b063bed942fce32814f42a6660599a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "eps": { "value": 0.56, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 245719000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15125000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27222000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34863000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001654954-26-002342", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495426002342/0001654954-26-002342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001654954-25-004295", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495425004295/0001654954-25-004295-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001654954-25-004295", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495425004295/0001654954-25-004295-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 148144000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001654954-25-004295", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495425004295/0001654954-25-004295-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5976000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001654954-25-004295", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495425004295/0001654954-25-004295-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25075000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001654954-25-004295", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495425004295/0001654954-25-004295-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15296000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001654954-25-004295", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000165495425004295/0001654954-25-004295-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-009879", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000143774924009879/0001437749-24-009879-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-009879", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000143774924009879/0001437749-24-009879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 54399000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-009879", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000143774924009879/0001437749-24-009879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-009879", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000143774924009879/0001437749-24-009879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22021000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-009879", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000143774924009879/0001437749-24-009879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8269000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-009879", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000143774924009879/0001437749-24-009879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008857", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000143774923008857/0001437749-23-008857-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008857", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000143774923008857/0001437749-23-008857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 30637000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008857", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000143774923008857/0001437749-23-008857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -73000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008857", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000143774923008857/0001437749-23-008857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20061000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008857", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000143774923008857/0001437749-23-008857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14712000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001437749-23-008857", "source_url": "https://www.sec.gov/Archives/edgar/data/1320760/000143774923008857/0001437749-23-008857-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PLX", "source_ticker": "PLX", "name": "PROTALIX BIOTHERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 2.7, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 52744000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -5500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6604000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -11993000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1638000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 82346000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 34116000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 48230000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 14680000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2297000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 66673000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 26518000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78546234, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 6812000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.10427726376459882, "free_cash_flow": -13631000.0, "free_cash_flow_margin": -0.2584369786136812, "capex_intensity": 0.031055665099347794, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.043549977248596994, "current_ratio": 2.514254468662795, "cash_runway_years": 1.2240473609605604, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1006281, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001006281.json", "sha256": "5022eb9c9008f3ac21090b4bd34c0341e843ccbd807493dfa2a9e5fc19632a16", "retrieved_at": "2026-10-17T22:52:47.375055+00:00", "raw_path": "data/raw/5022eb9c9008f3ac21090b4bd34c0341e843ccbd807493dfa2a9e5fc19632a16.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 52744000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6604000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78546234, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -11993000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001104659-26-029858", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000110465926029858/0001104659-26-029858-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003039", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837025003039/0001558370-25-003039-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003039", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837025003039/0001558370-25-003039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 53399000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003039", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837025003039/0001558370-25-003039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2932000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003039", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837025003039/0001558370-25-003039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81057176, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003039", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837025003039/0001558370-25-003039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8674000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003039", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837025003039/0001558370-25-003039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003161", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837024003161/0001558370-24-003161-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003161", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837024003161/0001558370-24-003161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 65494000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003161", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837024003161/0001558370-24-003161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8312000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003161", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837024003161/0001558370-24-003161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82424016, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003161", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837024003161/0001558370-24-003161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1318000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003161", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837024003161/0001558370-24-003161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001558370-23-002102", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837023002102/0001558370-23-002102-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001558370-23-002102", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837023002102/0001558370-23-002102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 47638000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001558370-23-002102", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837023002102/0001558370-23-002102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14927000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001558370-23-002102", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837023002102/0001558370-23-002102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48472159, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001558370-23-002102", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837023002102/0001558370-23-002102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001558370-23-002102", "source_url": "https://www.sec.gov/Archives/edgar/data/1006281/000155837023002102/0001558370-23-002102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CZWI", "source_ticker": "CZWI", "name": "CITIZENS COMMUNITY BANCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 21.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 14420000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001367859-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 11693000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001367859-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1311000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001367859-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1781755000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001367859-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1593816000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001367859-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 187939000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001367859-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 118853000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001367859-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 146000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001367859-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9907000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001367859-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 6055000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001367859-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1367859, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001367859.json", "sha256": "c63e181d7704a5ad979dc2ed9ebbfa147a58449755b8028168fdb987280c3f88", "retrieved_at": "2026-10-17T22:52:48.011542+00:00", "raw_path": "data/raw/c63e181d7704a5ad979dc2ed9ebbfa147a58449755b8028168fdb987280c3f88.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001367859-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "eps": { "value": 1.46, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001367859-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 14420000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001367859-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9907000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001367859-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11693000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001367859-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785926000017/0001367859-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001367859-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785925000033/0001367859-25-000033-index.html", "eps": { "value": 1.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001367859-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785925000033/0001367859-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 13751000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001367859-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785925000033/0001367859-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10263000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001367859-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785925000033/0001367859-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20176000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001367859-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785925000033/0001367859-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001367859-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785924000046/0001367859-24-000046-index.html", "eps": { "value": 1.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001367859-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785924000046/0001367859-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 13059000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001367859-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785924000046/0001367859-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10470000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001367859-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785924000046/0001367859-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13124000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001367859-24-000046", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785924000046/0001367859-24-000046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001367859-23-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785923000077/0001367859-23-000077-index.html", "eps": { "value": 1.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001367859-23-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785923000077/0001367859-23-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 17761000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001367859-23-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785923000077/0001367859-23-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10514, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001367859-23-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785923000077/0001367859-23-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29288000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001367859-23-000077", "source_url": "https://www.sec.gov/Archives/edgar/data/1367859/000136785923000077/0001367859-23-000077-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "XZO", "source_ticker": "XZO", "name": "EXZEO GROUP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 16.69, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 216980000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 105990000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82749000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 347734000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 93578000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 254156000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 305372000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2412000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2636000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 325821000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 84389000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80171000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1490000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1873951, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001873951.json", "sha256": "9ac504c1ad2907bed03e24fb4e252638e5ff15847d235d0421e5125b17db2b0d", "retrieved_at": "2026-10-17T22:52:47.980141+00:00", "raw_path": "data/raw/9ac504c1ad2907bed03e24fb4e252638e5ff15847d235d0421e5125b17db2b0d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "eps": { "value": 0.99, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 216980000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82749000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80171000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "eps": { "value": 0.44, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 133948000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45321000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77494000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "eps": { "value": 0.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 88333000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21462000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76102000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076686", "source_url": "https://www.sec.gov/Archives/edgar/data/1873951/000119312526076686/0001193125-26-076686-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ANGI", "source_ticker": "ANGI", "name": "ANGI INC CLASS A", "group": "Communication", "weight_percent": 0.01, "holding_price": 6.46, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1030535000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001705110-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511026000011/0001705110-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 65406000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001705110-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511026000011/0001705110-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 59600000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001705110-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511026000011/0001705110-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1680368000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001705110-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511026000011/0001705110-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 303701000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001705110-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511026000011/0001705110-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 497667000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001705110-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511026000011/0001705110-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14758000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001705110-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511026000011/0001705110-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 366382000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001705110-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511026000011/0001705110-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 222438000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001705110-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511026000011/0001705110-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46454000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001705110-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511026000011/0001705110-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.06346800448310828, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.05783403766005036, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.014320716909178242, "current_ratio": 1.647119646822935, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1705110, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001705110.json", "sha256": "cc12c0d3075efe2a784e6e40def9426cf3ce07669dc84d28b1be7e49a3b6e1ca", "retrieved_at": "2026-10-17T22:52:48.340236+00:00", "raw_path": "data/raw/cc12c0d3075efe2a784e6e40def9426cf3ce07669dc84d28b1be7e49a3b6e1ca.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511026000011/0001705110-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001705110-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511026000011/0001705110-26-000011-index.html", "eps": { "value": 0.94, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001705110-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511026000011/0001705110-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1030535000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001705110-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511026000011/0001705110-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 46454000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001705110-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511026000011/0001705110-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001705110-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511025000018/0001705110-25-000018-index.html", "eps": { "value": 0.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001705110-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511025000018/0001705110-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1185112000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001705110-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511025000018/0001705110-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 506692000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001705110-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511025000018/0001705110-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001705110-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511024000012/0001705110-24-000012-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001705110-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511024000012/0001705110-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1358748000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001705110-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511024000012/0001705110-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 505900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001705110-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511024000012/0001705110-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001705110-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511023000022/0001705110-23-000022-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001705110-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511023000022/0001705110-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1891524000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001705110-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511023000022/0001705110-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 503008000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001705110-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511023000022/0001705110-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 27069000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001705110-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1705110/000170511023000022/0001705110-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CMTV", "source_ticker": "CMTV", "name": "COMMUNITY BANCORP VT", "group": "Financials", "weight_percent": 0.01, "holding_price": 41.84, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 16967981, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001654954-26-002870", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495426002870/0001654954-26-002870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 16049032, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001654954-26-002870", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495426002870/0001654954-26-002870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 780773, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001654954-26-002870", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495426002870/0001654954-26-002870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1287558946, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001654954-26-002870", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495426002870/0001654954-26-002870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1173871968, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001654954-26-002870", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495426002870/0001654954-26-002870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 113686978, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001654954-26-002870", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495426002870/0001654954-26-002870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 20005950, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001654954-26-002870", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495426002870/0001654954-26-002870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5602905, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001654954-26-002870", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495426002870/0001654954-26-002870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 718413, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000718413.json", "sha256": "d153c2a5a0accdf43572b2b1828c64a389f364d50e152de1a875abc5ff55cd8b", "retrieved_at": "2026-10-17T22:52:48.442885+00:00", "raw_path": "data/raw/d153c2a5a0accdf43572b2b1828c64a389f364d50e152de1a875abc5ff55cd8b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495426002870/0001654954-26-002870-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001654954-26-002870", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495426002870/0001654954-26-002870-index.html", "eps": { "value": 3.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001654954-26-002870", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495426002870/0001654954-26-002870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 16967981, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001654954-26-002870", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495426002870/0001654954-26-002870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5602905, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001654954-26-002870", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495426002870/0001654954-26-002870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16049032, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001654954-26-002870", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495426002870/0001654954-26-002870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001654954-25-003447", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495425003447/0001654954-25-003447-index.html", "eps": null, "revenue": null, "net_income": { "value": 12764450, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001654954-25-003447", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495425003447/0001654954-25-003447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 15769153, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001654954-25-003447", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495425003447/0001654954-25-003447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001654954-24-003915", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495424003915/0001654954-24-003915-index.html", "eps": null, "revenue": null, "net_income": { "value": 13431855, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001654954-24-003915", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495424003915/0001654954-24-003915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 14930517, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001654954-24-003915", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495424003915/0001654954-24-003915-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001654954-23-003557", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495423003557/0001654954-23-003557-index.html", "eps": null, "revenue": null, "net_income": { "value": 13739940, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001654954-23-003557", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495423003557/0001654954-23-003557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 15735245, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001654954-23-003557", "source_url": "https://www.sec.gov/Archives/edgar/data/718413/000165495423003557/0001654954-23-003557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KWY", "source_ticker": "KWY", "name": "KINGSWAY CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 9.71, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 134996000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -2398000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -3000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 231499000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 197087000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 15169000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8306000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1721000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27862000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 15602000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 345000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 9706000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 12207000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 8639000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 12812000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 6834000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 22614000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1072627, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 9706000.0, 12207000.0, 8639000.0, 12812000.0, 6834000.0 ], "thereafter": 22614000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001072627.json", "sha256": "3afc9575c1a3b01458632e6053b9c420a4d7c826ddcea591c849dfd937088c1e", "retrieved_at": "2026-10-17T22:52:49.431189+00:00", "raw_path": "data/raw/3afc9575c1a3b01458632e6053b9c420a4d7c826ddcea591c849dfd937088c1e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "eps": { "value": -0.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 134996000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 27862000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007961", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774926007961/0001437749-26-007961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008039", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774925008039/0001437749-25-008039-index.html", "eps": { "value": -0.35, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008039", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774925008039/0001437749-25-008039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 109382000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008039", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774925008039/0001437749-25-008039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 27192000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008039", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774925008039/0001437749-25-008039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1067000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001437749-25-008039", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774925008039/0001437749-25-008039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001437749-24-006644", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774924006644/0001437749-24-006644-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001437749-24-006644", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774924006644/0001437749-24-006644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 103244000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001437749-24-006644", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774924006644/0001437749-24-006644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 26448000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001437749-24-006644", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774924006644/0001437749-24-006644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -26186000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001437749-24-006644", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774924006644/0001437749-24-006644-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005796", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774923005796/0001437749-23-005796-index.html", "eps": { "value": 0.98, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005796", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774923005796/0001437749-23-005796-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 93280000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005796", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774923005796/0001437749-23-005796-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 25304000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005796", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774923005796/0001437749-23-005796-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14574000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005796", "source_url": "https://www.sec.gov/Archives/edgar/data/1072627/000143774923005796/0001437749-23-005796-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SCTX", "source_ticker": "SCTX", "name": "SCRIBE THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 20.72, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "INBK", "source_ticker": "INBK", "name": "FIRST INTERNET BANCORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 25.94, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -35168000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001562463-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 3449000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001562463-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1228000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001562463-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5571647000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001562463-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5211880000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001562463-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 359767000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001562463-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 456777000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001562463-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1221000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001562463-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8729970, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001562463-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 521000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001562463-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1562463, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001562463.json", "sha256": "76b4ba93d6a908ab99fd12f5a3ccce424cd2dcfad4b108f8368e84ec6e3a0d32", "retrieved_at": "2026-10-17T22:52:49.911767+00:00", "raw_path": "data/raw/76b4ba93d6a908ab99fd12f5a3ccce424cd2dcfad4b108f8368e84ec6e3a0d32.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001562463-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "eps": { "value": -4.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001562463-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -35168000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001562463-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8729970, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001562463-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3449000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001562463-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246326000022/0001562463-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001562463-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246325000022/0001562463-25-000022-index.html", "eps": { "value": 2.88, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001562463-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246325000022/0001562463-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 25276000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001562463-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246325000022/0001562463-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8765725, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001562463-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246325000022/0001562463-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12992000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001562463-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246325000022/0001562463-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001562463-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246324000019/0001562463-24-000019-index.html", "eps": { "value": 0.95, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001562463-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246324000019/0001562463-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 8417000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001562463-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246324000019/0001562463-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8858890, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001562463-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246324000019/0001562463-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11680000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001562463-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246324000019/0001562463-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001562463-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246323000022/0001562463-23-000022-index.html", "eps": { "value": 3.7, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001562463-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246323000022/0001562463-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 35541000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001562463-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246323000022/0001562463-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9595115, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001562463-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246323000022/0001562463-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 82723000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001562463-23-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1562463/000156246323000022/0001562463-23-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FCAP", "source_ticker": "FCAP", "name": "FIRST CAPITAL INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 61.59, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 7170000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16367000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 21284000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1352000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1271995000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1134086000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 137797000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 104000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3347989, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 578000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1070296, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001070296.json", "sha256": "9ee62fe32ded33f0db9a17bd5c32cc0d0076fb4ba30b131cfb492a74fe469a3b", "retrieved_at": "2026-10-17T22:52:50.164526+00:00", "raw_path": "data/raw/9ee62fe32ded33f0db9a17bd5c32cc0d0076fb4ba30b131cfb492a74fe469a3b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "eps": { "value": 4.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7170000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16367000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3347989, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21284000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001104659-26-037802", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000110465926037802/0001104659-26-037802-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001171843-25-001868", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184325001868/0001171843-25-001868-index.html", "eps": { "value": 3.57, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001171843-25-001868", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184325001868/0001171843-25-001868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7059000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001171843-25-001868", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184325001868/0001171843-25-001868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11940000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001171843-25-001868", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184325001868/0001171843-25-001868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3346161, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001171843-25-001868", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184325001868/0001171843-25-001868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22345000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001171843-25-001868", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184325001868/0001171843-25-001868-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001171843-24-001722", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184324001722/0001171843-24-001722-index.html", "eps": { "value": 3.82, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001171843-24-001722", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184324001722/0001171843-24-001722-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7009000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001171843-24-001722", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184324001722/0001171843-24-001722-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12790000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001171843-24-001722", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184324001722/0001171843-24-001722-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3347341, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001171843-24-001722", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184324001722/0001171843-24-001722-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14163000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001171843-24-001722", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184324001722/0001171843-24-001722-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001171843-23-001818", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184323001818/0001171843-23-001818-index.html", "eps": { "value": 3.55, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001171843-23-001818", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184323001818/0001171843-23-001818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7145000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001171843-23-001818", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184323001818/0001171843-23-001818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11902000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001171843-23-001818", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184323001818/0001171843-23-001818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3355023, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001171843-23-001818", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184323001818/0001171843-23-001818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16531000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001171843-23-001818", "source_url": "https://www.sec.gov/Archives/edgar/data/1070296/000117184323001818/0001171843-23-001818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BKTI", "source_ticker": "BKTI", "name": "BK TECHNOLOGIES CORP", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 66.68, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 86139000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 15987000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13536000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 19441000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1039000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 63760000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 19062000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 44698000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 22788000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1778000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 48970000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 11637000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3936814, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 598000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 1193000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.18559537491728487, "free_cash_flow": 18402000.0, "free_cash_flow_margin": 0.21363145613485182, "capex_intensity": 0.012061899952402512, "cfo_to_positive_net_income": 1.4362440898345155, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 4.208129242932027, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2186, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000002186.json", "sha256": "985de7a83c63a6da305e780264a3f421492278fb110eac00a11e058ae262b1a4", "retrieved_at": "2026-10-17T22:52:50.538617+00:00", "raw_path": "data/raw/985de7a83c63a6da305e780264a3f421492278fb110eac00a11e058ae262b1a4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "eps": { "value": 3.44, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 86139000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13536000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3936814, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19441000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007826", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774926007826/0001437749-26-007826-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009464", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774925009464/0001437749-25-009464-index.html", "eps": { "value": 2.25, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009464", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774925009464/0001437749-25-009464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 76592000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009464", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774925009464/0001437749-25-009464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8359000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009464", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774925009464/0001437749-25-009464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3710644, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009464", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774925009464/0001437749-25-009464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11444000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009464", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000143774925009464/0001437749-25-009464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001654954-24-003098", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000165495424003098/0001654954-24-003098-index.html", "eps": null, "revenue": { "value": 74094000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001654954-24-003098", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000165495424003098/0001654954-24-003098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2230000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001654954-24-003098", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000165495424003098/0001654954-24-003098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 1655000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001654954-24-003098", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000165495424003098/0001654954-24-003098-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001654954-23-003055", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000165495423003055/0001654954-23-003055-index.html", "eps": null, "revenue": { "value": 50951000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001654954-23-003055", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000165495423003055/0001654954-23-003055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11633000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001654954-23-003055", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000165495423003055/0001654954-23-003055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -9000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001654954-23-003055", "source_url": "https://www.sec.gov/Archives/edgar/data/2186/000165495423003055/0001654954-23-003055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "APC", "source_ticker": "APC", "name": "ARKO PETROLEUM CORP CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 16.06, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "MRBK", "source_ticker": "MRBK", "name": "MERIDIAN CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 18.41, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 6316000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21836000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 24298000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1732000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2561995000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2362279000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 199716000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 106744000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1189000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11538000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 7519000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1750735, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001750735.json", "sha256": "1d5903376e86493fdf7bc7c576ea70f5130229d94c0737dece5d3131612b99dd", "retrieved_at": "2026-10-17T22:52:51.296760+00:00", "raw_path": "data/raw/1d5903376e86493fdf7bc7c576ea70f5130229d94c0737dece5d3131612b99dd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "eps": { "value": 1.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6316000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21836000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11538000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24298000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001750735-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073526000009/0001750735-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001750735-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073525000011/0001750735-25-000011-index.html", "eps": { "value": 1.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001750735-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073525000011/0001750735-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5735000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001750735-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073525000011/0001750735-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16346000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001750735-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073525000011/0001750735-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11243000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001750735-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073525000011/0001750735-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9597000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001750735-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073525000011/0001750735-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001750735-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073524000019/0001750735-24-000019-index.html", "eps": { "value": 1.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001750735-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073524000019/0001750735-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4928000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001750735-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073524000019/0001750735-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13243000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001750735-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073524000019/0001750735-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11387000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001750735-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073524000019/0001750735-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18854000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001750735-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073524000019/0001750735-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001750735-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073523000024/0001750735-23-000024-index.html", "eps": { "value": 1.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001750735-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073523000024/0001750735-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 21829000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001750735-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073523000024/0001750735-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12204000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001750735-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073523000024/0001750735-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 84671000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001750735-23-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1750735/000175073523000024/0001750735-23-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IMRX", "source_ticker": "IMRX", "name": "IMMUNEERING CLASS A", "group": "Health Care", "weight_percent": 0.01, "holding_price": 3.64, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -59375969, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -56024898, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -45344595, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 142226, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 231985010, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 13501042, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 218483968, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 128645025, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 324517, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6311135, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 176245954, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 10073721, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44011830, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -45486821.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 17.495615969511167, "cash_runway_years": 2.837053126177442, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1790340, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001790340.json", "sha256": "281639ad4fe90ed26318515f90817e9a8ec522eefe3f2cd43bc924b56b74c43a", "retrieved_at": "2026-10-17T22:52:51.414807+00:00", "raw_path": "data/raw/281639ad4fe90ed26318515f90817e9a8ec522eefe3f2cd43bc924b56b74c43a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "eps": { "value": -1.27, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -56024898, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44011830, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45344595, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001790340-26-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034026000042/0001790340-26-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001790340-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034025000042/0001790340-25-000042-index.html", "eps": { "value": -2.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001790340-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034025000042/0001790340-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -61036608, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001790340-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034025000042/0001790340-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29981565, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001790340-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034025000042/0001790340-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -54999571, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001790340-25-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034025000042/0001790340-25-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001790340-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034024000024/0001790340-24-000024-index.html", "eps": { "value": -1.88, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001790340-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034024000024/0001790340-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001790340-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034024000024/0001790340-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53471622, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001790340-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034024000024/0001790340-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28416558, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001790340-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034024000024/0001790340-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -48968634, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001790340-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000179034024000024/0001790340-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002905", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000155837023002905/0001558370-23-002905-index.html", "eps": { "value": -1.9, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002905", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000155837023002905/0001558370-23-002905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 316952, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002905", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000155837023002905/0001558370-23-002905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -50513568, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002905", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000155837023002905/0001558370-23-002905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26386864, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002905", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000155837023002905/0001558370-23-002905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -44101265, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002905", "source_url": "https://www.sec.gov/Archives/edgar/data/1790340/000155837023002905/0001558370-23-002905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LIME", "source_ticker": "LIME", "name": "NEUTRON HOLDINGS INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 27.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "OPBK", "source_ticker": "OPBK", "name": "OP BANCORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 14.85, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3204000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25635000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 26161000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2801000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2650226000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2422333000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 227893000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 167311000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 699000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14906054, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 706000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1722010, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001722010.json", "sha256": "2811700ec70e38285b0131dbfee4f489cff1c5d15ee01468c89f294b6f5ff63d", "retrieved_at": "2026-10-17T22:52:52.361577+00:00", "raw_path": "data/raw/2811700ec70e38285b0131dbfee4f489cff1c5d15ee01468c89f294b6f5ff63d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "eps": { "value": 1.72, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3204000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25635000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14906054, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26161000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001722010-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000172201026000002/0001722010-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015428", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828025015428/0001628280-25-015428-index.html", "eps": { "value": 1.39, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015428", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828025015428/0001628280-25-015428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3261000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015428", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828025015428/0001628280-25-015428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21069000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015428", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828025015428/0001628280-25-015428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14871876, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015428", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828025015428/0001628280-25-015428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31344000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015428", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828025015428/0001628280-25-015428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001628280-24-013750", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828024013750/0001628280-24-013750-index.html", "eps": { "value": 1.55, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001628280-24-013750", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828024013750/0001628280-24-013750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2123000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001628280-24-013750", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828024013750/0001628280-24-013750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23918000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001628280-24-013750", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828024013750/0001628280-24-013750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15158857, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001628280-24-013750", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828024013750/0001628280-24-013750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67842000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001628280-24-013750", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828024013750/0001628280-24-013750-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008245", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828023008245/0001628280-23-008245-index.html", "eps": { "value": 2.14, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008245", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828023008245/0001628280-23-008245-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1675000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008245", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828023008245/0001628280-23-008245-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33310000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008245", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828023008245/0001628280-23-008245-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15231418, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008245", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828023008245/0001628280-23-008245-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 83734000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008245", "source_url": "https://www.sec.gov/Archives/edgar/data/1722010/000162828023008245/0001628280-23-008245-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALCO", "source_ticker": "ALCO", "name": "ALICO INC", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 37.98, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 44066000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -203901000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -147334000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 20126000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5504000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 201527000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 93533000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 103032000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 38128000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 82797000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 250000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 176639000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 735000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 54919000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 5743000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7639000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 70000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 12500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -4.627172877048064, "free_cash_flow": 14622000.0, "free_cash_flow_margin": 0.33182045114146963, "capex_intensity": 0.12490355376026868, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01667952616529751, "current_ratio": 9.562772070346508, "cash_runway_years": null, "near_term_maturity_to_cash": 0.006556861099454469 }, "observation_status": "sec-xbrl-unreviewed", "cik": 3545, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 250000.0, 250000.0, 250000.0, 2700000.0, 70000000.0 ], "thereafter": 12500000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000003545.json", "sha256": "950aef3ada1ebf5e02379b42085b99622b62664f678de311989a4ab86326ea90", "retrieved_at": "2026-10-17T22:52:52.500519+00:00", "raw_path": "data/raw/950aef3ada1ebf5e02379b42085b99622b62664f678de311989a4ab86326ea90.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "eps": { "value": -19.29, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 44066000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -147334000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7639000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20126000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-24", "accession": "0000003545-25-000140", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354525000140/0000003545-25-000140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-02", "accession": "0000003545-24-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354524000128/0000003545-24-000128-index.html", "eps": { "value": 0.91, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-02", "accession": "0000003545-24-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354524000128/0000003545-24-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 46643000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-02", "accession": "0000003545-24-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354524000128/0000003545-24-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6973000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-02", "accession": "0000003545-24-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354524000128/0000003545-24-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7622000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-02", "accession": "0000003545-24-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354524000128/0000003545-24-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30497000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-02", "accession": "0000003545-24-000128", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354524000128/0000003545-24-000128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-12-06", "accession": "0000003545-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354523000030/0000003545-23-000030-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-06", "accession": "0000003545-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354523000030/0000003545-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 39846000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-06", "accession": "0000003545-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354523000030/0000003545-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1835000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-06", "accession": "0000003545-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354523000030/0000003545-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7602000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-06", "accession": "0000003545-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354523000030/0000003545-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -6254000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-06", "accession": "0000003545-23-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000000354523000030/0000003545-23-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-13", "accession": "0000950170-22-026459", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000095017022026459/0000950170-22-026459-index.html", "eps": { "value": 1.65, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-13", "accession": "0000950170-22-026459", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000095017022026459/0000950170-22-026459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 91947000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-13", "accession": "0000950170-22-026459", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000095017022026459/0000950170-22-026459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12459000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-13", "accession": "0000950170-22-026459", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000095017022026459/0000950170-22-026459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7568000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-13", "accession": "0000950170-22-026459", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000095017022026459/0000950170-22-026459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6523000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-13", "accession": "0000950170-22-026459", "source_url": "https://www.sec.gov/Archives/edgar/data/3545/000095017022026459/0000950170-22-026459-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LXEO", "source_ticker": "LXEO", "name": "LEXEO THERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 2.76, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -109257000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99961000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -98561000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 397000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 268688000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 22019000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 246669000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 63000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12132000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 188392000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 16808000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53645323, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 270000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -98958000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 11.208472156116136, "cash_runway_years": 0.6391980600846177, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1907108, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001907108.json", "sha256": "3c28d74cfeb4f698614045ec0d48bda6984aca281d7cef379ff7650a02e5e3b8", "retrieved_at": "2026-10-17T22:52:52.381560+00:00", "raw_path": "data/raw/3c28d74cfeb4f698614045ec0d48bda6984aca281d7cef379ff7650a02e5e3b8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "eps": { "value": -1.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -99961000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53645323, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -98561000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-132085", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000119312526132085/0001193125-26-132085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043486", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017025043486/0000950170-25-043486-index.html", "eps": { "value": -3.09, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043486", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017025043486/0000950170-25-043486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -98333000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043486", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017025043486/0000950170-25-043486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31787491, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043486", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017025043486/0000950170-25-043486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -81151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043486", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017025043486/0000950170-25-043486-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-028941", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017024028941/0000950170-24-028941-index.html", "eps": { "value": -12.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-028941", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017024028941/0000950170-24-028941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -66394000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-028941", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017024028941/0000950170-24-028941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5354368, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-028941", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017024028941/0000950170-24-028941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59496000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0000950170-24-028941", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017024028941/0000950170-24-028941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-11", "accession": "0000950170-24-028941", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017024028941/0000950170-24-028941-index.html", "eps": { "value": -36.36, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-11", "accession": "0000950170-24-028941", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017024028941/0000950170-24-028941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 654000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-11", "accession": "0000950170-24-028941", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017024028941/0000950170-24-028941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59277000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-11", "accession": "0000950170-24-028941", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017024028941/0000950170-24-028941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1630348, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-11", "accession": "0000950170-24-028941", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017024028941/0000950170-24-028941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -54560000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-11", "accession": "0000950170-24-028941", "source_url": "https://www.sec.gov/Archives/edgar/data/1907108/000095017024028941/0000950170-24-028941-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ZUMZ", "source_ticker": "ZUMZ", "name": "ZUMIEZ", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 14.44, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 929057000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 17041000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13377000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 53474000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11061000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 644171000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 319886000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 324285000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 127860000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 21121000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7274000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 335983000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 167530000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17248000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 38253000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.018342254565650976, "free_cash_flow": 42413000.0, "free_cash_flow_margin": 0.04565166615180769, "capex_intensity": 0.011905620430178126, "cfo_to_positive_net_income": 3.997458323988936, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007829444264453096, "current_ratio": 2.005509460992061, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1318008, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001318008.json", "sha256": "1ca79b5e96ef78a171b10424c8d60e93b4136d7b739e3b49d19d12889c34acc1", "retrieved_at": "2026-10-17T22:52:52.921142+00:00", "raw_path": "data/raw/1ca79b5e96ef78a171b10424c8d60e93b4136d7b739e3b49d19d12889c34acc1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "eps": { "value": 0.78, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 929057000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13377000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17248000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 53474000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-12", "accession": "0001193125-26-104063", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000119312526104063/0001193125-26-104063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-03-13", "accession": "0000950170-25-038692", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000095017025038692/0000950170-25-038692-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-13", "accession": "0000950170-25-038692", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000095017025038692/0000950170-25-038692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 889202000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-13", "accession": "0000950170-25-038692", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000095017025038692/0000950170-25-038692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1713000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-13", "accession": "0000950170-25-038692", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000095017025038692/0000950170-25-038692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18918000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-13", "accession": "0000950170-25-038692", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000095017025038692/0000950170-25-038692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20701000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-03-13", "accession": "0000950170-25-038692", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000095017025038692/0000950170-25-038692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-03-14", "accession": "0000950170-24-031449", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000095017024031449/0000950170-24-031449-index.html", "eps": { "value": -3.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-14", "accession": "0000950170-24-031449", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000095017024031449/0000950170-24-031449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 875486000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-14", "accession": "0000950170-24-031449", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000095017024031449/0000950170-24-031449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -62610000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-14", "accession": "0000950170-24-031449", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000095017024031449/0000950170-24-031449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19290000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-14", "accession": "0000950170-24-031449", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000095017024031449/0000950170-24-031449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14755000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-03-14", "accession": "0000950170-24-031449", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000095017024031449/0000950170-24-031449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-20", "accession": "0001564590-23-003975", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000156459023003975/0001564590-23-003975-index.html", "eps": { "value": 1.08, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-20", "accession": "0001564590-23-003975", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000156459023003975/0001564590-23-003975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 958380000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-20", "accession": "0001564590-23-003975", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000156459023003975/0001564590-23-003975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21034000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-20", "accession": "0001564590-23-003975", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000156459023003975/0001564590-23-003975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19428000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-20", "accession": "0001564590-23-003975", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000156459023003975/0001564590-23-003975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -379000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-20", "accession": "0001564590-23-003975", "source_url": "https://www.sec.gov/Archives/edgar/data/1318008/000156459023003975/0001564590-23-003975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UTMD", "source_ticker": "UTMD", "name": "UTAH MEDICAL PRODUCTS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 74.92, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 38520000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 11402000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 14692000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 371000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 122542000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3274000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 119268000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 85756000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 373000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 97742000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2598000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3240000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 8355000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.29600207684319835, "free_cash_flow": 14321000.0, "free_cash_flow_margin": 0.3717808930425753, "capex_intensity": 0.009631360332294912, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009683281412253376, "current_ratio": 37.62201693610469, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 706698, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000706698.json", "sha256": "f6aa165d224546d2295509d3c56f43bac1a675cf0bcbf84eeeca7b6e3c1fed83", "retrieved_at": "2026-10-17T22:52:53.581832+00:00", "raw_path": "data/raw/f6aa165d224546d2295509d3c56f43bac1a675cf0bcbf84eeeca7b6e3c1fed83.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "eps": { "value": 3.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 38520000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 3240000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14692000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001096906-26-000395", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690626000395/0001096906-26-000395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001096906-25-000308", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690625000308/0001096906-25-000308-index.html", "eps": { "value": 3.96, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001096906-25-000308", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690625000308/0001096906-25-000308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 40903000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001096906-25-000308", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690625000308/0001096906-25-000308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 3503000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001096906-25-000308", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690625000308/0001096906-25-000308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14831000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001096906-25-000308", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000109690625000308/0001096906-25-000308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001811884-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000181188424000009/0001811884-24-000009-index.html", "eps": { "value": 4.57, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001811884-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000181188424000009/0001811884-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50224000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001811884-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000181188424000009/0001811884-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 3637000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001811884-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000181188424000009/0001811884-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22281000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001811884-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000181188424000009/0001811884-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001811884-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000181188423000004/0001811884-23-000004-index.html", "eps": { "value": 4.52, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001811884-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000181188423000004/0001811884-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 52281000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001811884-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000181188423000004/0001811884-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 3643000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001811884-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000181188423000004/0001811884-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21147000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001811884-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/706698/000181188423000004/0001811884-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WBTN", "source_ticker": "WBTN", "name": "WEBTOON ENTERTAINMENT INC", "group": "Communication", "weight_percent": 0.01, "holding_price": 8.93, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1382705000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -63511000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -345927000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 11216000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7619000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1595510000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 367238000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1170452000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 581806000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 35431000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 41907000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 831232000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 318622000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130177475, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.045932429549325415, "free_cash_flow": 3597000.0, "free_cash_flow_margin": 0.0026014225738678893, "capex_intensity": 0.005510213675368209, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.030307983264687696, "current_ratio": 2.6088342926728223, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1997859, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001997859.json", "sha256": "593822bc004e8339e30ac8f5cf347a3f3d313ea809d40e6e984f371960066832", "retrieved_at": "2026-10-17T22:52:53.607207+00:00", "raw_path": "data/raw/593822bc004e8339e30ac8f5cf347a3f3d313ea809d40e6e984f371960066832.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "eps": { "value": -2.66, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1382705000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -345927000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130177475, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11216000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001997859-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785926000028/0001997859-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "eps": { "value": -1.21, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1348478000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -143905000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 119231997, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17883000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "eps": { "value": -1.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1282748000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -116455000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 109505150, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14804000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "eps": { "value": -1.22, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1079388000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -129871000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106501020, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -140608000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-11", "accession": "0001997859-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1997859/000199785925000017/0001997859-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ELMT", "source_ticker": "ELMT", "name": "ELMET GROUP", "group": "Industrials", "weight_percent": 0.01, "holding_price": 19.49, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "ONIT", "source_ticker": "ONIT", "name": "ONITY GROUP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 26.67, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1066700000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 189500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -748000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2900000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 16170600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 15492800000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 627900000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 180500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 308600000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7600000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8637309, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 2373800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 845900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 584000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 500000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 873860, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 2373800000.0, 845900000.0, 584000000.0, 500000000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000873860.json", "sha256": "a8dcc7babe9ed6b5e94314077388d889601c211537feadbbb875f5e083e3f753", "retrieved_at": "2026-10-17T22:52:54.832057+00:00", "raw_path": "data/raw/a8dcc7babe9ed6b5e94314077388d889601c211537feadbbb875f5e083e3f753.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "eps": { "value": 21.46, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1066700000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 189500000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8637309, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -748000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001628280-26-008625", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828026008625/0001628280-26-008625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007126", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828025007126/0001628280-25-007126-index.html", "eps": { "value": 4.13, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007126", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828025007126/0001628280-25-007126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 976000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007126", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828025007126/0001628280-25-007126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33900000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007126", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828025007126/0001628280-25-007126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8087535, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007126", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828025007126/0001628280-25-007126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -573800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001628280-25-007126", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828025007126/0001628280-25-007126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007261", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828024007261/0001628280-24-007261-index.html", "eps": { "value": -8.34, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007261", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828024007261/0001628280-24-007261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1066700000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007261", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828024007261/0001628280-24-007261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -63700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007261", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828024007261/0001628280-24-007261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7635584, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007261", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828024007261/0001628280-24-007261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001628280-24-007261", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828024007261/0001628280-24-007261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005598", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828023005598/0001628280-23-005598-index.html", "eps": { "value": 2.85, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005598", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828023005598/0001628280-23-005598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 953900000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005598", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828023005598/0001628280-23-005598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25700000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005598", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828023005598/0001628280-23-005598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8997306, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005598", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828023005598/0001628280-23-005598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 173200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005598", "source_url": "https://www.sec.gov/Archives/edgar/data/873860/000162828023005598/0001628280-23-005598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ZSQR", "source_ticker": "ZSQR", "name": "Z SQUARED INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 4.28, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1363045, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -13043498, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11917015, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -8603036, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 16153921, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2085764, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 13561994, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 150000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1181212, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 7350149, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1768139, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4234787, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 4558455, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -9.569381788568975, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 4.156997272273277, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1759186, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001759186.json", "sha256": "8d800c26b1045cce83af1ec65fcd33156dc1bb772f2f17d727b2d50d10ef91fb", "retrieved_at": "2026-10-17T22:52:54.576962+00:00", "raw_path": "data/raw/8d800c26b1045cce83af1ec65fcd33156dc1bb772f2f17d727b2d50d10ef91fb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "eps": { "value": -2.81, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1363045, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11917015, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4234787, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8603036, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001683168-26-002026", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316826002026/0001683168-26-002026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001683168-25-001942", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316825001942/0001683168-25-001942-index.html", "eps": { "value": -5.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001683168-25-001942", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316825001942/0001683168-25-001942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001683168-25-001942", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316825001942/0001683168-25-001942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10877412, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001683168-25-001942", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316825001942/0001683168-25-001942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1924639, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001683168-25-001942", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316825001942/0001683168-25-001942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -6649281, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001683168-25-001942", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316825001942/0001683168-25-001942-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001683168-24-001685", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316824001685/0001683168-24-001685-index.html", "eps": { "value": -0.83, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001683168-24-001685", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316824001685/0001683168-24-001685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001683168-24-001685", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316824001685/0001683168-24-001685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21266537, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001683168-24-001685", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316824001685/0001683168-24-001685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25689989, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001683168-24-001685", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316824001685/0001683168-24-001685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7239514, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001683168-24-001685", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316824001685/0001683168-24-001685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001683168-23-001850", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316823001850/0001683168-23-001850-index.html", "eps": { "value": -2.63, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001683168-23-001850", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316823001850/0001683168-23-001850-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001683168-23-001850", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316823001850/0001683168-23-001850-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37574217, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001683168-23-001850", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316823001850/0001683168-23-001850-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14295678, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001683168-23-001850", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316823001850/0001683168-23-001850-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3875811, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001683168-23-001850", "source_url": "https://www.sec.gov/Archives/edgar/data/1759186/000168316823001850/0001683168-23-001850-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OSG", "source_ticker": "OSG", "name": "OCTAVE SPECIALTY GROUP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 4.6, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 143381000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -259091000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2223317000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1137151000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 715790000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 18640000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 41952000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9707000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47181227, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 29942000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 874501, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000874501.json", "sha256": "855366b51d5ade556a075211808b895f10ab0be4ae93e888c83d00dcf2215e74", "retrieved_at": "2026-10-17T22:52:54.955976+00:00", "raw_path": "data/raw/855366b51d5ade556a075211808b895f10ab0be4ae93e888c83d00dcf2215e74.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "eps": { "value": -5.93, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 143381000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -259091000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47181227, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014653", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000162828026014653/0001628280-26-014653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000874501-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000087450125000032/0000874501-25-000032-index.html", "eps": { "value": -10.71, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000874501-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000087450125000032/0000874501-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 92023000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000874501-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000087450125000032/0000874501-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -556088000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000874501-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000087450125000032/0000874501-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46969708, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000874501-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000087450125000032/0000874501-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2025-03-06", "accession": "0000874501-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000087450125000032/0000874501-25-000032-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-06", "accession": "0000874501-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000087450125000032/0000874501-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 51281000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-06", "accession": "0000874501-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000087450125000032/0000874501-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4951000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-06", "accession": "0000874501-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000087450125000032/0000874501-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45636649, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-06", "accession": "0000874501-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000087450125000032/0000874501-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2025-03-06", "accession": "0000874501-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000087450125000032/0000874501-25-000032-index.html", "eps": { "value": 11.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-06", "accession": "0000874501-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000087450125000032/0000874501-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 30695000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-06", "accession": "0000874501-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000087450125000032/0000874501-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 522120000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-06", "accession": "0000874501-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000087450125000032/0000874501-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45719906, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-06", "accession": "0000874501-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/874501/000087450125000032/0000874501-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OPFI", "source_ticker": "OPFI", "name": "OPPFI INC CLASS A", "group": "Financials", "weight_percent": 0.01, "holding_price": 5.77, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "operating_income": { "value": 166678000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001818502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26329000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001818502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 401305000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001818502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 754090000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001818502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 445214000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001818502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 58484000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001818502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 49451000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001818502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9988000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001818502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26506458, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001818502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 15517000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001818502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1818502, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001818502.json", "sha256": "62afb91376e64a80d10bd6870061b1a4af34ad673eb4c225de7db38cb44172f7", "retrieved_at": "2026-10-17T22:52:55.098851+00:00", "raw_path": "data/raw/62afb91376e64a80d10bd6870061b1a4af34ad673eb4c225de7db38cb44172f7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001818502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "eps": { "value": 0.99, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001818502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 26329000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001818502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26506458, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001818502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 401305000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001818502-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850226000019/0001818502-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001818502-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850225000003/0001818502-25-000003-index.html", "eps": { "value": 0.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001818502-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850225000003/0001818502-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 7258000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001818502-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850225000003/0001818502-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20145606, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001818502-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850225000003/0001818502-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 323806000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001818502-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850225000003/0001818502-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001818502-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850224000005/0001818502-24-000005-index.html", "eps": { "value": -0.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001818502-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850224000005/0001818502-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -1005000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001818502-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850224000005/0001818502-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16391199, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001818502-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850224000005/0001818502-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 296146000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001818502-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850224000005/0001818502-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001818502-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850223000005/0001818502-23-000005-index.html", "eps": { "value": 0.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001818502-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850223000005/0001818502-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 7098000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001818502-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850223000005/0001818502-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84256084, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001818502-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850223000005/0001818502-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 243297000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001818502-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1818502/000181850223000005/0001818502-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PBFS", "source_ticker": "PBFS", "name": "PIONEER BANCORP INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 17.73, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 15814000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20287000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 11117000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2150684000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1826823000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 323861000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1900000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1267000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24566658, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 11294000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1769663, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001769663.json", "sha256": "66ad5e51908eb128606c4fc946e12433b7bd248631b5a6f37f559dfe8c56abc4", "retrieved_at": "2026-10-17T22:52:55.988094+00:00", "raw_path": "data/raw/66ad5e51908eb128606c4fc946e12433b7bd248631b5a6f37f559dfe8c56abc4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "eps": { "value": 0.83, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15814000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20287000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24566658, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11117000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027092", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000110465926027092/0001104659-26-027092-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-06-30", "filed": "2024-09-25", "accession": "0001558370-24-013020", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000155837024013020/0001558370-24-013020-index.html", "eps": { "value": 0.61, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-25", "accession": "0001558370-24-013020", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000155837024013020/0001558370-24-013020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14953000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-25", "accession": "0001558370-24-013020", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000155837024013020/0001558370-24-013020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15260000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-25", "accession": "0001558370-24-013020", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000155837024013020/0001558370-24-013020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25223114, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-25", "accession": "0001558370-24-013020", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000155837024013020/0001558370-24-013020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23847000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-25", "accession": "0001558370-24-013020", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000155837024013020/0001558370-24-013020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-26", "accession": "0001558370-23-016048", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000155837023016048/0001558370-23-016048-index.html", "eps": { "value": 0.87, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-26", "accession": "0001558370-23-016048", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000155837023016048/0001558370-23-016048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12977000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-26", "accession": "0001558370-23-016048", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000155837023016048/0001558370-23-016048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21948000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-26", "accession": "0001558370-23-016048", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000155837023016048/0001558370-23-016048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25169382, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-26", "accession": "0001558370-23-016048", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000155837023016048/0001558370-23-016048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26269000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-26", "accession": "0001558370-23-016048", "source_url": "https://www.sec.gov/Archives/edgar/data/1769663/000155837023016048/0001558370-23-016048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BRUN", "source_ticker": "BRUN", "name": "BOOST RUN INC CLASS A", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 10.08, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "LWAY", "source_ticker": "LWAY", "name": "LIFEWAY FOODS INC", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 22.21, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 212496000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 16172000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13859000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 10948000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 27361000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 105610000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 19791000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 85819000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 5571000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3980000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1947000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 37056000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 16639000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15539000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.07610496197575484, "free_cash_flow": -16413000.0, "free_cash_flow_margin": -0.0772391009713124, "capex_intensity": 0.12876007077780288, "cfo_to_positive_net_income": 0.7899559852803233, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009162525412243053, "current_ratio": 2.2270569144780334, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 814586, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000814586.json", "sha256": "697426efc7135b586051e6291fa2b752f6ae8bef12602d3cada6f1c621e21df2", "retrieved_at": "2026-10-17T22:52:56.857341+00:00", "raw_path": "data/raw/697426efc7135b586051e6291fa2b752f6ae8bef12602d3cada6f1c621e21df2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "eps": { "value": 0.89, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 212496000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13859000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15539000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10948000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001683168-26-001886", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316826001886/0001683168-26-001886-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001683168-25-001592", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316825001592/0001683168-25-001592-index.html", "eps": { "value": 0.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001683168-25-001592", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316825001592/0001683168-25-001592-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 186820000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001683168-25-001592", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316825001592/0001683168-25-001592-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9025000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001683168-25-001592", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316825001592/0001683168-25-001592-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15130000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001683168-25-001592", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316825001592/0001683168-25-001592-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12962000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001683168-25-001592", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316825001592/0001683168-25-001592-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001683168-24-001564", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316824001564/0001683168-24-001564-index.html", "eps": { "value": 0.75, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001683168-24-001564", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316824001564/0001683168-24-001564-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 160123000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001683168-24-001564", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316824001564/0001683168-24-001564-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11367000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001683168-24-001564", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316824001564/0001683168-24-001564-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15103000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001683168-24-001564", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316824001564/0001683168-24-001564-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16941000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001683168-24-001564", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316824001564/0001683168-24-001564-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001683168-23-001804", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316823001804/0001683168-23-001804-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001683168-23-001804", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316823001804/0001683168-23-001804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 141568000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001683168-23-001804", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316823001804/0001683168-23-001804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 924000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001683168-23-001804", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316823001804/0001683168-23-001804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15718000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001683168-23-001804", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316823001804/0001683168-23-001804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3987000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001683168-23-001804", "source_url": "https://www.sec.gov/Archives/edgar/data/814586/000168316823001804/0001683168-23-001804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HWBK", "source_ticker": "HWBK", "name": "HAWTHORN BANCSHARES", "group": "Financials", "weight_percent": 0.01, "holding_price": 38.12, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 23801000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 26919000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4078000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1894850000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1720621000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 174229000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 104312000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2328000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 392000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6942000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2861000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 893847, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000893847.json", "sha256": "deffc5c5ebd0ecd6705d14719d2cb92c946ae96f5f5ccff3bbc49e5624f81bff", "retrieved_at": "2026-10-17T22:52:56.970429+00:00", "raw_path": "data/raw/deffc5c5ebd0ecd6705d14719d2cb92c946ae96f5f5ccff3bbc49e5624f81bff.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "eps": { "value": 3.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 23801000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6942000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26919000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0000893847-26-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384726000037/0000893847-26-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000893847-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384725000002/0000893847-25-000002-index.html", "eps": { "value": 2.61, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000893847-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384725000002/0000893847-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 18256000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000893847-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384725000002/0000893847-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7000480, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000893847-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384725000002/0000893847-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25593000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000893847-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384725000002/0000893847-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000893847-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384724000002/0000893847-24-000002-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000893847-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384724000002/0000893847-24-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 956000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000893847-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384724000002/0000893847-24-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7039323, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000893847-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384724000002/0000893847-24-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17609000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000893847-24-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384724000002/0000893847-24-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000893847-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384723000005/0000893847-23-000005-index.html", "eps": { "value": 3.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000893847-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384723000005/0000893847-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 20751000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000893847-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384723000005/0000893847-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 20279000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000893847-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/893847/000089384723000005/0000893847-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KGEI", "source_ticker": "KGEI", "name": "KOLIBRI GLOBAL ENERGY INC", "group": "Energy", "weight_percent": 0.01, "holding_price": 6.62, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "BLND", "source_ticker": "BLND", "name": "BLEND LABS CLASS A", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 1.0, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 123585000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -21735000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6801000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 11512000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 170045000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 41023000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -30473000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 43578000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3288000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28955000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 97864000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 39454000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 258949000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 24870000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.17587085811384875, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.2342921875632156, "current_ratio": 2.4804582551832515, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1855747, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001855747.json", "sha256": "8f85892e30b81efc0c3fbe94f0478ff9e2122d4172696f5fbb5a29875c18882f", "retrieved_at": "2026-10-17T22:52:57.107993+00:00", "raw_path": "data/raw/8f85892e30b81efc0c3fbe94f0478ff9e2122d4172696f5fbb5a29875c18882f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "eps": { "value": -0.1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 123585000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6801000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 258949000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11512000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-09-30", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-06-30", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-03-31", "filed": "2026-03-16", "accession": "0001855747-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1855747/000185574726000016/0001855747-26-000016-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BGS", "source_ticker": "BGS", "name": "B AND G FOODS INC", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 2.42, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1828687000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 97147000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43257000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 101396000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 30647000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2834795000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2381870000, "tag": "Liabilities", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 452925000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 56293000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1945576000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 66223000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13317000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 739818000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 222841000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79754681, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 513810000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1017690000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 432000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05312390802800042, "free_cash_flow": 70749000.0, "free_cash_flow_margin": 0.03868841414632466, "capex_intensity": 0.01675901890263342, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007282274112518982, "current_ratio": 3.3199366364358442, "cash_runway_years": null, "near_term_maturity_to_cash": 0.07993889115875864 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1278027, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4500000.0, 513810000.0, 1017690000.0, 432000000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001278027.json", "sha256": "0087cae1bb83654b59a9f8aa859a327449722e45adf1f29f9d50f3e944601872", "retrieved_at": "2026-10-17T22:52:57.607067+00:00", "raw_path": "data/raw/0087cae1bb83654b59a9f8aa859a327449722e45adf1f29f9d50f3e944601872.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "eps": { "value": -0.54, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1828687000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43257000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79754681, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 101396000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-03", "accession": "0001104659-26-022961", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000110465926022961/0001104659-26-022961-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001558370-25-001513", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837025001513/0001558370-25-001513-index.html", "eps": { "value": -3.18, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001558370-25-001513", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837025001513/0001558370-25-001513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1932454000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001558370-25-001513", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837025001513/0001558370-25-001513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -251251000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001558370-25-001513", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837025001513/0001558370-25-001513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79011619, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001558370-25-001513", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837025001513/0001558370-25-001513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 130914000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-02-25", "accession": "0001558370-25-001513", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837025001513/0001558370-25-001513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001558370-24-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837024001996/0001558370-24-001996-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001558370-24-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837024001996/0001558370-24-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2062313000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001558370-24-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837024001996/0001558370-24-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66198000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001558370-24-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837024001996/0001558370-24-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74267132, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001558370-24-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837024001996/0001558370-24-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 247759000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-28", "accession": "0001558370-24-001996", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837024001996/0001558370-24-001996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002392", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837023002392/0001558370-23-002392-index.html", "eps": { "value": -0.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002392", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837023002392/0001558370-23-002392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2163000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002392", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837023002392/0001558370-23-002392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11370000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002392", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837023002392/0001558370-23-002392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70468061, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002392", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837023002392/0001558370-23-002392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5963000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002392", "source_url": "https://www.sec.gov/Archives/edgar/data/1278027/000155837023002392/0001558370-23-002392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NXDT", "source_ticker": "NXDT", "name": "NEXPOINT DIVERSIFIED REAL ESTATE T", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 4.98, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 85965000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -1382000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130192000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 9166000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1074652000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 353873000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 700091000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8166000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 17739000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4707000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46252000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1885000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 239484000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 21317000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 10000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 42747000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.016076310126214157, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.05475484208689583, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 29.326965466568698 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1356115, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 239484000.0, 21317000.0, 0.0, 10000000.0, 0.0 ], "thereafter": 42747000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001356115.json", "sha256": "b6c2507842d2761168867b241064ab7034e4b10c0cf1678d883c2e837bff9940", "retrieved_at": "2026-10-17T22:52:57.970150+00:00", "raw_path": "data/raw/b6c2507842d2761168867b241064ab7034e4b10c0cf1678d883c2e837bff9940.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "eps": { "value": -2.81, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 85965000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130192000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46252000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9166000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133271", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000119312526133271/0001193125-26-133271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001356115-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000135611525000003/0001356115-25-000003-index.html", "eps": { "value": -1.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001356115-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000135611525000003/0001356115-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 83222000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001356115-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000135611525000003/0001356115-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51349000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001356115-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000135611525000003/0001356115-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40229000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001356115-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000135611525000003/0001356115-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -11665000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001356115-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000135611525000003/0001356115-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001356115-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000135611524000007/0001356115-24-000007-index.html", "eps": { "value": -3.26, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001356115-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000135611524000007/0001356115-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 63284000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001356115-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000135611524000007/0001356115-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -117241000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001356115-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000135611524000007/0001356115-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37334000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001356115-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000135611524000007/0001356115-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24266000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001356115-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000135611524000007/0001356115-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001356115-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1356115/000135611523000004/0001356115-23-000004-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACRE", "source_ticker": "ACRE", "name": "ARES COMMERCIAL REAL ESTATE REIT C", "group": "Financials", "weight_percent": 0.01, "holding_price": 3.58, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 54833000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -902000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 21354000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1618142000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1108574000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 509568000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 29289000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8474000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3904000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54886025, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 240000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 269265000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 438911000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1529377, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 240000000.0, 269265000.0, 438911000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001529377.json", "sha256": "767b62905aac4790c363fa88a29c609a06a2901d607ef2e577d8da20f923d0eb", "retrieved_at": "2026-10-17T22:52:58.481330+00:00", "raw_path": "data/raw/767b62905aac4790c363fa88a29c609a06a2901d607ef2e577d8da20f923d0eb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "eps": null, "revenue": { "value": 54833000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -902000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54886025, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21354000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-10", "accession": "0001628280-26-006635", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828026006635/0001628280-26-006635-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001628280-25-005002", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828025005002/0001628280-25-005002-index.html", "eps": null, "revenue": { "value": 69650000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001628280-25-005002", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828025005002/0001628280-25-005002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34993000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001628280-25-005002", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828025005002/0001628280-25-005002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54446368, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001628280-25-005002", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828025005002/0001628280-25-005002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35549000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-12", "accession": "0001628280-25-005002", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828025005002/0001628280-25-005002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006105", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828024006105/0001628280-24-006105-index.html", "eps": null, "revenue": { "value": 92926000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006105", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828024006105/0001628280-24-006105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38867000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006105", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828024006105/0001628280-24-006105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54281998, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006105", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828024006105/0001628280-24-006105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 46789000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001628280-24-006105", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828024006105/0001628280-24-006105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001628280-23-003601", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828023003601/0001628280-23-003601-index.html", "eps": null, "revenue": { "value": 106849000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001628280-23-003601", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828023003601/0001628280-23-003601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29785000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001628280-23-003601", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828023003601/0001628280-23-003601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52126256, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001628280-23-003601", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828023003601/0001628280-23-003601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57157000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001628280-23-003601", "source_url": "https://www.sec.gov/Archives/edgar/data/1529377/000162828023003601/0001628280-23-003601-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACU", "source_ticker": "ACU", "name": "ACME UNITED CORP", "group": "Health Care", "weight_percent": 0.01, "holding_price": 61.96, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 196541816, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 14724514, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10184421, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18229449, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 10651913, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 170998209, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 53387100, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 117611109, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 3595978, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 11852786, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1993758, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 96195034, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 22871997, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4087076, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 697531, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07491797063684402, "free_cash_flow": 7577536.0, "free_cash_flow_margin": 0.03855431965684086, "capex_intensity": 0.05419667537823096, "cfo_to_positive_net_income": 1.7899347444493898, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010144192419591767, "current_ratio": 4.205799519823302, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2098, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000002098.json", "sha256": "98dc453533c3f93333a2cb3954621e925c538e0cf6f624fbbdd5feeae975ed9c", "retrieved_at": "2026-10-17T22:52:58.701534+00:00", "raw_path": "data/raw/98dc453533c3f93333a2cb3954621e925c538e0cf6f624fbbdd5feeae975ed9c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "eps": { "value": 2.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 196541816, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10184421, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4087076, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18229449, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102079", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000119312526102079/0001193125-26-102079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034843", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000095017025034843/0000950170-25-034843-index.html", "eps": { "value": 2.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034843", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000095017025034843/0000950170-25-034843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 194489991, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034843", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000095017025034843/0000950170-25-034843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10022351, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034843", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000095017025034843/0000950170-25-034843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4098549, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034843", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000095017025034843/0000950170-25-034843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11975240, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034843", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000095017025034843/0000950170-25-034843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027907", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000095017024027907/0000950170-24-027907-index.html", "eps": { "value": 4.86, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027907", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000095017024027907/0000950170-24-027907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 191500947, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027907", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000095017024027907/0000950170-24-027907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17793160, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027907", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000095017024027907/0000950170-24-027907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3657697, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027907", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000095017024027907/0000950170-24-027907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28899495, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027907", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000095017024027907/0000950170-24-027907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001564590-23-003422", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000156459023003422/0001564590-23-003422-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001564590-23-003422", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000156459023003422/0001564590-23-003422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 193962357, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001564590-23-003422", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000156459023003422/0001564590-23-003422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3034766, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001564590-23-003422", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000156459023003422/0001564590-23-003422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3719250, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001564590-23-003422", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000156459023003422/0001564590-23-003422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2891739, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001564590-23-003422", "source_url": "https://www.sec.gov/Archives/edgar/data/2098/000156459023003422/0001564590-23-003422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SKYH", "source_ticker": "SKYH", "name": "SKY HARBOUR GROUP CLASS A", "group": "Industrials", "weight_percent": 0.01, "holding_price": 9.14, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 27540000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -28027000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18818000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -2336000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9509000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 593176000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 421210000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6380000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5769000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77774000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 7613000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 7593000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 98000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 105000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 113000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 171916000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.017683369644154, "free_cash_flow": -11845000.0, "free_cash_flow_margin": -0.4301016702977487, "capex_intensity": 0.34527959331880903, "cfo_to_positive_net_income": -0.1241364650866192, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.20947712418300654, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1823587, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7613000.0, 7593000.0, 98000.0, 105000.0, 113000.0 ], "thereafter": 171916000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001823587.json", "sha256": "4605dfc8bbd81215b82b7b903d409146ed64a603809323d60cfe84150f116474", "retrieved_at": "2026-10-17T22:52:58.757836+00:00", "raw_path": "data/raw/4605dfc8bbd81215b82b7b903d409146ed64a603809323d60cfe84150f116474.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 27540000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18818000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77774000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2336000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001437749-26-009045", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774926009045/0001437749-26-009045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009606", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774925009606/0001437749-25-009606-index.html", "eps": { "value": -1.76, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009606", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774925009606/0001437749-25-009606-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14761000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009606", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774925009606/0001437749-25-009606-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45231000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009606", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774925009606/0001437749-25-009606-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25742000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009606", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774925009606/0001437749-25-009606-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9095000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009606", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774925009606/0001437749-25-009606-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009585", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774924009585/0001437749-24-009585-index.html", "eps": { "value": -0.98, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009585", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774924009585/0001437749-24-009585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7575000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009585", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774924009585/0001437749-24-009585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16177000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009585", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774924009585/0001437749-24-009585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16456000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009585", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774924009585/0001437749-24-009585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7735000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009585", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774924009585/0001437749-24-009585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007848", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774923007848/0001437749-23-007848-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007848", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774923007848/0001437749-23-007848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1845000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007848", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774923007848/0001437749-23-007848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3184000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007848", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774923007848/0001437749-23-007848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13965, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007848", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774923007848/0001437749-23-007848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27491000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007848", "source_url": "https://www.sec.gov/Archives/edgar/data/1823587/000143774923007848/0001437749-23-007848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MBI", "source_ticker": "MBI", "name": "MBIA INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 4.39, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 80000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076834", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -177000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076834", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 38000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076834", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2013000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076834", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4243000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076834", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -2237000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076834", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 196000000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076834", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49278281, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076834", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076834", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 814585, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000814585.json", "sha256": "0b93eb98aea45cf3902fea82351e8144f22af4ea2ce59648b5ca8fbdddc0d962", "retrieved_at": "2026-10-17T22:52:59.265473+00:00", "raw_path": "data/raw/0b93eb98aea45cf3902fea82351e8144f22af4ea2ce59648b5ca8fbdddc0d962.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076834", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "eps": { "value": -3.58, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076834", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 80000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076834", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -177000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076834", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49278281, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076834", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076834", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312526076834/0001193125-26-076834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029081", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000095017025029081/0000950170-25-029081-index.html", "eps": { "value": -9.43, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029081", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000095017025029081/0000950170-25-029081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 42000000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029081", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000095017025029081/0000950170-25-029081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -447000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029081", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000095017025029081/0000950170-25-029081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47436079, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029081", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000095017025029081/0000950170-25-029081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -176000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029081", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000095017025029081/0000950170-25-029081-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022129", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000095017024022129/0000950170-24-022129-index.html", "eps": { "value": -10.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022129", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000095017024022129/0000950170-24-022129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7000000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022129", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000095017024022129/0000950170-24-022129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -491000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022129", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000095017024022129/0000950170-24-022129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48207574, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022129", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000095017024022129/0000950170-24-022129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -195000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022129", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000095017024022129/0000950170-24-022129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-054064", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312523054064/0001193125-23-054064-index.html", "eps": { "value": -3.92, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-054064", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312523054064/0001193125-23-054064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 154000000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-054064", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312523054064/0001193125-23-054064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -195000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-054064", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312523054064/0001193125-23-054064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49803739, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-054064", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312523054064/0001193125-23-054064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -418000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001193125-23-054064", "source_url": "https://www.sec.gov/Archives/edgar/data/814585/000119312523054064/0001193125-23-054064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HDSN", "source_ticker": "HDSN", "name": "HUDSON TECHNOLOGIES INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 5.04, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 246614000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 18559000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16667000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -3162000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5052000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 318648000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 75258000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 243390000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 39456000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2695000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 210838000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 64596000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45111151, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 46000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 20014000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07525525720356509, "free_cash_flow": -8214000.0, "free_cash_flow_margin": -0.033307111518405284, "capex_intensity": 0.0204854550025546, "cfo_to_positive_net_income": -0.18971620567588648, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004460411817658365, "current_ratio": 3.263948232088674, "cash_runway_years": 12.478178368121442, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 925528, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000925528.json", "sha256": "fe846f5c14466ada55c4cc2edb24b433ddf2b87b8ee29ecabfb4e0ca680cde61", "retrieved_at": "2026-10-17T22:52:59.719050+00:00", "raw_path": "data/raw/fe846f5c14466ada55c4cc2edb24b433ddf2b87b8ee29ecabfb4e0ca680cde61.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "eps": { "value": 0.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 246614000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16667000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45111151, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3162000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001104659-26-028445", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000110465926028445/0001104659-26-028445-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001410578-25-000323", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057825000323/0001410578-25-000323-index.html", "eps": { "value": 0.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001410578-25-000323", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057825000323/0001410578-25-000323-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 237118000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001410578-25-000323", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057825000323/0001410578-25-000323-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24388000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001410578-25-000323", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057825000323/0001410578-25-000323-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47076477, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001410578-25-000323", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057825000323/0001410578-25-000323-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 91811000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001410578-25-000323", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057825000323/0001410578-25-000323-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001410578-24-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057824000199/0001410578-24-000199-index.html", "eps": { "value": 1.1, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001410578-24-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057824000199/0001410578-24-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 289025000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001410578-24-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057824000199/0001410578-24-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 52247000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001410578-24-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057824000199/0001410578-24-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47338231, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001410578-24-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057824000199/0001410578-24-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 58547000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001410578-24-000199", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057824000199/0001410578-24-000199-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001410578-23-000263", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057823000263/0001410578-23-000263-index.html", "eps": { "value": 2.2, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001410578-23-000263", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057823000263/0001410578-23-000263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 325225000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001410578-23-000263", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057823000263/0001410578-23-000263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 103801000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001410578-23-000263", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057823000263/0001410578-23-000263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47109018, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001410578-23-000263", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057823000263/0001410578-23-000263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62815000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001410578-23-000263", "source_url": "https://www.sec.gov/Archives/edgar/data/925528/000141057823000263/0001410578-23-000263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HMH", "source_ticker": "HMH", "name": "HMH HOLDING INC CLASS A", "group": "Energy", "weight_percent": 0.01, "holding_price": 17.34, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "CFBK", "source_ticker": "CFBK", "name": "CF BANKSHARES INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 33.56, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 17541000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103638", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000119312526103638/0001193125-26-103638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18688000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103638", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000119312526103638/0001193125-26-103638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 487000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103638", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000119312526103638/0001193125-26-103638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2117321000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103638", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000119312526103638/0001193125-26-103638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1932895000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103638", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000119312526103638/0001193125-26-103638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 184426000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103638", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000119312526103638/0001193125-26-103638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 258972000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103638", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000119312526103638/0001193125-26-103638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1394000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103638", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000119312526103638/0001193125-26-103638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6331799, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103638", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000119312526103638/0001193125-26-103638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1070680, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001070680.json", "sha256": "fceba05036c96285260675733972fbfc6559d5afdd6e017bf4ebc2f0f66d2f61", "retrieved_at": "2026-10-17T22:53:00.253746+00:00", "raw_path": "data/raw/fceba05036c96285260675733972fbfc6559d5afdd6e017bf4ebc2f0f66d2f61.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1070680/000119312526103638/0001193125-26-103638-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103638", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000119312526103638/0001193125-26-103638-index.html", "eps": { "value": 2.69, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103638", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000119312526103638/0001193125-26-103638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 17541000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103638", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000119312526103638/0001193125-26-103638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6331799, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103638", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000119312526103638/0001193125-26-103638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18688000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-103638", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000119312526103638/0001193125-26-103638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001070680-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000107068025000010/0001070680-25-000010-index.html", "eps": { "value": 2.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001070680-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000107068025000010/0001070680-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 13387000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001070680-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000107068025000010/0001070680-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6308992, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001070680-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000107068025000010/0001070680-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14189000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001070680-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000107068025000010/0001070680-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001070680-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000107068024000006/0001070680-24-000006-index.html", "eps": { "value": 2.63, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001070680-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000107068024000006/0001070680-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 16937000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001070680-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000107068024000006/0001070680-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6447447, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001070680-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000107068024000006/0001070680-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18051000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001070680-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000107068024000006/0001070680-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001070680-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000107068023000009/0001070680-23-000009-index.html", "eps": { "value": 2.78, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001070680-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000107068023000009/0001070680-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 18164000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001070680-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000107068023000009/0001070680-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6535160, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001070680-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000107068023000009/0001070680-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39764000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001070680-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1070680/000107068023000009/0001070680-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALEC", "source_ticker": "ALEC", "name": "ALECTOR", "group": "Health Care", "weight_percent": 0.01, "holding_price": 1.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 21045000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -156007000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -142929000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -184031000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 41000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 293237000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 262588000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 30649000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 65802000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 9323000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 366000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26658000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 266452000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 69503000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102998978, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 19983000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 365914, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4596616, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5037470, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -7.413019719648372, "free_cash_flow": -184072000.0, "free_cash_flow_margin": -8.746590639106676, "capex_intensity": 0.0019482062247564741, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.2667141838916607, "current_ratio": 3.8336762441908983, "cash_runway_years": 0.35755932424428494, "near_term_maturity_to_cash": 0.005560834017203125 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1653087, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 365914.0, 4596616.0, 5037470.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001653087.json", "sha256": "00cc5549aceb94fb6d72b5c654bf6daafdd78209f65140e414b0f74d4daf5453", "retrieved_at": "2026-10-17T22:53:00.387284+00:00", "raw_path": "data/raw/00cc5549aceb94fb6d72b5c654bf6daafdd78209f65140e414b0f74d4daf5453.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "eps": { "value": -1.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 21045000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -142929000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102998978, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -184031000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071593", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000119312526071593/0001193125-26-071593-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027758", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017025027758/0000950170-25-027758-index.html", "eps": { "value": -1.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027758", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017025027758/0000950170-25-027758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 100558000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027758", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017025027758/0000950170-25-027758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -119049000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027758", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017025027758/0000950170-25-027758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96588177, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027758", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017025027758/0000950170-25-027758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -229905000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027758", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017025027758/0000950170-25-027758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021183", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017024021183/0000950170-24-021183-index.html", "eps": { "value": -1.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021183", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017024021183/0000950170-24-021183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 97062000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021183", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017024021183/0000950170-24-021183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130391000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021183", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017024021183/0000950170-24-021183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83733730, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021183", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017024021183/0000950170-24-021183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -184162000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021183", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017024021183/0000950170-24-021183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005111", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017023005111/0000950170-23-005111-index.html", "eps": { "value": -1.62, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005111", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017023005111/0000950170-23-005111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 133617000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005111", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017023005111/0000950170-23-005111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -133310000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005111", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017023005111/0000950170-23-005111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82467587, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005111", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017023005111/0000950170-23-005111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -20329000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005111", "source_url": "https://www.sec.gov/Archives/edgar/data/1653087/000095017023005111/0000950170-23-005111-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PPHC", "source_ticker": "PPHC", "name": "PUBLIC POLICY HOLDING INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 10.59, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 186541000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -33913000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39001000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 24770000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 202552000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 127648000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 74904000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 20436000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 37906000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 9082000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 58554000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 52856000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17466665, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.18179917551637442, "free_cash_flow": 24759000.0, "free_cash_flow_margin": 0.1327268536139508, "capex_intensity": 5.8968269710144154e-05, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.1078023308612077, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1903508, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001903508.json", "sha256": "b3e49e827ffd300f52e263cca073e875e087db5a60bdbffefd095492504b0a12", "retrieved_at": "2026-10-17T22:53:00.471877+00:00", "raw_path": "data/raw/b3e49e827ffd300f52e263cca073e875e087db5a60bdbffefd095492504b0a12.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "eps": { "value": -2.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 186541000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39001000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17466665, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24770000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "eps": { "value": -2.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 149563000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -23957000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13409160, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16403000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022359", "source_url": "https://www.sec.gov/Archives/edgar/data/1903508/000162828026022359/0001628280-26-022359-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ASYS", "source_ticker": "ASYS", "name": "AMTECH SYSTEMS INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 13.45, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 79364000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -28488000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30326000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 7877000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 950000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 92873000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 39488000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 53385000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 17904000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 26000, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2742000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1229000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 60177000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 20482000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14302000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 126000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 101000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 27000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 21000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 19000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.3589536817700721, "free_cash_flow": 6927000.0, "free_cash_flow_margin": 0.08728138702686357, "capex_intensity": 0.011970162794214001, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -1095.6923076923076, "share_based_compensation_to_revenue": 0.015485610604304218, "current_ratio": 2.938043159847671, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0070375335120643435 }, "observation_status": "sec-xbrl-unreviewed", "cik": 720500, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 126000.0, 101000.0, 27000.0, 21000.0, 19000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000720500.json", "sha256": "35a4021f80f05309e8a7e14aeda26905a967758503dd073d3c69d26663e407de", "retrieved_at": "2026-10-17T22:53:01.287100+00:00", "raw_path": "data/raw/35a4021f80f05309e8a7e14aeda26905a967758503dd073d3c69d26663e407de.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "eps": { "value": -2.12, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 79364000, "tag": "Revenues", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30326000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14302000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7877000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-10", "accession": "0001193125-25-314147", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000119312525314147/0001193125-25-314147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-12", "accession": "0000950170-24-135825", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017024135825/0000950170-24-135825-index.html", "eps": { "value": -0.6, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-12", "accession": "0000950170-24-135825", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017024135825/0000950170-24-135825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 101214000, "tag": "Revenues", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-12", "accession": "0000950170-24-135825", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017024135825/0000950170-24-135825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8486000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-12", "accession": "0000950170-24-135825", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017024135825/0000950170-24-135825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14208000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-12", "accession": "0000950170-24-135825", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017024135825/0000950170-24-135825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9842000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-12", "accession": "0000950170-24-135825", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017024135825/0000950170-24-135825-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-12-14", "accession": "0000950170-23-070422", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017023070422/0000950170-23-070422-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0000950170-23-070422", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017023070422/0000950170-23-070422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 113315000, "tag": "Revenues", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0000950170-23-070422", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017023070422/0000950170-23-070422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12582000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0000950170-23-070422", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017023070422/0000950170-23-070422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14065000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0000950170-23-070422", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017023070422/0000950170-23-070422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7701000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0000950170-23-070422", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017023070422/0000950170-23-070422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-30", "accession": "0000950170-22-025872", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017022025872/0000950170-22-025872-index.html", "eps": { "value": 1.22, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-30", "accession": "0000950170-22-025872", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017022025872/0000950170-22-025872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 106298000, "tag": "Revenues", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-30", "accession": "0000950170-22-025872", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017022025872/0000950170-22-025872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17367000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-30", "accession": "0000950170-22-025872", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017022025872/0000950170-22-025872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14184000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-30", "accession": "0000950170-22-025872", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017022025872/0000950170-22-025872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5204000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-30", "accession": "0000950170-22-025872", "source_url": "https://www.sec.gov/Archives/edgar/data/720500/000095017022025872/0000950170-22-025872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BBCP", "source_ticker": "BBCP", "name": "CONCRETE PUMPING HOLDINGS INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 9.12, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 356247000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 41531000, "tag": "OperatingIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6373000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 64315000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 46787000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 879542000, "tag": "Assets", "start": null, "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 589753000, "tag": "Liabilities", "start": null, "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 264789000, "tag": "StockholdersEquity", "start": null, "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 44394000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 417891000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 53543000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2048000, "tag": "ShareBasedCompensation", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 113353000, "tag": "AssetsCurrent", "start": null, "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 52284000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52686000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 14167000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.11657922733384421, "free_cash_flow": 17528000.0, "free_cash_flow_margin": 0.04920181783986953, "capex_intensity": 0.13133303578696803, "cfo_to_positive_net_income": 10.091793503844343, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005748820340943222, "current_ratio": 2.1680246346874763, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1703956, "fiscal_year": "2025", "fiscal_end": "2025-10-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001703956.json", "sha256": "ddc63d1cd0237d46ae052f317238153961a9babaf193bb58301313c74b010261", "retrieved_at": "2026-10-17T22:53:01.768166+00:00", "raw_path": "data/raw/ddc63d1cd0237d46ae052f317238153961a9babaf193bb58301313c74b010261.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "earnings": { "annual_history": [ { "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 356247000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6373000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52686000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64315000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-13", "accession": "0001437749-26-001203", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774926001203/0001437749-26-001203-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-10-31", "filed": "2025-01-10", "accession": "0001437749-25-000800", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774925000800/0001437749-25-000800-index.html", "eps": { "value": 0.26, "tag": "EarningsPerShareDiluted", "start": "2023-11-01", "end": "2024-10-31", "filed": "2025-01-10", "accession": "0001437749-25-000800", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774925000800/0001437749-25-000800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 391346000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-11-01", "end": "2024-10-31", "filed": "2025-01-10", "accession": "0001437749-25-000800", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774925000800/0001437749-25-000800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16207000, "tag": "NetIncomeLoss", "start": "2023-11-01", "end": "2024-10-31", "filed": "2025-01-10", "accession": "0001437749-25-000800", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774925000800/0001437749-25-000800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54238000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-11-01", "end": "2024-10-31", "filed": "2025-01-10", "accession": "0001437749-25-000800", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774925000800/0001437749-25-000800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 86900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-11-01", "end": "2024-10-31", "filed": "2025-01-10", "accession": "0001437749-25-000800", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774925000800/0001437749-25-000800-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-10-31", "filed": "2024-01-16", "accession": "0001437749-24-001415", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774924001415/0001437749-24-001415-index.html", "eps": { "value": 0.54, "tag": "EarningsPerShareDiluted", "start": "2022-11-01", "end": "2023-10-31", "filed": "2024-01-16", "accession": "0001437749-24-001415", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774924001415/0001437749-24-001415-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 411247000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-11-01", "end": "2023-10-31", "filed": "2024-01-16", "accession": "0001437749-24-001415", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774924001415/0001437749-24-001415-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 31790000, "tag": "NetIncomeLoss", "start": "2022-11-01", "end": "2023-10-31", "filed": "2024-01-16", "accession": "0001437749-24-001415", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774924001415/0001437749-24-001415-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54173731, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-11-01", "end": "2023-10-31", "filed": "2024-01-16", "accession": "0001437749-24-001415", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774924001415/0001437749-24-001415-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 96875000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-11-01", "end": "2023-10-31", "filed": "2024-01-16", "accession": "0001437749-24-001415", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774924001415/0001437749-24-001415-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-31", "filed": "2023-01-31", "accession": "0001437749-23-002137", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774923002137/0001437749-23-002137-index.html", "eps": { "value": 0.47, "tag": "EarningsPerShareDiluted", "start": "2021-11-01", "end": "2022-10-31", "filed": "2023-01-31", "accession": "0001437749-23-002137", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774923002137/0001437749-23-002137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 25564000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-11-01", "end": "2022-10-31", "filed": "2023-01-31", "accession": "0001437749-23-002137", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774923002137/0001437749-23-002137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28676000, "tag": "NetIncomeLoss", "start": "2021-11-01", "end": "2022-10-31", "filed": "2023-01-31", "accession": "0001437749-23-002137", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774923002137/0001437749-23-002137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54851308, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-11-01", "end": "2022-10-31", "filed": "2023-01-31", "accession": "0001437749-23-002137", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774923002137/0001437749-23-002137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 76695000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-11-01", "end": "2022-10-31", "filed": "2023-01-31", "accession": "0001437749-23-002137", "source_url": "https://www.sec.gov/Archives/edgar/data/1703956/000143774923002137/0001437749-23-002137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RXST", "source_ticker": "RXST", "name": "RXSIGHT", "group": "Health Care", "weight_percent": 0.01, "holding_price": 4.67, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 134479000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -48191000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38944000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -15511000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3830000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 311814000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 36131000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 275683000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 19949000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 19000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3266000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 31612000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 287459000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 26253000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40850739, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3951000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.3583533488500063, "free_cash_flow": -19341000.0, "free_cash_flow_margin": -0.14382171194015422, "capex_intensity": 0.028480283166888512, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -2536.3684210526317, "share_based_compensation_to_revenue": 0.23507015965318004, "current_ratio": 10.949567668456938, "cash_runway_years": 1.2861195280768487, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1111485, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001111485.json", "sha256": "2b268db3d03e745029ca1da331d21e56bd92872124111890c2c23c8794958642", "retrieved_at": "2026-10-17T22:53:01.662798+00:00", "raw_path": "data/raw/2b268db3d03e745029ca1da331d21e56bd92872124111890c2c23c8794958642.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "eps": { "value": -0.95, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 134479000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38944000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40850739, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15511000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071775", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000119312526071775/0001193125-26-071775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026681", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017025026681/0000950170-25-026681-index.html", "eps": { "value": -0.71, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026681", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017025026681/0000950170-25-026681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 139927000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026681", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017025026681/0000950170-25-026681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27455000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026681", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017025026681/0000950170-25-026681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38867726, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026681", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017025026681/0000950170-25-026681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16946000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026681", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017025026681/0000950170-25-026681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022073", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017024022073/0000950170-24-022073-index.html", "eps": { "value": -1.41, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022073", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017024022073/0000950170-24-022073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 89077000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022073", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017024022073/0000950170-24-022073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48608000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022073", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017024022073/0000950170-24-022073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34455111, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022073", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017024022073/0000950170-24-022073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -41593000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022073", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017024022073/0000950170-24-022073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006237", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017023006237/0000950170-23-006237-index.html", "eps": { "value": -2.41, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006237", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017023006237/0000950170-23-006237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 49005000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006237", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017023006237/0000950170-23-006237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66756000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006237", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017023006237/0000950170-23-006237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27661982, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006237", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017023006237/0000950170-23-006237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -58850000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006237", "source_url": "https://www.sec.gov/Archives/edgar/data/1111485/000095017023006237/0000950170-23-006237-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ELMD", "source_ticker": "ELMD", "name": "ELECTROMED INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 28.03, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 73776000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 13881000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11301000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 9665000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1252000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 66267000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 12288000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 53979000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 20450000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2722000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 57368000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 12222000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8688563, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3918000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.18815061808718284, "free_cash_flow": 8413000.0, "free_cash_flow_margin": 0.11403437432227283, "capex_intensity": 0.016970288440685318, "cfo_to_positive_net_income": 0.8552340500840634, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.036895467360659295, "current_ratio": 4.693830796923581, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1488917, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001488917.json", "sha256": "7f1e647290ea837a32ff4698aada7e9b78cafc9622009b497854c378aa112468", "retrieved_at": "2026-10-17T22:53:02.203718+00:00", "raw_path": "data/raw/7f1e647290ea837a32ff4698aada7e9b78cafc9622009b497854c378aa112468.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "eps": { "value": 1.3, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 73776000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11301000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8688563, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9665000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-08-25", "accession": "0001437749-26-028914", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774926028914/0001437749-26-028914-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-08-26", "accession": "0001437749-25-027761", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774925027761/0001437749-25-027761-index.html", "eps": { "value": 0.85, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-26", "accession": "0001437749-25-027761", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774925027761/0001437749-25-027761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 64000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-26", "accession": "0001437749-25-027761", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774925027761/0001437749-25-027761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7537000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-26", "accession": "0001437749-25-027761", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774925027761/0001437749-25-027761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8914421, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-26", "accession": "0001437749-25-027761", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774925027761/0001437749-25-027761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11393000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-08-26", "accession": "0001437749-25-027761", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000143774925027761/0001437749-25-027761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-08-27", "accession": "0000897101-24-000422", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000089710124000422/0000897101-24-000422-index.html", "eps": { "value": 0.58, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-27", "accession": "0000897101-24-000422", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000089710124000422/0000897101-24-000422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 54716000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-27", "accession": "0000897101-24-000422", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000089710124000422/0000897101-24-000422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5150000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-27", "accession": "0000897101-24-000422", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000089710124000422/0000897101-24-000422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8864585, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-27", "accession": "0000897101-24-000422", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000089710124000422/0000897101-24-000422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9067000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-08-27", "accession": "0000897101-24-000422", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000089710124000422/0000897101-24-000422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-08-22", "accession": "0000897101-23-000380", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000089710123000380/0000897101-23-000380-index.html", "eps": { "value": 0.36, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0000897101-23-000380", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000089710123000380/0000897101-23-000380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 48067000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0000897101-23-000380", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000089710123000380/0000897101-23-000380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3166000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0000897101-23-000380", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000089710123000380/0000897101-23-000380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8700833, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0000897101-23-000380", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000089710123000380/0000897101-23-000380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1315000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-08-22", "accession": "0000897101-23-000380", "source_url": "https://www.sec.gov/Archives/edgar/data/1488917/000089710123000380/0000897101-23-000380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JILL", "source_ticker": "JILL", "name": "J JILL INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 24.68, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 596549000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 50610000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27891000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 42144000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 16938000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 450216000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 328717000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 121499000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 41015000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 71435000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1875000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 10433000, "tag": "InterestExpense", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5376000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 141189000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 130648000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15340148, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 10365000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0848379596646713, "free_cash_flow": 25206000.0, "free_cash_flow_margin": 0.04225302531728324, "capex_intensity": 0.028393308848057745, "cfo_to_positive_net_income": 1.511025061847908, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 4.850953704591201, "share_based_compensation_to_revenue": 0.009011833059815707, "current_ratio": 1.0806824444308372, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1687932, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001687932.json", "sha256": "c7b0d96f7ea84d787cb59834de1d31dc8460760cfe3b339f5c8eaeddee9f2685", "retrieved_at": "2026-10-17T22:53:02.399344+00:00", "raw_path": "data/raw/c7b0d96f7ea84d787cb59834de1d31dc8460760cfe3b339f5c8eaeddee9f2685.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "eps": { "value": 1.82, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 596549000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27891000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15340148, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42144000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001193125-26-134566", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000119312526134566/0001193125-26-134566-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-04-01", "accession": "0000950170-25-048494", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017025048494/0000950170-25-048494-index.html", "eps": { "value": 2.61, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-01", "accession": "0000950170-25-048494", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017025048494/0000950170-25-048494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 610857000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-01", "accession": "0000950170-25-048494", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017025048494/0000950170-25-048494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39483000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-01", "accession": "0000950170-25-048494", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017025048494/0000950170-25-048494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15136833, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-01", "accession": "0000950170-25-048494", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017025048494/0000950170-25-048494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 65036000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-01", "accession": "0000950170-25-048494", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017025048494/0000950170-25-048494-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-04-04", "accession": "0000950170-24-041871", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017024041871/0000950170-24-041871-index.html", "eps": { "value": 2.51, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-04", "accession": "0000950170-24-041871", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017024041871/0000950170-24-041871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 604661000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-04", "accession": "0000950170-24-041871", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017024041871/0000950170-24-041871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 36201000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-04", "accession": "0000950170-24-041871", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017024041871/0000950170-24-041871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14404470, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-04", "accession": "0000950170-24-041871", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017024041871/0000950170-24-041871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63313000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-04", "accession": "0000950170-24-041871", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017024041871/0000950170-24-041871-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-30", "accession": "0000950170-23-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017023010910/0000950170-23-010910-index.html", "eps": { "value": 2.95, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-30", "accession": "0000950170-23-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017023010910/0000950170-23-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 615268000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-30", "accession": "0000950170-23-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017023010910/0000950170-23-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42175000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-30", "accession": "0000950170-23-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017023010910/0000950170-23-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14285035, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-30", "accession": "0000950170-23-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017023010910/0000950170-23-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74425000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-30", "accession": "0000950170-23-010910", "source_url": "https://www.sec.gov/Archives/edgar/data/1687932/000095017023010910/0000950170-23-010910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CMT", "source_ticker": "CMT", "name": "CORE MOLDING TECHNOLOGIES INC", "group": "Materials", "weight_percent": 0.01, "holding_price": 23.35, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 273798000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 14218000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11195000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 19185000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 17268000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 228132000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 69961000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 158171000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 38058000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 17639000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2075000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 1000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12348000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1788000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 103328000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 34173000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8698000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3174000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 2135000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 17708000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05192879422055676, "free_cash_flow": 1917000.0, "free_cash_flow_margin": 0.007001512063638157, "capex_intensity": 0.06306839348716937, "cfo_to_positive_net_income": 1.713711478338544, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 14218.0, "share_based_compensation_to_revenue": 0.006530361799574869, "current_ratio": 3.0236736604922014, "cash_runway_years": null, "near_term_maturity_to_cash": 0.05609858636817489 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1026655, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2135000.0, 17708000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001026655.json", "sha256": "f37405cfe992a6c2a158ec580f620c7bfcf5b49576c79cb6d6700f9c78d20744", "retrieved_at": "2026-10-17T22:53:02.855048+00:00", "raw_path": "data/raw/f37405cfe992a6c2a158ec580f620c7bfcf5b49576c79cb6d6700f9c78d20744.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "eps": { "value": 1.29, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 273798000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11195000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8698000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19185000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001026655-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665526000009/0001026655-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001026655-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665525000005/0001026655-25-000005-index.html", "eps": { "value": 1.51, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001026655-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665525000005/0001026655-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 302378000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001026655-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665525000005/0001026655-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13299000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001026655-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665525000005/0001026655-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8787000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001026655-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665525000005/0001026655-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001026655-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665525000005/0001026655-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001026655-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665524000030/0001026655-24-000030-index.html", "eps": { "value": 2.31, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001026655-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665524000030/0001026655-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 357738000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001026655-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665524000030/0001026655-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20324000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001026655-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665524000030/0001026655-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8772000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001026655-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665524000030/0001026655-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34842000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001026655-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665524000030/0001026655-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001026655-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665523000012/0001026655-23-000012-index.html", "eps": { "value": 1.44, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001026655-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665523000012/0001026655-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 377376000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001026655-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665523000012/0001026655-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12203000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001026655-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665523000012/0001026655-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8368000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001026655-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665523000012/0001026655-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18982000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001026655-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1026655/000102665523000012/0001026655-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VEL", "source_ticker": "VEL", "name": "VELOCITY FINANCIAL INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 14.81, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 105054000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18161000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 281000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 7381513000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6705825000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 672535000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 92103000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 516000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8284000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38178000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 40969000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 7335000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1692376, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001692376.json", "sha256": "981db4c9982beee7941c9777fa9b60444f723a005442cb49d3102ce4f3b6a650", "retrieved_at": "2026-10-17T22:53:02.976480+00:00", "raw_path": "data/raw/981db4c9982beee7941c9777fa9b60444f723a005442cb49d3102ce4f3b6a650.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "eps": { "value": 2.75, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 105054000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38178000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18161000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-102677", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000119312526102677/0001193125-26-102677-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037433", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000095017025037433/0000950170-25-037433-index.html", "eps": { "value": 1.91, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037433", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000095017025037433/0000950170-25-037433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 68419000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037433", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000095017025037433/0000950170-25-037433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35760000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037433", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000095017025037433/0000950170-25-037433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37755000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037433", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000095017025037433/0000950170-25-037433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032142", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000095017024032142/0000950170-24-032142-index.html", "eps": { "value": 1.52, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032142", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000095017024032142/0000950170-24-032142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 52273000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032142", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000095017024032142/0000950170-24-032142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34484000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032142", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000095017024032142/0000950170-24-032142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48835000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032142", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000095017024032142/0000950170-24-032142-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007616", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000095017023007616/0000950170-23-007616-index.html", "eps": { "value": 0.94, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007616", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000095017023007616/0000950170-23-007616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 32211000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007616", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000095017023007616/0000950170-23-007616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34131000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007616", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000095017023007616/0000950170-23-007616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48674000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0000950170-23-007616", "source_url": "https://www.sec.gov/Archives/edgar/data/1692376/000095017023007616/0000950170-23-007616-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SRZN", "source_ticker": "SRZN", "name": "SURROZEN", "group": "Health Care", "weight_percent": 0.01, "holding_price": 25.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3477000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -42092000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -242026000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -30244000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 128000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 98726000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 286488000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -187762000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 89245000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3835000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 91559000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 9930000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7478, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 74702000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -12.105838366407824, "free_cash_flow": -30372000.0, "free_cash_flow_margin": -8.7351164797239, "capex_intensity": 0.03681334483750359, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.102962323842393, "current_ratio": 9.220443101711984, "cash_runway_years": 2.950833223118635, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1824893, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001824893.json", "sha256": "f4bff065947de7d756a6999253e80c6676d7c8c78c894d7442fc9a9e843d9a9c", "retrieved_at": "2026-10-17T22:53:03.655740+00:00", "raw_path": "data/raw/f4bff065947de7d756a6999253e80c6676d7c8c78c894d7442fc9a9e843d9a9c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "eps": { "value": -32.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3477000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -242026000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7478, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30244000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119818", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000119312526119818/0001193125-26-119818-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047712", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017025047712/0000950170-25-047712-index.html", "eps": { "value": -21.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047712", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017025047712/0000950170-25-047712-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10655000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047712", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017025047712/0000950170-25-047712-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -63564000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047712", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017025047712/0000950170-25-047712-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2933, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047712", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017025047712/0000950170-25-047712-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17628000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-047712", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017025047712/0000950170-25-047712-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-10", "accession": "0000950170-24-043399", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017024043399/0000950170-24-043399-index.html", "eps": { "value": -21.33, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-10", "accession": "0000950170-24-043399", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017024043399/0000950170-24-043399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-10", "accession": "0000950170-24-043399", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017024043399/0000950170-24-043399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43042000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-10", "accession": "0000950170-24-043399", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017024043399/0000950170-24-043399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2018, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-10", "accession": "0000950170-24-043399", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017024043399/0000950170-24-043399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -40363000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-10", "accession": "0000950170-24-043399", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017024043399/0000950170-24-043399-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011118", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017023011118/0000950170-23-011118-index.html", "eps": { "value": -1.04, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011118", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017023011118/0000950170-23-011118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12500000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011118", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017023011118/0000950170-23-011118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36004000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011118", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017023011118/0000950170-23-011118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34722, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011118", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017023011118/0000950170-23-011118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -44145000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011118", "source_url": "https://www.sec.gov/Archives/edgar/data/1824893/000095017023011118/0000950170-23-011118-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LTBR", "source_ticker": "LTBR", "name": "LIGHTBRIDGE", "group": "Energy", "weight_percent": 0.01, "holding_price": 5.35, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477932-26-001076", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -23227072, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477932-26-001076", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19580341, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477932-26-001076", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -14281478, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477932-26-001076", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 203834795, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477932-26-001076", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 202987344, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477932-26-001076", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5789991, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477932-26-001076", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 202575404, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477932-26-001076", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 847451, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477932-26-001076", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24517972, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477932-26-001076", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 239.04084601941588, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1084554, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001084554.json", "sha256": "a49d4c55254e42789543139e4070d213203a94113858659a169746a9be406046", "retrieved_at": "2026-10-17T22:53:03.640501+00:00", "raw_path": "data/raw/a49d4c55254e42789543139e4070d213203a94113858659a169746a9be406046.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477932-26-001076", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "eps": null, "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477932-26-001076", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19580341, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477932-26-001076", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24517972, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477932-26-001076", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14281478, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001477932-26-001076", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793226001076/0001477932-26-001076-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001477932-25-001404", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793225001404/0001477932-25-001404-index.html", "eps": { "value": -0.81, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001477932-25-001404", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793225001404/0001477932-25-001404-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001477932-25-001404", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793225001404/0001477932-25-001404-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11787066, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001477932-25-001404", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793225001404/0001477932-25-001404-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14487834, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001477932-25-001404", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793225001404/0001477932-25-001404-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9493696, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001477932-25-001404", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793225001404/0001477932-25-001404-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001477932-24-001002", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793224001002/0001477932-24-001002-index.html", "eps": null, "revenue": { "value": 0, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001477932-24-001002", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793224001002/0001477932-24-001002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7908646, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001477932-24-001002", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793224001002/0001477932-24-001002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -6484733, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0001477932-24-001002", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793224001002/0001477932-24-001002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001477932-23-001946", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793223001946/0001477932-23-001946-index.html", "eps": { "value": -0.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001477932-23-001946", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793223001946/0001477932-23-001946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001477932-23-001946", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793223001946/0001477932-23-001946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7497857, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001477932-23-001946", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793223001946/0001477932-23-001946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -6763155, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001477932-23-001946", "source_url": "https://www.sec.gov/Archives/edgar/data/1084554/000147793223001946/0001477932-23-001946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AKBA", "source_ticker": "AKBA", "name": "AKEBIA THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 0.7, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 236196000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 23499000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5345000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 67992000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 291000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 376565000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 343955000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 32610000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 184844000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 48250000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11283000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 252955000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 162938000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 257157782, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 50558000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1881000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.09948940710257582, "free_cash_flow": 67701000.0, "free_cash_flow_margin": 0.2866305949296347, "capex_intensity": 0.0012320276380633033, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04776964893562973, "current_ratio": 1.5524616725380207, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1517022, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 50558000.0, 1881000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001517022.json", "sha256": "eca901731ec587f0de4c46106d46ca08fada346fffe215cee1b095d9bfe74258", "retrieved_at": "2026-10-17T22:53:03.996345+00:00", "raw_path": "data/raw/eca901731ec587f0de4c46106d46ca08fada346fffe215cee1b095d9bfe74258.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "eps": { "value": -0.02, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 236196000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5345000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 257157782, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67992000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001517022-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000151702226000020/0001517022-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012470", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828025012470/0001628280-25-012470-index.html", "eps": { "value": -0.33, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012470", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828025012470/0001628280-25-012470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 160180000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012470", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828025012470/0001628280-25-012470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69410000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012470", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828025012470/0001628280-25-012470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 210946658, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012470", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828025012470/0001628280-25-012470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -40659000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012470", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828025012470/0001628280-25-012470-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001628280-24-011270", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828024011270/0001628280-24-011270-index.html", "eps": { "value": -0.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001628280-24-011270", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828024011270/0001628280-24-011270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 194623000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001628280-24-011270", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828024011270/0001628280-24-011270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51925000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001628280-24-011270", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828024011270/0001628280-24-011270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 187465448, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001628280-24-011270", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828024011270/0001628280-24-011270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23384000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001628280-24-011270", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828024011270/0001628280-24-011270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001628280-23-007539", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828023007539/0001628280-23-007539-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001628280-23-007539", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828023007539/0001628280-23-007539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 292602000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001628280-23-007539", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828023007539/0001628280-23-007539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -92562000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001628280-23-007539", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828023007539/0001628280-23-007539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 182782680, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001628280-23-007539", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828023007539/0001628280-23-007539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -73154000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001628280-23-007539", "source_url": "https://www.sec.gov/Archives/edgar/data/1517022/000162828023007539/0001628280-23-007539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SRI", "source_ticker": "SRI", "name": "STONERIDGE INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 6.05, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 861263000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -38606000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -102835000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 34022000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 551188000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 179779000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 66252000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 32488000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4801000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 361869000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 157556000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27796799, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 180942000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.04482486766527762, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005574371591488314, "current_ratio": 2.2967643250653738, "cash_runway_years": null, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1043337, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 180942000.0, 0.0, 0.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001043337.json", "sha256": "5f68802a38e201ed19846687ce076ca49b604625ae529ba48a7a41f496fb757e", "retrieved_at": "2026-10-17T22:53:04.528181+00:00", "raw_path": "data/raw/5f68802a38e201ed19846687ce076ca49b604625ae529ba48a7a41f496fb757e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "eps": { "value": -3.7, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 861263000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -102835000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27796799, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34022000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001043337-26-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333726000023/0001043337-26-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001043337-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333725000012/0001043337-25-000012-index.html", "eps": { "value": -0.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001043337-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333725000012/0001043337-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 908295000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001043337-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333725000012/0001043337-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16524000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001043337-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333725000012/0001043337-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27595698, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001043337-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333725000012/0001043337-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 47748000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001043337-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333725000012/0001043337-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001043337-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333724000007/0001043337-24-000007-index.html", "eps": { "value": -0.19, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001043337-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333724000007/0001043337-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 975818000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001043337-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333724000007/0001043337-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5183000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001043337-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333724000007/0001043337-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27442984, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001043337-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333724000007/0001043337-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4946000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0001043337-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333724000007/0001043337-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001043337-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333723000013/0001043337-23-000013-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001043337-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333723000013/0001043337-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 899923000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001043337-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333723000013/0001043337-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 27258456, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001043337-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333723000013/0001043337-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6806000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001043337-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1043337/000104333723000013/0001043337-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RSVR", "source_ticker": "RSVR", "name": "RESERVOIR MEDIA INC", "group": "Communication", "weight_percent": 0.01, "holding_price": 9.62, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 175664491, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 38230815, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8302664, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 50139990, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 482000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 949677081, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 571112829, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 377719212, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 25927462, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 455705468, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4271714, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 92538262, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 65541453, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66307433, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.2176354184181708, "free_cash_flow": 49657990.0, "free_cash_flow_margin": 0.28268655615778376, "capex_intensity": 0.00274386700041729, "cfo_to_positive_net_income": 6.039024342066594, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02431745867182685, "current_ratio": 1.4119043409062049, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1824403, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001824403.json", "sha256": "06d140e17950c3f2c881b43ae4b3d04edc9484e69df01df38d9cd8a2f3e8272a", "retrieved_at": "2026-10-17T22:53:04.830414+00:00", "raw_path": "data/raw/06d140e17950c3f2c881b43ae4b3d04edc9484e69df01df38d9cd8a2f3e8272a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "eps": { "value": 0.13, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 175664491, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8302664, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66307433, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50139990, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-05-28", "accession": "0001104659-26-067615", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000110465926067615/0001104659-26-067615-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001410578-25-001379", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057825001379/0001410578-25-001379-index.html", "eps": { "value": 0.12, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001410578-25-001379", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057825001379/0001410578-25-001379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 158705736, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001410578-25-001379", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057825001379/0001410578-25-001379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7749913, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001410578-25-001379", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057825001379/0001410578-25-001379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65949366, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001410578-25-001379", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057825001379/0001410578-25-001379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45279489, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-05-28", "accession": "0001410578-25-001379", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057825001379/0001410578-25-001379-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-05-30", "accession": "0001410578-24-000975", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057824000975/0001410578-24-000975-index.html", "eps": { "value": 0.01, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-30", "accession": "0001410578-24-000975", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057824000975/0001410578-24-000975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 144855690, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-30", "accession": "0001410578-24-000975", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057824000975/0001410578-24-000975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 644937, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-30", "accession": "0001410578-24-000975", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057824000975/0001410578-24-000975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65255901, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-30", "accession": "0001410578-24-000975", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057824000975/0001410578-24-000975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36192550, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-05-30", "accession": "0001410578-24-000975", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057824000975/0001410578-24-000975-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-05-31", "accession": "0001410578-23-001398", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057823001398/0001410578-23-001398-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-31", "accession": "0001410578-23-001398", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057823001398/0001410578-23-001398-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 122286530, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-31", "accession": "0001410578-23-001398", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057823001398/0001410578-23-001398-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2539201, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-31", "accession": "0001410578-23-001398", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057823001398/0001410578-23-001398-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64833207, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-31", "accession": "0001410578-23-001398", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057823001398/0001410578-23-001398-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31203724, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-05-31", "accession": "0001410578-23-001398", "source_url": "https://www.sec.gov/Archives/edgar/data/1824403/000141057823001398/0001410578-23-001398-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NATR", "source_ticker": "NATR", "name": "NATURES SUNSHINE PRODUCTS INC", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 12.64, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 480144000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 24743000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19521000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 35321000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6480000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 261146000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 99593000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 93891000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 13844000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5780000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 178845000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 78538000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18468000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 16309000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.05153245692958779, "free_cash_flow": 28841000.0, "free_cash_flow_margin": 0.060067396447732346, "capex_intensity": 0.013495951214635609, "cfo_to_positive_net_income": 1.8093847651247374, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.012038055250091639, "current_ratio": 2.2771779266087755, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 275053, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000275053.json", "sha256": "b90a985f7e6a3de5b915fb6343d5cfdea5eda9eabea5c4e4dab8bc1e7001f46b", "retrieved_at": "2026-10-17T22:53:04.852208+00:00", "raw_path": "data/raw/b90a985f7e6a3de5b915fb6343d5cfdea5eda9eabea5c4e4dab8bc1e7001f46b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "eps": { "value": 1.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 480144000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19521000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18468000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35321000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016540", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828026016540/0001628280-26-016540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012082", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828025012082/0001628280-25-012082-index.html", "eps": { "value": 0.4, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012082", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828025012082/0001628280-25-012082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 454364000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012082", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828025012082/0001628280-25-012082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7696000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012082", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828025012082/0001628280-25-012082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19089000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012082", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828025012082/0001628280-25-012082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25298000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-012082", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828025012082/0001628280-25-012082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010625", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828024010625/0001628280-24-010625-index.html", "eps": { "value": 0.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010625", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828024010625/0001628280-24-010625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 445320000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010625", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828024010625/0001628280-24-010625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15076000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010625", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828024010625/0001628280-24-010625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19466000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010625", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828024010625/0001628280-24-010625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41226000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010625", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000162828024010625/0001628280-24-010625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000275053-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000027505323000005/0000275053-23-000005-index.html", "eps": { "value": -0.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000275053-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000027505323000005/0000275053-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 421910000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000275053-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000027505323000005/0000275053-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 19326000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000275053-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000027505323000005/0000275053-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 710000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000275053-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/275053/000027505323000005/0000275053-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LFCR", "source_ticker": "LFCR", "name": "LIFECORE BIOMEDICAL", "group": "Health Care", "weight_percent": 0.01, "holding_price": 6.44, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 128867000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-05-27", "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -17245000, "tag": "OperatingIncomeLoss", "start": "2024-05-27", "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38717000, "tag": "NetIncomeLoss", "start": "2024-05-27", "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -206000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-05-27", "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13415000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-05-27", "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 239342000, "tag": "Assets", "start": null, "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 191909000, "tag": "Liabilities", "start": null, "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1336000, "tag": "StockholdersEquity", "start": null, "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8265000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3437000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8027000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-05-27", "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10158000, "tag": "ShareBasedCompensation", "start": "2024-05-27", "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 85677000, "tag": "AssetsCurrent", "start": null, "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 30178000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34818906, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-05-27", "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 23850000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-05-27", "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 3437000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 967000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1001000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 174546000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1052000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 7347000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.13382014014449006, "free_cash_flow": -13621000.0, "free_cash_flow_margin": -0.10569812287086686, "capex_intensity": 0.10409957553136179, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07882545570239084, "current_ratio": 2.8390549406852674, "cash_runway_years": 40.12135922330097, "near_term_maturity_to_cash": 0.41584996975196614 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1005286, "fiscal_year": "2025", "fiscal_end": "2025-05-25", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 3437000.0, 967000.0, 1001000.0, 174546000.0, 1052000.0 ], "thereafter": 7347000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001005286.json", "sha256": "1558a2ffe6e0c9b46b5ee698b0dbe287366a9808531f7c820d0d5517eb583dd6", "retrieved_at": "2026-10-17T22:53:05.380006+00:00", "raw_path": "data/raw/1558a2ffe6e0c9b46b5ee698b0dbe287366a9808531f7c820d0d5517eb583dd6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "earnings": { "annual_history": [ { "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "eps": { "value": -1.27, "tag": "EarningsPerShareDiluted", "start": "2024-05-27", "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 128867000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-05-27", "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38717000, "tag": "NetIncomeLoss", "start": "2024-05-27", "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34818906, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-05-27", "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -206000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-05-27", "end": "2025-05-25", "filed": "2025-08-07", "accession": "0001005286-25-000108", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528625000108/0001005286-25-000108-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-05-26", "filed": "2024-08-26", "accession": "0001005286-24-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528624000124/0001005286-24-000124-index.html", "eps": { "value": 0.32, "tag": "EarningsPerShareDiluted", "start": "2023-05-29", "end": "2024-05-26", "filed": "2024-08-26", "accession": "0001005286-24-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528624000124/0001005286-24-000124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 128261000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-05-29", "end": "2024-05-26", "filed": "2024-08-26", "accession": "0001005286-24-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528624000124/0001005286-24-000124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12013000, "tag": "NetIncomeLoss", "start": "2023-05-29", "end": "2024-05-26", "filed": "2024-08-26", "accession": "0001005286-24-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528624000124/0001005286-24-000124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36658000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-05-29", "end": "2024-05-26", "filed": "2024-08-26", "accession": "0001005286-24-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528624000124/0001005286-24-000124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -217000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-05-29", "end": "2024-05-26", "filed": "2024-08-26", "accession": "0001005286-24-000124", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528624000124/0001005286-24-000124-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-05-28", "filed": "2024-03-20", "accession": "0001005286-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528624000030/0001005286-24-000030-index.html", "eps": { "value": -3.32, "tag": "EarningsPerShareDiluted", "start": "2022-05-30", "end": "2023-05-28", "filed": "2024-03-20", "accession": "0001005286-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528624000030/0001005286-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 103269000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-05-30", "end": "2023-05-28", "filed": "2024-03-20", "accession": "0001005286-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528624000030/0001005286-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99563000, "tag": "NetIncomeLoss", "start": "2022-05-30", "end": "2023-05-28", "filed": "2024-03-20", "accession": "0001005286-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528624000030/0001005286-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29958000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-05-30", "end": "2023-05-28", "filed": "2024-03-20", "accession": "0001005286-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528624000030/0001005286-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17441000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-30", "end": "2023-05-28", "filed": "2024-03-20", "accession": "0001005286-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528624000030/0001005286-24-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-02-26", "filed": "2024-03-20", "accession": "0001005286-24-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1005286/000100528624000030/0001005286-24-000030-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LMNR", "source_ticker": "LMNR", "name": "LIMONEIRA", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 11.82, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 153685000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -20405000, "tag": "OperatingIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15981000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -6009000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 311137000, "tag": "Assets", "start": null, "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 120300000, "tag": "Liabilities", "start": null, "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 72450000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 31000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9209000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3077000, "tag": "ShareBasedCompensation", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 40482000, "tag": "AssetsCurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 30091000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17834000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 31000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 72450000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.13277157822819402, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.020021472492435827, "current_ratio": 1.3453191984314248, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1342423, "fiscal_year": "2025", "fiscal_end": "2025-10-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 31000.0, 0.0, 0.0, 0.0, 72450000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001342423.json", "sha256": "ab1b727ddeffb38c8635095fa1e836d38f1c736e77dd1ee70c986b328cf53bb3", "retrieved_at": "2026-10-17T22:53:05.653279+00:00", "raw_path": "data/raw/ab1b727ddeffb38c8635095fa1e836d38f1c736e77dd1ee70c986b328cf53bb3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "earnings": { "annual_history": [ { "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "eps": { "value": -0.93, "tag": "EarningsPerShareDiluted", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 153685000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15981000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17834000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -6009000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2025-12-23", "accession": "0001342423-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242325000039/0001342423-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-10-31", "filed": "2024-12-23", "accession": "0001342423-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242324000035/0001342423-24-000035-index.html", "eps": { "value": 0.4, "tag": "EarningsPerShareDiluted", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0001342423-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242324000035/0001342423-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 185923000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0001342423-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242324000035/0001342423-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7716000, "tag": "NetIncomeLoss", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0001342423-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242324000035/0001342423-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17715000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0001342423-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242324000035/0001342423-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17853000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-11-01", "end": "2024-10-31", "filed": "2024-12-23", "accession": "0001342423-24-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242324000035/0001342423-24-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-10-31", "filed": "2023-12-21", "accession": "0001342423-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242323000037/0001342423-23-000037-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-21", "accession": "0001342423-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242323000037/0001342423-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 174381000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-21", "accession": "0001342423-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242323000037/0001342423-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9400000, "tag": "NetIncomeLoss", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-21", "accession": "0001342423-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242323000037/0001342423-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17603000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-21", "accession": "0001342423-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242323000037/0001342423-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15870000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-11-01", "end": "2023-10-31", "filed": "2023-12-21", "accession": "0001342423-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242323000037/0001342423-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-31", "filed": "2022-12-22", "accession": "0001342423-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242322000038/0001342423-22-000038-index.html", "eps": { "value": -0.04, "tag": "EarningsPerShareDiluted", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-22", "accession": "0001342423-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242322000038/0001342423-22-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 179281000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-22", "accession": "0001342423-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242322000038/0001342423-22-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -236000, "tag": "NetIncomeLoss", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-22", "accession": "0001342423-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242322000038/0001342423-22-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17513000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-22", "accession": "0001342423-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242322000038/0001342423-22-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14830000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-11-01", "end": "2022-10-31", "filed": "2022-12-22", "accession": "0001342423-22-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1342423/000134242322000038/0001342423-22-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "REF", "source_ticker": "REF", "name": "REFORMATION", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 14.45, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "OVBC", "source_ticker": "OVBC", "name": "OHIO VALLEY BANC CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 46.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 15601000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18085000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1037000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1582654000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1412397000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 170257000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 45897000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 13045000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 22908000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1397000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1349000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1733000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 4416000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 894671, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 13045000.0, 22908000.0, 1397000.0, 1349000.0, 1733000.0 ], "thereafter": 4416000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000894671.json", "sha256": "53bad835f9df254e97b3b60198411c9413623a7fdfb5f5d9df4be4e9b86ddb12", "retrieved_at": "2026-10-17T22:53:06.289423+00:00", "raw_path": "data/raw/53bad835f9df254e97b3b60198411c9413623a7fdfb5f5d9df4be4e9b86ddb12.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "eps": null, "revenue": null, "net_income": { "value": 15601000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 18085000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001140361-26-009342", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036126009342/0001140361-26-009342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001140361-25-008828", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036125008828/0001140361-25-008828-index.html", "eps": null, "revenue": null, "net_income": { "value": 10999000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001140361-25-008828", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036125008828/0001140361-25-008828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 13097000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001140361-25-008828", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036125008828/0001140361-25-008828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001140361-24-013512", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036124013512/0001140361-24-013512-index.html", "eps": null, "revenue": null, "net_income": { "value": 12631000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001140361-24-013512", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036124013512/0001140361-24-013512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 20747000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001140361-24-013512", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036124013512/0001140361-24-013512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001140361-23-013386", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036123013386/0001140361-23-013386-index.html", "eps": null, "revenue": null, "net_income": { "value": 13338000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001140361-23-013386", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036123013386/0001140361-23-013386-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 15990000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001140361-23-013386", "source_url": "https://www.sec.gov/Archives/edgar/data/894671/000114036123013386/0001140361-23-013386-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CHPT", "source_ticker": "CHPT", "name": "CHARGEPOINT HOLDINGS INC CLASS A", "group": "Industrials", "weight_percent": 0.01, "holding_price": 7.23, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 411224000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -210138000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -220197000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -62835000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4165000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 792245000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 770946000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 21299000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 141564000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 228480000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 32371000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 23860000, "tag": "InterestExpense", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 27047000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 64694000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 462027000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 383569000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23408373, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.511006166955236, "free_cash_flow": -67000000.0, "free_cash_flow_margin": -0.16292823376067544, "capex_intensity": 0.010128299904674825, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -8.80712489522213, "share_based_compensation_to_revenue": 0.1573205844016886, "current_ratio": 1.2045472913608763, "cash_runway_years": 2.2529481976605394, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1777393, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001777393.json", "sha256": "bb7c20dd6f491bd0bd0bf3d003bdec8280d7f2c76abecb96e4a2f1eca65f4788", "retrieved_at": "2026-10-17T22:53:06.592062+00:00", "raw_path": "data/raw/bb7c20dd6f491bd0bd0bf3d003bdec8280d7f2c76abecb96e4a2f1eca65f4788.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "eps": { "value": -9.41, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 411224000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -220197000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23408373, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -62835000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-02", "accession": "0001777393-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739326000013/0001777393-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-03-28", "accession": "0001777393-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739325000030/0001777393-25-000030-index.html", "eps": { "value": -0.64, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-28", "accession": "0001777393-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739325000030/0001777393-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 417083000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-28", "accession": "0001777393-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739325000030/0001777393-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -277066000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-28", "accession": "0001777393-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739325000030/0001777393-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 433489800, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-28", "accession": "0001777393-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739325000030/0001777393-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -146947000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-03-28", "accession": "0001777393-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739325000030/0001777393-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-04-01", "accession": "0001777393-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739324000052/0001777393-24-000052-index.html", "eps": { "value": -1.22, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-01", "accession": "0001777393-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739324000052/0001777393-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 506639000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-01", "accession": "0001777393-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739324000052/0001777393-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -457609000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-01", "accession": "0001777393-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739324000052/0001777393-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 375529883, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-01", "accession": "0001777393-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739324000052/0001777393-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -328941000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-01", "accession": "0001777393-24-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739324000052/0001777393-24-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-04-03", "accession": "0001777393-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739323000008/0001777393-23-000008-index.html", "eps": { "value": -1.02, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-03", "accession": "0001777393-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739323000008/0001777393-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 468094000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-03", "accession": "0001777393-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739323000008/0001777393-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -345108000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-03", "accession": "0001777393-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739323000008/0001777393-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 338488667, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-03", "accession": "0001777393-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739323000008/0001777393-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -267049000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-03", "accession": "0001777393-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1777393/000177739323000008/0001777393-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RCMT", "source_ticker": "RCMT", "name": "RCM TECHNOLOGIES INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 38.21, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 319404000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 25093000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16334000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18965000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1595000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 134397000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 88423000, "tag": "Liabilities", "start": null, "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 45974000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 2922000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1918000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3732000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 99886000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 53884000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7635740, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7359000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07856194662559016, "free_cash_flow": 17370000.0, "free_cash_flow_margin": 0.05438253747604914, "capex_intensity": 0.004993675721030419, "cfo_to_positive_net_income": 1.1610750581608913, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011684261937859262, "current_ratio": 1.8537228119664464, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 700841, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000700841.json", "sha256": "bdb2cd690d19e3e3f2a75e1f7c827782086543450baf997e917b6052663ca4bf", "retrieved_at": "2026-10-17T22:53:06.791325+00:00", "raw_path": "data/raw/bdb2cd690d19e3e3f2a75e1f7c827782086543450baf997e917b6052663ca4bf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "eps": { "value": 2.14, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 319404000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16334000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7635740, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18965000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-04-03", "accession": "0001437749-26-011236", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774926011236/0001437749-26-011236-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-03-13", "accession": "0001437749-25-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774925007557/0001437749-25-007557-index.html", "eps": { "value": 1.68, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-13", "accession": "0001437749-25-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774925007557/0001437749-25-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 278380000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-13", "accession": "0001437749-25-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774925007557/0001437749-25-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13327000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-13", "accession": "0001437749-25-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774925007557/0001437749-25-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7939381, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-13", "accession": "0001437749-25-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774925007557/0001437749-25-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-13", "accession": "0001437749-25-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774925007557/0001437749-25-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-03-14", "accession": "0001437749-24-007884", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774924007884/0001437749-24-007884-index.html", "eps": { "value": 1.96, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-14", "accession": "0001437749-24-007884", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774924007884/0001437749-24-007884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 263237000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-14", "accession": "0001437749-24-007884", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774924007884/0001437749-24-007884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16831000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-14", "accession": "0001437749-24-007884", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774924007884/0001437749-24-007884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8592572, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-14", "accession": "0001437749-24-007884", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774924007884/0001437749-24-007884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12482000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-03-14", "accession": "0001437749-24-007884", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774924007884/0001437749-24-007884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006918", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774923006918/0001437749-23-006918-index.html", "eps": { "value": 2, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006918", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774923006918/0001437749-23-006918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 284680000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006918", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774923006918/0001437749-23-006918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20889000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006918", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774923006918/0001437749-23-006918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10442176, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006918", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774923006918/0001437749-23-006918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28283000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001437749-23-006918", "source_url": "https://www.sec.gov/Archives/edgar/data/700841/000143774923006918/0001437749-23-006918-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BKKT", "source_ticker": "BKKT", "name": "BAKKT INC CLASS A", "group": "Financials", "weight_percent": 0.01, "holding_price": 5.9, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2335243000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -147835000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -107212000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -153399000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 162788000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 50006000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 112782000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 26962000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 607000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 71603000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 72200000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 33030000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12090013, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 62961000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1820302, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001820302.json", "sha256": "0afdfa58a5048afe328dc2550111ba12184e8bcf38e3ee97bd2eb296eec40aa9", "retrieved_at": "2026-10-17T22:53:06.973518+00:00", "raw_path": "data/raw/0afdfa58a5048afe328dc2550111ba12184e8bcf38e3ee97bd2eb296eec40aa9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "eps": { "value": -8.87, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2335243000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -107212000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12090013, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -153399000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001628280-26-019870", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828026019870/0001628280-26-019870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001628280-25-013959", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828025013959/0001628280-25-013959-index.html", "eps": { "value": -7.97, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001628280-25-013959", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828025013959/0001628280-25-013959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3490220000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001628280-25-013959", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828025013959/0001628280-25-013959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -46659000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001628280-25-013959", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828025013959/0001628280-25-013959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5855083, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001628280-25-013959", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828025013959/0001628280-25-013959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -21203000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001628280-25-013959", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000162828025013959/0001628280-25-013959-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001820302-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000182030224000056/0001820302-24-000056-index.html", "eps": { "value": -0.84, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001820302-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000182030224000056/0001820302-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 780136000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001820302-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000182030224000056/0001820302-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74854000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001820302-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000182030224000056/0001820302-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 89083329, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001820302-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000182030224000056/0001820302-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -60697000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001820302-24-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000182030224000056/0001820302-24-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001820302-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000182030223000016/0001820302-23-000016-index.html", "eps": { "value": -8.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001820302-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000182030223000016/0001820302-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 54567000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001820302-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000182030223000016/0001820302-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -578105000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001820302-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000182030223000016/0001820302-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71167992, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001820302-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000182030223000016/0001820302-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -117597000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001820302-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1820302/000182030223000016/0001820302-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ELDN", "source_ticker": "ELDN", "name": "ELEDON PHARMACEUTICALS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 2.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -45617000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116164", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000119312526116164/0001193125-26-116164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -62341000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116164", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000119312526116164/0001193125-26-116164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 169009000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116164", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000119312526116164/0001193125-26-116164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 32230000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116164", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000119312526116164/0001193125-26-116164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 81085000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116164", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000119312526116164/0001193125-26-116164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 22808000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116164", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000119312526116164/0001193125-26-116164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 135688000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116164", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000119312526116164/0001193125-26-116164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 18344000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116164", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000119312526116164/0001193125-26-116164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81836246, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116164", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000119312526116164/0001193125-26-116164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 7.396860008722198, "cash_runway_years": 0.3658587446463804, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1404281, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001404281.json", "sha256": "4f5cc5be1669d2394918add4693809b2004c1033ce5e8c4625a2a4da5c2f19a1", "retrieved_at": "2026-10-17T22:53:07.496642+00:00", "raw_path": "data/raw/4f5cc5be1669d2394918add4693809b2004c1033ce5e8c4625a2a4da5c2f19a1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1404281/000119312526116164/0001193125-26-116164-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116164", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000119312526116164/0001193125-26-116164-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116164", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000119312526116164/0001193125-26-116164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -45617000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116164", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000119312526116164/0001193125-26-116164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81836246, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116164", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000119312526116164/0001193125-26-116164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -62341000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-116164", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000119312526116164/0001193125-26-116164-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042754", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000095017025042754/0000950170-25-042754-index.html", "eps": { "value": -0.75, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042754", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000095017025042754/0000950170-25-042754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -36184000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042754", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000095017025042754/0000950170-25-042754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48543787, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042754", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000095017025042754/0000950170-25-042754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -47271000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042754", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000095017025042754/0000950170-25-042754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038091", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000095017024038091/0000950170-24-038091-index.html", "eps": { "value": -1.64, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038091", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000095017024038091/0000950170-24-038091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -40326000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038091", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000095017024038091/0000950170-24-038091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24619197, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038091", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000095017024038091/0000950170-24-038091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -39527000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038091", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000095017024038091/0000950170-24-038091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-011011", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000095017023011011/0000950170-23-011011-index.html", "eps": { "value": -6.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-011011", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000095017023011011/0000950170-23-011011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -87966000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-011011", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000095017023011011/0000950170-23-011011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14285254, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-011011", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000095017023011011/0000950170-23-011011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28424000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-011011", "source_url": "https://www.sec.gov/Archives/edgar/data/1404281/000095017023011011/0000950170-23-011011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DUOT", "source_ticker": "DUOT", "name": "DUOS TECHNOLOGIES GROUP INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 5.76, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 27023651, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -9762878, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9835031, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -13748223, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 23663033, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 63409415, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14856849, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 48552566, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2112197, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4064389, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 23079584, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 11092911, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15265022, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 53960455, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.36127161352105974, "free_cash_flow": -37411256.0, "free_cash_flow_margin": -1.3843894002331514, "capex_intensity": 0.8756416000191832, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.15040118006260517, "current_ratio": 2.0805705553754104, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1396536, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001396536.json", "sha256": "70be7013b1b4271e3515ed08d19223e8e7cf1e5f9a34e9fa22fbb26c6e0f6ee7", "retrieved_at": "2026-10-17T22:53:07.866430+00:00", "raw_path": "data/raw/70be7013b1b4271e3515ed08d19223e8e7cf1e5f9a34e9fa22fbb26c6e0f6ee7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "eps": { "value": -0.64, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 27023651, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9835031, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15265022, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13748223, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001079973-26-000405", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997326000405/0001079973-26-000405-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001079973-25-000555", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997325000555/0001079973-25-000555-index.html", "eps": { "value": -1.39, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001079973-25-000555", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997325000555/0001079973-25-000555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7280885, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001079973-25-000555", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997325000555/0001079973-25-000555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10764457, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001079973-25-000555", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997325000555/0001079973-25-000555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7736281, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001079973-25-000555", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997325000555/0001079973-25-000555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3488687, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001079973-25-000555", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997325000555/0001079973-25-000555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001079973-24-000473", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997324000473/0001079973-24-000473-index.html", "eps": { "value": -1.56, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001079973-24-000473", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997324000473/0001079973-24-000473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7471198, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001079973-24-000473", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997324000473/0001079973-24-000473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11241718, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001079973-24-000473", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997324000473/0001079973-24-000473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7204177, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001079973-24-000473", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997324000473/0001079973-24-000473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8746564, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001079973-24-000473", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000107997324000473/0001079973-24-000473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001553350-23-000241", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000155335023000241/0001553350-23-000241-index.html", "eps": { "value": -1.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001553350-23-000241", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000155335023000241/0001553350-23-000241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15012366, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001553350-23-000241", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000155335023000241/0001553350-23-000241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6864783, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001553350-23-000241", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000155335023000241/0001553350-23-000241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6175193, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001553350-23-000241", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000155335023000241/0001553350-23-000241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7873307, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001553350-23-000241", "source_url": "https://www.sec.gov/Archives/edgar/data/1396536/000155335023000241/0001553350-23-000241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GOGO", "source_ticker": "GOGO", "name": "GOGO", "group": "Communication", "weight_percent": 0.01, "holding_price": 2.25, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 910491000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 114083000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12923000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 124490000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 59377000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1303772000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1202643000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 101129000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 125206000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 833579000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 68217000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 60279000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24072000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 431909000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 269228000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 136593, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.12529832804497792, "free_cash_flow": 65113000.0, "free_cash_flow_margin": 0.0715141610405814, "capex_intensity": 0.06521426351276399, "cfo_to_positive_net_income": 9.63321210245299, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.6723543984637261, "share_based_compensation_to_revenue": 0.02643848209372745, "current_ratio": 1.6042499294278456, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1537054, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001537054.json", "sha256": "a73ee21ae07223a379a3fa92ad7ff28332dcb41f9b994fb920d6fa911882cc47", "retrieved_at": "2026-10-17T22:53:08.044855+00:00", "raw_path": "data/raw/a73ee21ae07223a379a3fa92ad7ff28332dcb41f9b994fb920d6fa911882cc47.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 910491000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12923000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 136593, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 124490000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082487", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000119312526082487/0001193125-26-082487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039384", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017025039384/0000950170-25-039384-index.html", "eps": { "value": 0.1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039384", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017025039384/0000950170-25-039384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 444709000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039384", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017025039384/0000950170-25-039384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13746000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039384", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017025039384/0000950170-25-039384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 131455, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039384", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017025039384/0000950170-25-039384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41421000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039384", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017025039384/0000950170-25-039384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022040", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017024022040/0000950170-24-022040-index.html", "eps": { "value": 1.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022040", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017024022040/0000950170-24-022040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 397577000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022040", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017024022040/0000950170-24-022040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 145678000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022040", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017024022040/0000950170-24-022040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133283, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022040", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017024022040/0000950170-24-022040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005065", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017023005065/0000950170-23-005065-index.html", "eps": { "value": 0.71, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005065", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017023005065/0000950170-23-005065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 404067000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005065", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017023005065/0000950170-23-005065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 92059000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005065", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017023005065/0000950170-23-005065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133923, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000950170-23-005065", "source_url": "https://www.sec.gov/Archives/edgar/data/1537054/000095017023005065/0000950170-23-005065-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GEMI", "source_ticker": "GEMI", "name": "GEMINI SPACE STATION INC CLASS A", "group": "Financials", "weight_percent": 0.01, "holding_price": 3.88, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 179572000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -345656000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -582813000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -218108000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1980000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1801847000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1260974000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 540873000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 252215000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 30723000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 84956000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1606251000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1240404000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37552000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2055592, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002055592.json", "sha256": "c147e0e70cca42420e96e2475a2b513921f145a6c02a1cda9706c6b339a6f835", "retrieved_at": "2026-10-17T22:53:07.969604+00:00", "raw_path": "data/raw/c147e0e70cca42420e96e2475a2b513921f145a6c02a1cda9706c6b339a6f835.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "eps": { "value": -15.52, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 179572000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -582813000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37552000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -218108000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "eps": { "value": -32.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 142165000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -158546000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4918000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -108960000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "eps": { "value": -66.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 98137000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -319675000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4825000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -207294000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-31", "accession": "0002055592-26-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/2055592/000205559226000026/0002055592-26-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ASUR", "source_ticker": "ASUR", "name": "ASURE SOFTWARE INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 7.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -8408000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13126000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 22218000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 787000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 531419000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 333623000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 197796000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 25244000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 63282000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4344000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 26439000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7739000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 278369000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 259723000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27430000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 4834000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4941000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 46000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 15000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 21431000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.0717918705697993, "cash_runway_years": null, "near_term_maturity_to_cash": 0.19149104737759468 }, "observation_status": "sec-xbrl-unreviewed", "cik": 884144, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4834000.0, 4941000.0, 0.0, 46000000.0, 15000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000884144.json", "sha256": "b1c23e25db80bc406f125b0b5b29c161d8b64ba833e1d6b6223c0b069348cf26", "retrieved_at": "2026-10-17T22:53:08.817365+00:00", "raw_path": "data/raw/b1c23e25db80bc406f125b0b5b29c161d8b64ba833e1d6b6223c0b069348cf26.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "eps": { "value": -0.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -13126000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27430000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22218000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001628280-26-012270", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000162828026012270/0001628280-26-012270-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000884144-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414425000012/0000884144-25-000012-index.html", "eps": { "value": -0.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000884144-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414425000012/0000884144-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -11773000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000884144-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414425000012/0000884144-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26054000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000884144-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414425000012/0000884144-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9388000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000884144-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414425000012/0000884144-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000884144-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414424000022/0000884144-24-000022-index.html", "eps": { "value": -0.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000884144-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414424000022/0000884144-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 119082000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000884144-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414424000022/0000884144-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9214000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000884144-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414424000022/0000884144-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22138000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000884144-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414424000022/0000884144-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000884144-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414424000022/0000884144-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000884144-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414423000012/0000884144-23-000012-index.html", "eps": { "value": -0.72, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000884144-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414423000012/0000884144-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 95828000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000884144-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414423000012/0000884144-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14466000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000884144-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414423000012/0000884144-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20117000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000884144-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414423000012/0000884144-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13674000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0000884144-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/884144/000088414423000012/0000884144-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IPSC", "source_ticker": "IPSC", "name": "CENTURY THERAPEUTICS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 1.5, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 109164000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -17269000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9580000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -103876000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 848000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 223704000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 64768000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 158936000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 61853000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6840000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 120769000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 20226000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86556515, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 173000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.15819317723791726, "free_cash_flow": -104724000.0, "free_cash_flow_margin": -0.9593272507420029, "capex_intensity": 0.007768128687112967, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06265801912718479, "current_ratio": 5.97097794917433, "cash_runway_years": 0.5954503446416881, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1850119, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001850119.json", "sha256": "61e2005a2f0ccfd7dd314192c601d935acfaf2204e613b8e8eeac9babe6be2e8", "retrieved_at": "2026-10-17T22:53:08.843150+00:00", "raw_path": "data/raw/61e2005a2f0ccfd7dd314192c601d935acfaf2204e613b8e8eeac9babe6be2e8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 109164000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9580000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 86556515, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -103876000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-026759", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000110465926026759/0001104659-26-026759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003299", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837025003299/0001558370-25-003299-index.html", "eps": { "value": -1.61, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003299", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837025003299/0001558370-25-003299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6589000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003299", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837025003299/0001558370-25-003299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -126566000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003299", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837025003299/0001558370-25-003299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78648958, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003299", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837025003299/0001558370-25-003299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -110135000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003299", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837025003299/0001558370-25-003299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003165", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837024003165/0001558370-24-003165-index.html", "eps": { "value": -2.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003165", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837024003165/0001558370-24-003165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2235000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003165", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837024003165/0001558370-24-003165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -136673000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003165", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837024003165/0001558370-24-003165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57755842, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003165", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837024003165/0001558370-24-003165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -88348000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003165", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837024003165/0001558370-24-003165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003962", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837023003962/0001558370-23-003962-index.html", "eps": { "value": -2.27, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003962", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837023003962/0001558370-23-003962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5199000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003962", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837023003962/0001558370-23-003962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130932000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003962", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837023003962/0001558370-23-003962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57755842, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003962", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837023003962/0001558370-23-003962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14052000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-003962", "source_url": "https://www.sec.gov/Archives/edgar/data/1850119/000155837023003962/0001558370-23-003962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BNTC", "source_ticker": "BNTC", "name": "BENITEC BIOPHARMA INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 8.46, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -51192000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45546000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -16518000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 105000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 182623000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5610000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 177013000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 179972000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 58000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 26410000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 181685000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 5344000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46558162, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 104495000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -16623000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 33.99794161676647, "cash_runway_years": 10.895507930742221, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1808898, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001808898.json", "sha256": "5e480ea95fca693766ea54d2240ca5fcd8d8365f495fbc1d6c61e630b07edab5", "retrieved_at": "2026-10-17T22:53:09.296489+00:00", "raw_path": "data/raw/5e480ea95fca693766ea54d2240ca5fcd8d8365f495fbc1d6c61e630b07edab5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "eps": { "value": -0.98, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -45546000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46558162, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16518000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-14", "accession": "0001193125-26-390570", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312526390570/0001193125-26-390570-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-22", "accession": "0001193125-25-211361", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312525211361/0001193125-25-211361-index.html", "eps": { "value": -1.05, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-22", "accession": "0001193125-25-211361", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312525211361/0001193125-25-211361-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -37917000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-22", "accession": "0001193125-25-211361", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312525211361/0001193125-25-211361-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36209271, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-22", "accession": "0001193125-25-211361", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312525211361/0001193125-25-211361-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23588000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-22", "accession": "0001193125-25-211361", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312525211361/0001193125-25-211361-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-26", "accession": "0001193125-24-226968", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312524226968/0001193125-24-226968-index.html", "eps": { "value": -5.51, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-26", "accession": "0001193125-24-226968", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312524226968/0001193125-24-226968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-26", "accession": "0001193125-24-226968", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312524226968/0001193125-24-226968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21751000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-26", "accession": "0001193125-24-226968", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312524226968/0001193125-24-226968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4060182, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-26", "accession": "0001193125-24-226968", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312524226968/0001193125-24-226968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19403000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-26", "accession": "0001193125-24-226968", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312524226968/0001193125-24-226968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-21", "accession": "0001193125-23-239121", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312523239121/0001193125-23-239121-index.html", "eps": { "value": -14.12, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-21", "accession": "0001193125-23-239121", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312523239121/0001193125-23-239121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 75000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-21", "accession": "0001193125-23-239121", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312523239121/0001193125-23-239121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19562000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-21", "accession": "0001193125-23-239121", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312523239121/0001193125-23-239121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1385818, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-21", "accession": "0001193125-23-239121", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312523239121/0001193125-23-239121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18012000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-21", "accession": "0001193125-23-239121", "source_url": "https://www.sec.gov/Archives/edgar/data/1808898/000119312523239121/0001193125-23-239121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FC", "source_ticker": "FC", "name": "FRANKLIN COVEY", "group": "Industrials", "weight_percent": 0.01, "holding_price": 18.16, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 267067000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 5704000, "tag": "OperatingIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3068000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 28977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8253000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 242912000, "tag": "Assets", "start": null, "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 176001000, "tag": "Liabilities", "start": null, "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 66911000, "tag": "StockholdersEquity", "start": null, "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 31698000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 565000, "tag": "InterestExpense", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5805000, "tag": "ShareBasedCompensation", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 129477000, "tag": "AssetsCurrent", "start": null, "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 157292000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13053000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 26374000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02135793639798253, "free_cash_flow": 20724000.0, "free_cash_flow_margin": 0.07759850524400244, "capex_intensity": 0.030902357835299755, "cfo_to_positive_net_income": 9.444915254237289, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 10.095575221238938, "share_based_compensation_to_revenue": 0.021736118651873873, "current_ratio": 0.8231632886605803, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 886206, "fiscal_year": "2025", "fiscal_end": "2025-08-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000886206.json", "sha256": "ba26359574994182320e528dc207d8e4900c8542e3cb4041aa0300a45ddda898", "retrieved_at": "2026-10-17T22:53:09.507119+00:00", "raw_path": "data/raw/ba26359574994182320e528dc207d8e4900c8542e3cb4041aa0300a45ddda898.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "earnings": { "annual_history": [ { "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 267067000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3068000, "tag": "NetIncomeLoss", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13053000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-01", "end": "2025-08-31", "filed": "2025-11-12", "accession": "0000886206-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620625000085/0000886206-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-08-31", "filed": "2024-11-12", "accession": "0000886206-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620624000060/0000886206-24-000060-index.html", "eps": { "value": 1.74, "tag": "EarningsPerShareDiluted", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-11-12", "accession": "0000886206-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620624000060/0000886206-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 287233000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-11-12", "accession": "0000886206-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620624000060/0000886206-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23402000, "tag": "NetIncomeLoss", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-11-12", "accession": "0000886206-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620624000060/0000886206-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13472000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-11-12", "accession": "0000886206-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620624000060/0000886206-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60257000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-09-01", "end": "2024-08-31", "filed": "2024-11-12", "accession": "0000886206-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620624000060/0000886206-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-08-31", "filed": "2023-11-13", "accession": "0000886206-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620623000059/0000886206-23-000059-index.html", "eps": { "value": 1.24, "tag": "EarningsPerShareDiluted", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-11-13", "accession": "0000886206-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620623000059/0000886206-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 280521000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-11-13", "accession": "0000886206-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620623000059/0000886206-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17781000, "tag": "NetIncomeLoss", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-11-13", "accession": "0000886206-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620623000059/0000886206-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14299000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-11-13", "accession": "0000886206-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620623000059/0000886206-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35738000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-09-01", "end": "2023-08-31", "filed": "2023-11-13", "accession": "0000886206-23-000059", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620623000059/0000886206-23-000059-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-08-31", "filed": "2022-11-14", "accession": "0000886206-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620622000028/0000886206-22-000028-index.html", "eps": { "value": 1.27, "tag": "EarningsPerShareDiluted", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-11-14", "accession": "0000886206-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620622000028/0000886206-22-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 262841000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-11-14", "accession": "0000886206-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620622000028/0000886206-22-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18430000, "tag": "NetIncomeLoss", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-11-14", "accession": "0000886206-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620622000028/0000886206-22-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14555000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-11-14", "accession": "0000886206-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620622000028/0000886206-22-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52254000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-09-01", "end": "2022-08-31", "filed": "2022-11-14", "accession": "0000886206-22-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/886206/000088620622000028/0000886206-22-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EBMT", "source_ticker": "EBMT", "name": "EAGLE BANCORP MONTANA INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 20.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 14835000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 33127000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4782000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2106367000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1914553000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 191814000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 62962000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7823909, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1573000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 23022000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 15000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1478454, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 23022000.0, 15000000.0, 0.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001478454.json", "sha256": "832f72c7be73644f723981045d11e9721a0b9f3fbf8db1b888677ca0699561d0", "retrieved_at": "2026-10-17T22:53:10.168973+00:00", "raw_path": "data/raw/832f72c7be73644f723981045d11e9721a0b9f3fbf8db1b888677ca0699561d0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "eps": { "value": 1.9, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 14835000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7823909, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33127000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001437749-26-007330", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774926007330/0001437749-26-007330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007739", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774925007739/0001437749-25-007739-index.html", "eps": { "value": 1.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007739", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774925007739/0001437749-25-007739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 9778000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007739", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774925007739/0001437749-25-007739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7853792, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007739", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774925007739/0001437749-25-007739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28539000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007739", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774925007739/0001437749-25-007739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006812", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774924006812/0001437749-24-006812-index.html", "eps": { "value": 1.29, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006812", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774924006812/0001437749-24-006812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 10056000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006812", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774924006812/0001437749-24-006812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7798244, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006812", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774924006812/0001437749-24-006812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9346000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001437749-24-006812", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774924006812/0001437749-24-006812-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005778", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774923005778/0001437749-23-005778-index.html", "eps": { "value": 1.45, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005778", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774923005778/0001437749-23-005778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 10701000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005778", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774923005778/0001437749-23-005778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7386253, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005778", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774923005778/0001437749-23-005778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41911000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001437749-23-005778", "source_url": "https://www.sec.gov/Archives/edgar/data/1478454/000143774923005778/0001437749-23-005778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "USAU", "source_ticker": "USAU", "name": "US GOLD CORP", "group": "Materials", "weight_percent": 0.01, "holding_price": 12.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -18999935, "tag": "OperatingIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17208080, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -18213416, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3331, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 50213444, "tag": "Assets", "start": null, "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1459011, "tag": "Liabilities", "start": null, "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 48754433, "tag": "StockholdersEquity", "start": null, "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1366546, "tag": "ShareBasedCompensation", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 32195838, "tag": "AssetsCurrent", "start": null, "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 619527, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14978113, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 31695413, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -18216747.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 51.96841784135316, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 27093, "fiscal_year": "2026", "fiscal_end": "2026-04-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000027093.json", "sha256": "99ecebcdd82aa58e860d5cbddbbb38b938028f503707563e703e380cbe4dfce2", "retrieved_at": "2026-10-17T22:53:12.872830+00:00", "raw_path": "data/raw/99ecebcdd82aa58e860d5cbddbbb38b938028f503707563e703e380cbe4dfce2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "earnings": { "annual_history": [ { "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "eps": { "value": -1.15, "tag": "EarningsPerShareDiluted", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -17208080, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14978113, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18213416, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001493152-26-035188", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315226035188/0001493152-26-035188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-04-30", "filed": "2025-07-29", "accession": "0001641172-25-021368", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000164117225021368/0001641172-25-021368-index.html", "eps": { "value": -1.8, "tag": "EarningsPerShareDiluted", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-29", "accession": "0001641172-25-021368", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000164117225021368/0001641172-25-021368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -20559122, "tag": "NetIncomeLoss", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-29", "accession": "0001641172-25-021368", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000164117225021368/0001641172-25-021368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11429229, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-29", "accession": "0001641172-25-021368", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000164117225021368/0001641172-25-021368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9872424, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-29", "accession": "0001641172-25-021368", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000164117225021368/0001641172-25-021368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-04-30", "filed": "2024-07-29", "accession": "0001493152-24-029423", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315224029423/0001493152-24-029423-index.html", "eps": { "value": -0.74, "tag": "EarningsPerShareDiluted", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-07-29", "accession": "0001493152-24-029423", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315224029423/0001493152-24-029423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -6897483, "tag": "NetIncomeLoss", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-07-29", "accession": "0001493152-24-029423", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315224029423/0001493152-24-029423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9356931, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-07-29", "accession": "0001493152-24-029423", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315224029423/0001493152-24-029423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7076343, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-07-29", "accession": "0001493152-24-029423", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315224029423/0001493152-24-029423-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-30", "filed": "2023-07-31", "accession": "0001493152-23-026120", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315223026120/0001493152-23-026120-index.html", "eps": { "value": -0.9, "tag": "EarningsPerShareDiluted", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-07-31", "accession": "0001493152-23-026120", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315223026120/0001493152-23-026120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -7614204, "tag": "NetIncomeLoss", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-07-31", "accession": "0001493152-23-026120", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315223026120/0001493152-23-026120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8413849, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-07-31", "accession": "0001493152-23-026120", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315223026120/0001493152-23-026120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8690766, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-07-31", "accession": "0001493152-23-026120", "source_url": "https://www.sec.gov/Archives/edgar/data/27093/000149315223026120/0001493152-23-026120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GENC", "source_ticker": "GENC", "name": "GENCOR INDUSTRIES INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 17.73, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 115437000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 14018000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15661000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 3068000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 222596000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 10794000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 211802000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 26587000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2356000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 206541000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 8811000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.12143420220553203, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.19590064491411788, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 23.44126659856997, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 64472, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000064472.json", "sha256": "b1824244bae7f4864e1db37d1c7d0fb2ef08485db02d231080fbb1304522c750", "retrieved_at": "2026-10-17T22:53:10.569394+00:00", "raw_path": "data/raw/b1824244bae7f4864e1db37d1c7d0fb2ef08485db02d231080fbb1304522c750.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "eps": { "value": 1.07, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 115437000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15661000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 3068000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-09", "accession": "0001193125-25-312742", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525312742/0001193125-25-312742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2025-06-27", "accession": "0001193125-25-150836", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525150836/0001193125-25-150836-index.html", "eps": { "value": 0.99, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2025-06-27", "accession": "0001193125-25-150836", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525150836/0001193125-25-150836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 113166000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2025-06-27", "accession": "0001193125-25-150836", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525150836/0001193125-25-150836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14558000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2025-06-27", "accession": "0001193125-25-150836", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525150836/0001193125-25-150836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 9291000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2025-06-27", "accession": "0001193125-25-150836", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312525150836/0001193125-25-150836-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-12-13", "accession": "0001193125-23-294347", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312523294347/0001193125-23-294347-index.html", "eps": { "value": 1, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-13", "accession": "0001193125-23-294347", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312523294347/0001193125-23-294347-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 105075000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-13", "accession": "0001193125-23-294347", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312523294347/0001193125-23-294347-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14666000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-13", "accession": "0001193125-23-294347", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312523294347/0001193125-23-294347-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14658000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-13", "accession": "0001193125-23-294347", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312523294347/0001193125-23-294347-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10196000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-13", "accession": "0001193125-23-294347", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312523294347/0001193125-23-294347-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001193125-22-306498", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312522306498/0001193125-22-306498-index.html", "eps": { "value": -0.03, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001193125-22-306498", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312522306498/0001193125-22-306498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 103479000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001193125-22-306498", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312522306498/0001193125-22-306498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -372000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001193125-22-306498", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312522306498/0001193125-22-306498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14658000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001193125-22-306498", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312522306498/0001193125-22-306498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9135000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-16", "accession": "0001193125-22-306498", "source_url": "https://www.sec.gov/Archives/edgar/data/64472/000119312522306498/0001193125-22-306498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SSP", "source_ticker": "SSP", "name": "EW SCRIPPS CLASS A", "group": "Communication", "weight_percent": 0.01, "holding_price": 2.83, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2150585000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 183994000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -100877000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 53100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 46577000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5008628000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1246092000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 27923000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2585534000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 8854000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 150832000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 747418000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 453601000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88024000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.0855553256439527, "free_cash_flow": 6523000.0, "free_cash_flow_margin": 0.0030331281953514975, "capex_intensity": 0.021657827986338602, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.6477432809892394, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 832428, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000832428.json", "sha256": "2e6c7041579703d07ae8d413a3619a716e77d7c1530255b101b1d8ac3c1fcd52", "retrieved_at": "2026-10-17T22:53:13.741892+00:00", "raw_path": "data/raw/2e6c7041579703d07ae8d413a3619a716e77d7c1530255b101b1d8ac3c1fcd52.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "eps": { "value": -1.87, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2150585000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -100877000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 88024000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 53100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0000832428-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242826000010/0000832428-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000832428-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242825000012/0000832428-25-000012-index.html", "eps": { "value": 1.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000832428-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242825000012/0000832428-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2509772000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000832428-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242825000012/0000832428-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 86067000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000832428-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242825000012/0000832428-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 365680000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000832428-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242825000012/0000832428-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000832428-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242824000015/0000832428-24-000015-index.html", "eps": { "value": -11.84, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000832428-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242824000015/0000832428-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2292912000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000832428-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242824000015/0000832428-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 84266000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000832428-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242824000015/0000832428-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111604000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000832428-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242824000015/0000832428-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000832428-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242823000009/0000832428-23-000009-index.html", "eps": { "value": 1.62, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000832428-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242823000009/0000832428-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2453215000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000832428-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242823000009/0000832428-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 87346000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000832428-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242823000009/0000832428-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 311423000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000832428-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/832428/000083242823000009/0000832428-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BIOA", "source_ticker": "BIOA", "name": "BIOAGE LABS", "group": "Health Care", "weight_percent": 0.01, "holding_price": 5.35, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 8995000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -92780000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80605000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -81627000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 719000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 294889000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 22838000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 272051000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 188888000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2648000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11691000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 286793000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 20138000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35932914, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 17155000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 2000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -10.314619232907171, "free_cash_flow": -82346000.0, "free_cash_flow_margin": -9.154641467481934, "capex_intensity": 0.07993329627570872, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.299722067815453, "current_ratio": 14.241384447313537, "cash_runway_years": 2.314038247148615, "near_term_maturity_to_cash": 0.010588285121341747 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1709941, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2000000.0, null, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001709941.json", "sha256": "016968ec0ebe42fabce21eea69be5bd6686ff98caed1d535fdfe863a8f382632", "retrieved_at": "2026-10-17T22:53:13.059183+00:00", "raw_path": "data/raw/016968ec0ebe42fabce21eea69be5bd6686ff98caed1d535fdfe863a8f382632.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "eps": { "value": -2.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8995000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80605000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35932914, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -81627000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001193125-26-120873", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000119312526120873/0001193125-26-120873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042759", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000095017025042759/0000950170-25-042759-index.html", "eps": { "value": -6.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042759", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000095017025042759/0000950170-25-042759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -71109000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042759", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000095017025042759/0000950170-25-042759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10726521, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042759", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000095017025042759/0000950170-25-042759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -51522000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042759", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000095017025042759/0000950170-25-042759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042759", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000095017025042759/0000950170-25-042759-index.html", "eps": { "value": -38.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042759", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000095017025042759/0000950170-25-042759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -63854000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042759", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000095017025042759/0000950170-25-042759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1672793, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042759", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000095017025042759/0000950170-25-042759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37362000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042759", "source_url": "https://www.sec.gov/Archives/edgar/data/1709941/000095017025042759/0000950170-25-042759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LCTX", "source_ticker": "LCTX", "name": "LINEAGE CELL THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 0.99, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 14556000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -36619000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -63533000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -18919000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 522000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 112584000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 69238000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 44549000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 40791000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4752000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 59157000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 11367000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 230116000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -2.5157323440505635, "free_cash_flow": -19441000.0, "free_cash_flow_margin": -1.335600439681231, "capex_intensity": 0.03586150041220115, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.32646331409727947, "current_ratio": 5.2042755344418055, "cash_runway_years": 2.1560864739151118, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 876343, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000876343.json", "sha256": "de850ac42665e48058d541d948514740e0c9007b61646401dcae831c504c80bf", "retrieved_at": "2026-10-17T22:53:11.789500+00:00", "raw_path": "data/raw/de850ac42665e48058d541d948514740e0c9007b61646401dcae831c504c80bf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "eps": { "value": -0.28, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14556000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -63533000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 230116000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18919000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093992", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000119312526093992/0001193125-26-093992-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036309", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000095017025036309/0000950170-25-036309-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036309", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000095017025036309/0000950170-25-036309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9499000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036309", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000095017025036309/0000950170-25-036309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18609000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036309", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000095017025036309/0000950170-25-036309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 200193000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036309", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000095017025036309/0000950170-25-036309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23092000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036309", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000095017025036309/0000950170-25-036309-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027988", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000095017024027988/0000950170-24-027988-index.html", "eps": { "value": -0.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027988", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000095017024027988/0000950170-24-027988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 8945000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027988", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000095017024027988/0000950170-24-027988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21486000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027988", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000095017024027988/0000950170-24-027988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172663000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027988", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000095017024027988/0000950170-24-027988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28566000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027988", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000095017024027988/0000950170-24-027988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001493152-23-007129", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000149315223007129/0001493152-23-007129-index.html", "eps": null, "revenue": { "value": 14703000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001493152-23-007129", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000149315223007129/0001493152-23-007129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26273000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001493152-23-007129", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000149315223007129/0001493152-23-007129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 1059000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001493152-23-007129", "source_url": "https://www.sec.gov/Archives/edgar/data/876343/000149315223007129/0001493152-23-007129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "USNA", "source_ticker": "USNA", "name": "USANA HEALTH SCIENCES INC", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 15.38, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 925257000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 37432000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10760000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 22349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 13823000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 742915000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 156643000, "tag": "Liabilities", "start": null, "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 533104000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 158380000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 32562000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13828000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 288405000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 128565000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18574000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 27507000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.04045578687867263, "free_cash_flow": 8526000.0, "free_cash_flow_margin": 0.009214737094666671, "capex_intensity": 0.014939632988456181, "cfo_to_positive_net_income": 2.0770446096654274, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.014945036892452584, "current_ratio": 2.2432621631081555, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 896264, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000896264.json", "sha256": "83a972396d1bb3cdb04e67ecb5d47cc4d727aef44b560fc1b52166c02e070e2e", "retrieved_at": "2026-10-17T22:53:13.189440+00:00", "raw_path": "data/raw/83a972396d1bb3cdb04e67ecb5d47cc4d727aef44b560fc1b52166c02e070e2e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "eps": { "value": 0.58, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 925257000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10760000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18574000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22349000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-16", "accession": "0000896264-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626426000021/0000896264-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-03-12", "accession": "0000896264-25-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626425000092/0000896264-25-000092-index.html", "eps": { "value": 2.19, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-12", "accession": "0000896264-25-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626425000092/0000896264-25-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 854503000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-12", "accession": "0000896264-25-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626425000092/0000896264-25-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 42030000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-12", "accession": "0000896264-25-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626425000092/0000896264-25-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19162000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-12", "accession": "0000896264-25-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626425000092/0000896264-25-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60992000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-12", "accession": "0000896264-25-000092", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626425000092/0000896264-25-000092-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000896264-24-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626424000093/0000896264-24-000093-index.html", "eps": { "value": 3.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000896264-24-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626424000093/0000896264-24-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 921010000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000896264-24-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626424000093/0000896264-24-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 63788000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000896264-24-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626424000093/0000896264-24-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19345000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000896264-24-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626424000093/0000896264-24-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70641000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2024-02-27", "accession": "0000896264-24-000093", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626424000093/0000896264-24-000093-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000896264-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626423000004/0000896264-23-000004-index.html", "eps": { "value": 3.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000896264-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626423000004/0000896264-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 998601000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000896264-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626423000004/0000896264-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 69350000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000896264-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626423000004/0000896264-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19310000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000896264-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626423000004/0000896264-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 103902000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000896264-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/896264/000089626423000004/0000896264-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RICK", "source_ticker": "RICK", "name": "RCI HOSPITALITY HOLDINGS INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 26.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 279434000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 30267000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10811000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 49418000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 596935000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 336056000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 261101000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 33709000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 214583000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 21198000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 15078000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1373000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 50868000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 62955000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8822758, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 11860000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 21683000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 27413000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 27961000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 16927000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 18206000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 126002000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10831538037604586, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 4.571085006012395, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004913503725387748, "current_ratio": 0.8080057183702645, "cash_runway_years": null, "near_term_maturity_to_cash": 0.6432406775638554 }, "observation_status": "sec-xbrl-unreviewed", "cik": 935419, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 21683000.0, 27413000.0, 27961000.0, 16927000.0, 18206000.0 ], "thereafter": 126002000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000935419.json", "sha256": "c9cd950d1a46a466493e149fe94721cbadbfbdba5e9e0f456451a4b8d6c0f521", "retrieved_at": "2026-10-17T22:53:14.159713+00:00", "raw_path": "data/raw/c9cd950d1a46a466493e149fe94721cbadbfbdba5e9e0f456451a4b8d6c0f521.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "eps": { "value": 1.23, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 279434000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10811000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8822758, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49418000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2026-03-19", "accession": "0001628280-26-019804", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828026019804/0001628280-26-019804-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-16", "accession": "0001628280-24-051384", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828024051384/0001628280-24-051384-index.html", "eps": { "value": 0.33, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-16", "accession": "0001628280-24-051384", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828024051384/0001628280-24-051384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 295604000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-16", "accession": "0001628280-24-051384", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828024051384/0001628280-24-051384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3011000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-16", "accession": "0001628280-24-051384", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828024051384/0001628280-24-051384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9250245, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-16", "accession": "0001628280-24-051384", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828024051384/0001628280-24-051384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55884000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-16", "accession": "0001628280-24-051384", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828024051384/0001628280-24-051384-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001628280-23-041580", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828023041580/0001628280-23-041580-index.html", "eps": { "value": 3.13, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001628280-23-041580", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828023041580/0001628280-23-041580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 293790000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001628280-23-041580", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828023041580/0001628280-23-041580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 29246000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001628280-23-041580", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828023041580/0001628280-23-041580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9335983, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001628280-23-041580", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828023041580/0001628280-23-041580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59130000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001628280-23-041580", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828023041580/0001628280-23-041580-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001628280-22-031907", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828022031907/0001628280-22-031907-index.html", "eps": { "value": 4.91, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001628280-22-031907", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828022031907/0001628280-22-031907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 267620000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001628280-22-031907", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828022031907/0001628280-22-031907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46041000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001628280-22-031907", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828022031907/0001628280-22-031907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9383445, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001628280-22-031907", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828022031907/0001628280-22-031907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64509000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-14", "accession": "0001628280-22-031907", "source_url": "https://www.sec.gov/Archives/edgar/data/935419/000162828022031907/0001628280-22-031907-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SMHI", "source_ticker": "SMHI", "name": "SEACOR MARINE HOLDINGS INC", "group": "Energy", "weight_percent": 0.01, "holding_price": 8.06, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 227832000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 13716000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -36401000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 48783000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 660601000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 395929000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 264351000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 68934000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 304644000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 30000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 47070000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6329000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 179784000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 70729000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26223155, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 7089000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 30000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 31353000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 31242000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 246305000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06020225429263668, "free_cash_flow": -85184000.0, "free_cash_flow_margin": -0.3738895326380842, "capex_intensity": 0.21411829769303697, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.027779240844130762, "current_ratio": 2.5418710854105107, "cash_runway_years": 1.8937391829894783, "near_term_maturity_to_cash": 0.4351988858908521 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1690334, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 30000000.0, 31353000.0, 31242000.0, 246305000.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001690334.json", "sha256": "9b3f133a3a994b075e1d5e2dad7ec7f01a375c25e8ecd5edb1b557604912468b", "retrieved_at": "2026-10-17T22:53:14.317122+00:00", "raw_path": "data/raw/9b3f133a3a994b075e1d5e2dad7ec7f01a375c25e8ecd5edb1b557604912468b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "eps": { "value": -1.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 227832000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 26223155, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -36401000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-072102", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000119312526072102/0001193125-26-072102-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027933", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017025027933/0000950170-25-027933-index.html", "eps": { "value": -2.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027933", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017025027933/0000950170-25-027933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 271361000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027933", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017025027933/0000950170-25-027933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78124000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027933", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017025027933/0000950170-25-027933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27655289, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027933", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017025027933/0000950170-25-027933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10262000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-26", "accession": "0000950170-25-027933", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017025027933/0000950170-25-027933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023158", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017024023158/0000950170-24-023158-index.html", "eps": { "value": -0.34, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023158", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017024023158/0000950170-24-023158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 279511000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023158", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017024023158/0000950170-24-023158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9314000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023158", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017024023158/0000950170-24-023158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27082391, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023158", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017024023158/0000950170-24-023158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006257", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017023006257/0000950170-23-006257-index.html", "eps": { "value": -2.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006257", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017023006257/0000950170-23-006257-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 217325000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006257", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017023006257/0000950170-23-006257-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -71650000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006257", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017023006257/0000950170-23-006257-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26626179, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006257", "source_url": "https://www.sec.gov/Archives/edgar/data/1690334/000095017023006257/0000950170-23-006257-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PACK", "source_ticker": "PACK", "name": "RANPAK HOLDINGS CLASS A", "group": "Materials", "weight_percent": 0.01, "holding_price": 3.48, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 332700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -24300000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 23100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1124900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 590000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 534900000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 63000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 396400000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3900000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 66700000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 153800000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 84000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84181939, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.07303877366997295, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.8309523809523809, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1712463, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001712463.json", "sha256": "e60c1bef8833f50a37d289149fece2975ebc837a47432acc185ef6a69b35f994", "retrieved_at": "2026-10-17T22:53:14.281983+00:00", "raw_path": "data/raw/e60c1bef8833f50a37d289149fece2975ebc837a47432acc185ef6a69b35f994.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "eps": { "value": -0.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 332700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84181939, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015027", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828026015027/0001628280-26-015027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-012927", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828025012927/0001628280-25-012927-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-012927", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828025012927/0001628280-25-012927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 315500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-012927", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828025012927/0001628280-25-012927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21500000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-012927", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828025012927/0001628280-25-012927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83059187, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-012927", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828025012927/0001628280-25-012927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-012927", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000162828025012927/0001628280-25-012927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031390", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000095017024031390/0000950170-24-031390-index.html", "eps": { "value": -0.33, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031390", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000095017024031390/0000950170-24-031390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 336300000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031390", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000095017024031390/0000950170-24-031390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27100000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031390", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000095017024031390/0000950170-24-031390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82374605, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031390", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000095017024031390/0000950170-24-031390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031390", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000095017024031390/0000950170-24-031390-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011163", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000095017023011163/0000950170-23-011163-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011163", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000095017023011163/0000950170-23-011163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 326500000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011163", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000095017023011163/0000950170-23-011163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41400000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011163", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000095017023011163/0000950170-23-011163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81877334, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011163", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000095017023011163/0000950170-23-011163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0000950170-23-011163", "source_url": "https://www.sec.gov/Archives/edgar/data/1712463/000095017023011163/0000950170-23-011163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SEG", "source_ticker": "SEG", "name": "SEAPORT ENTERTAINMENT GROUP INC", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 22.6, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 130408000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -118151000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -116742000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -49658000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 650122000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 183715000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 456507000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 77808000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 32190000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12719000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.9060103674621189, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": 1.5668774417012366, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2009684, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002009684.json", "sha256": "1a3cdb0802f91a2b9284f79a27dea61fd1dd685770de2968f9f1bacc1373ff28", "retrieved_at": "2026-10-17T22:53:14.727319+00:00", "raw_path": "data/raw/1a3cdb0802f91a2b9284f79a27dea61fd1dd685770de2968f9f1bacc1373ff28.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "eps": { "value": -9.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 130408000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -116742000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12719000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -49658000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023561", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000110465926023561/0001104659-26-023561-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "eps": { "value": -16.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 111136000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -153212000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9108000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -52700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "eps": { "value": -151.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 115678000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -838065000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5522000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50780000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "eps": { "value": -20.15, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 119046000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -111277000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5522000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -29551000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-03-10", "accession": "0001558370-25-002600", "source_url": "https://www.sec.gov/Archives/edgar/data/2009684/000155837025002600/0001558370-25-002600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ASLE", "source_ticker": "ASLE", "name": "AERSALE CORP", "group": "Industrials", "weight_percent": 0.01, "holding_price": 4.69, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 335286000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 15790000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8575000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -22969000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6081000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 640472000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 216041000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 4379000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 111337000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 993000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 19334000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4887000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 268989000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 72433000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48754585, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.047094122629635596, "free_cash_flow": -29050000.0, "free_cash_flow_margin": -0.08664244853647333, "capex_intensity": 0.01813675488985523, "cfo_to_positive_net_income": -2.678600583090379, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.014575616041230472, "current_ratio": 3.713625005177198, "cash_runway_years": 0.1906482650528974, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1754170, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001754170.json", "sha256": "aab4bf290a9a8c3f15beaf79588e69c3a26eb664ab6afa15d2cc03d68749f686", "retrieved_at": "2026-10-17T22:53:15.446972+00:00", "raw_path": "data/raw/aab4bf290a9a8c3f15beaf79588e69c3a26eb664ab6afa15d2cc03d68749f686.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 335286000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8575000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48754585, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22969000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025574", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000110465926025574/0001104659-26-025574-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002624", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837025002624/0001558370-25-002624-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002624", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837025002624/0001558370-25-002624-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 345066000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002624", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837025002624/0001558370-25-002624-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5851000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002624", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837025002624/0001558370-25-002624-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53359085, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002624", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837025002624/0001558370-25-002624-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11184000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002624", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837025002624/0001558370-25-002624-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002777", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837024002777/0001558370-24-002777-index.html", "eps": { "value": -0.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002777", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837024002777/0001558370-24-002777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 334503000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002777", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837024002777/0001558370-24-002777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5563000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002777", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837024002777/0001558370-24-002777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 51457821, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002777", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837024002777/0001558370-24-002777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -174150000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001558370-24-002777", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837024002777/0001558370-24-002777-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003009", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837023003009/0001558370-23-003009-index.html", "eps": { "value": 0.83, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003009", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837023003009/0001558370-23-003009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 408544000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003009", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837023003009/0001558370-23-003009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43861000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003009", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837023003009/0001558370-23-003009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53145639, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003009", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837023003009/0001558370-23-003009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -113000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-003009", "source_url": "https://www.sec.gov/Archives/edgar/data/1754170/000155837023003009/0001558370-23-003009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMPY", "source_ticker": "AMPY", "name": "AMPLIFY ENERGY", "group": "Energy", "weight_percent": 0.01, "holding_price": 4.35, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 263361000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 76940000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43968000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 49200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 600900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 142177000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 458723000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 60666000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 32484000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8293000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 130594000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 58057000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40391000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.2921465213148492, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.1189956331877728, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03148909671515524, "current_ratio": 2.24941006252476, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1533924, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001533924.json", "sha256": "83151411c323c4107a7a9d7c2bae063b150f3a0817e629d0869786d3cd45ebc7", "retrieved_at": "2026-10-17T22:53:15.736237+00:00", "raw_path": "data/raw/83151411c323c4107a7a9d7c2bae063b150f3a0817e629d0869786d3cd45ebc7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "eps": { "value": 1.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 263361000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 43968000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40391000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025299", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000110465926025299/0001104659-26-025299-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002273", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837025002273/0001558370-25-002273-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002273", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837025002273/0001558370-25-002273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 294681000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002273", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837025002273/0001558370-25-002273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12946000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002273", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837025002273/0001558370-25-002273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39655000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002273", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837025002273/0001558370-25-002273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51293000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002273", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837025002273/0001558370-25-002273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002637", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837024002637/0001558370-24-002637-index.html", "eps": { "value": 9.63, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002637", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837024002637/0001558370-24-002637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 307596000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002637", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837024002637/0001558370-24-002637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 392750000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002637", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837024002637/0001558370-24-002637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38961000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002637", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837024002637/0001558370-24-002637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 141590000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002637", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837024002637/0001558370-24-002637-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003321", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837023003321/0001558370-23-003321-index.html", "eps": { "value": 1.44, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003321", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837023003321/0001558370-23-003321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 458456000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003321", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837023003321/0001558370-23-003321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 57875000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003321", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837023003321/0001558370-23-003321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38351000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003321", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837023003321/0001558370-23-003321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003321", "source_url": "https://www.sec.gov/Archives/edgar/data/1533924/000155837023003321/0001558370-23-003321-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GALT", "source_ticker": "GALT", "name": "GALECTIN THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 3.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -20085000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30836000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -23875000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 19532000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 145727000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -127918000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 17720000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1659000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 19436000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 8030000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63903000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 3235000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.4204234122042343, "cash_runway_years": 0.7421989528795812, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1133416, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001133416.json", "sha256": "a71b20b17d46660e3922068a899944305ca73aa3a89c0125fe582d2667496776", "retrieved_at": "2026-10-17T22:53:15.895434+00:00", "raw_path": "data/raw/a71b20b17d46660e3922068a899944305ca73aa3a89c0125fe582d2667496776.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "eps": { "value": -0.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -30836000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63903000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23875000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001140361-26-012155", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036126012155/0001140361-26-012155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001140361-25-011169", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036125011169/0001140361-25-011169-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001140361-25-011169", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036125011169/0001140361-25-011169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -47047000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001140361-25-011169", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036125011169/0001140361-25-011169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62309000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001140361-25-011169", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036125011169/0001140361-25-011169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -41767000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001140361-25-011169", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036125011169/0001140361-25-011169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001140361-24-016452", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036124016452/0001140361-24-016452-index.html", "eps": { "value": -0.74, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001140361-24-016452", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036124016452/0001140361-24-016452-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -41066000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001140361-24-016452", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036124016452/0001140361-24-016452-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60159000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001140361-24-016452", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036124016452/0001140361-24-016452-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32965000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001140361-24-016452", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036124016452/0001140361-24-016452-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014658", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036123014658/0001140361-23-014658-index.html", "eps": { "value": -0.65, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014658", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036123014658/0001140361-23-014658-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -38776000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014658", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036123014658/0001140361-23-014658-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59391000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014658", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036123014658/0001140361-23-014658-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31056000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014658", "source_url": "https://www.sec.gov/Archives/edgar/data/1133416/000114036123014658/0001140361-23-014658-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CIA", "source_ticker": "CIA", "name": "CITIZENS INC CLASS A", "group": "Financials", "weight_percent": 0.01, "holding_price": 3.47, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 255616000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000024090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409026000011/0000024090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14591000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000024090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409026000011/0000024090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 17986000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000024090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409026000011/0000024090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 447000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000024090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409026000011/0000024090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1754760000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000024090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409026000011/0000024090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1519775000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000024090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409026000011/0000024090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 234985000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000024090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409026000011/0000024090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 22976000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000024090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409026000011/0000024090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 24090, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000024090.json", "sha256": "6bd45303c69ba3dd92a05074506f1c92573267bfb0ceb0fb3660fa4cb9cd4c19", "retrieved_at": "2026-10-17T22:53:16.261196+00:00", "raw_path": "data/raw/6bd45303c69ba3dd92a05074506f1c92573267bfb0ceb0fb3660fa4cb9cd4c19.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409026000011/0000024090-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000024090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409026000011/0000024090-26-000011-index.html", "eps": null, "revenue": { "value": 255616000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000024090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409026000011/0000024090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14591000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000024090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409026000011/0000024090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 17986000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000024090-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409026000011/0000024090-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000024090-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409025000018/0000024090-25-000018-index.html", "eps": null, "revenue": { "value": 245001000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000024090-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409025000018/0000024090-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14912000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000024090-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409025000018/0000024090-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 31918000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000024090-25-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409025000018/0000024090-25-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000024090-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409024000031/0000024090-24-000031-index.html", "eps": null, "revenue": { "value": 240680000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000024090-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409024000031/0000024090-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24437000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000024090-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409024000031/0000024090-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50681000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000024090-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409024000031/0000024090-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22056000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000024090-24-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409024000031/0000024090-24-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000024090-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409023000027/0000024090-23-000027-index.html", "eps": null, "revenue": { "value": 232524000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000024090-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409023000027/0000024090-23-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6638000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000024090-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409023000027/0000024090-23-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50867000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000024090-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409023000027/0000024090-23-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56920000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000024090-23-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/24090/000002409023000027/0000024090-23-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RMBI", "source_ticker": "RMBI", "name": "RICHMOND MUTUAL BANCORPORATION", "group": "Financials", "weight_percent": 0.01, "holding_price": 15.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 11576767, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020414", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 15969408, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020414", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1361889, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020414", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1525790540, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020414", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1380009440, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020414", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 145781100, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020414", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 33130494, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020414", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 815821, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020414", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9901266, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020414", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 5633659, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020414", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1767837, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001767837.json", "sha256": "35b86aac7ec3ab883571b183bbab4f67e3c802075c7370015a1f70849b4b8cfe", "retrieved_at": "2026-10-17T22:53:16.677583+00:00", "raw_path": "data/raw/35b86aac7ec3ab883571b183bbab4f67e3c802075c7370015a1f70849b4b8cfe.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020414", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "eps": { "value": 1.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020414", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 11576767, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020414", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9901266, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020414", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15969408, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020414", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828026020414/0001628280-26-020414-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001767837-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000176783725000006/0001767837-25-000006-index.html", "eps": { "value": 0.92, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001767837-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000176783725000006/0001767837-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 9377348, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001767837-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000176783725000006/0001767837-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10228712, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001767837-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000176783725000006/0001767837-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14752462, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001767837-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000176783725000006/0001767837-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001767837-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000176783724000007/0001767837-24-000007-index.html", "eps": { "value": 0.91, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001767837-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000176783724000007/0001767837-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 9486836, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001767837-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000176783724000007/0001767837-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10450611, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001767837-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000176783724000007/0001767837-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12114197, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001767837-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000176783724000007/0001767837-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010106", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828023010106/0001628280-23-010106-index.html", "eps": { "value": 1.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010106", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828023010106/0001628280-23-010106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 12965439, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010106", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828023010106/0001628280-23-010106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11058178, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010106", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828023010106/0001628280-23-010106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18160168, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010106", "source_url": "https://www.sec.gov/Archives/edgar/data/1767837/000162828023010106/0001628280-23-010106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TLSI", "source_ticker": "TLSI", "name": "TRISALUS LF SC CM A", "group": "Health Care", "weight_percent": 0.01, "holding_price": 3.9, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 45151000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -26946000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39227000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -18012000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 918000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 35331000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 69192000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -33861000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 20439000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 33046000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9131000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 32244000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 11499000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37897785, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 22000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.5967974131248477, "free_cash_flow": -18930000.0, "free_cash_flow_margin": -0.41925981705831544, "capex_intensity": 0.0203317755974397, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.2022325086930522, "current_ratio": 2.804069919123402, "cash_runway_years": 1.1347435043304464, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1826667, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001826667.json", "sha256": "a4c13dbc017a0784639677dccc5fbfe360cc95e9a466af6f77d5982f4dd1e272", "retrieved_at": "2026-10-17T22:53:16.692581+00:00", "raw_path": "data/raw/a4c13dbc017a0784639677dccc5fbfe360cc95e9a466af6f77d5982f4dd1e272.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "eps": { "value": -1.84, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 45151000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39227000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37897785, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18012000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001628280-26-015163", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000162828026015163/0001628280-26-015163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001826667-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000182666725000030/0001826667-25-000030-index.html", "eps": { "value": -1.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001826667-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000182666725000030/0001826667-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 29431000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001826667-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000182666725000030/0001826667-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30045000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001826667-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000182666725000030/0001826667-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25331753, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001826667-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000182666725000030/0001826667-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -40843000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001826667-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000182666725000030/0001826667-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-11", "accession": "0001826667-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000182666724000005/0001826667-24-000005-index.html", "eps": { "value": -6.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-11", "accession": "0001826667-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000182666724000005/0001826667-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18511000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-11", "accession": "0001826667-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000182666724000005/0001826667-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59038000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-11", "accession": "0001826667-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000182666724000005/0001826667-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9395748, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-11", "accession": "0001826667-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000182666724000005/0001826667-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50045000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-11", "accession": "0001826667-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000182666724000005/0001826667-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001410578-23-000332", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000141057823000332/0001410578-23-000332-index.html", "eps": null, "revenue": null, "net_income": { "value": 5539079, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001410578-23-000332", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000141057823000332/0001410578-23-000332-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -2736994, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001410578-23-000332", "source_url": "https://www.sec.gov/Archives/edgar/data/1826667/000141057823000332/0001410578-23-000332-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STRO", "source_ticker": "STRO", "name": "SUTRO BIOPHARMA INC", "group": "Health Care", "weight_percent": 0.01, "holding_price": 11.46, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 102484000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -158367000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -191086000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -177231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 173830000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 306282000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -132452000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 58130000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7324000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14008000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 150926000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 75133000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8497798, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.5452851176769056, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.13668475079036727, "current_ratio": 2.008784422291137, "cash_runway_years": 0.32799002431854474, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1382101, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001382101.json", "sha256": "edbbe5f19eb32d9e9b30b5efb21d584273fd4e0e4ee6ba6b9ca96185a3d014ff", "retrieved_at": "2026-10-17T22:53:17.251989+00:00", "raw_path": "data/raw/edbbe5f19eb32d9e9b30b5efb21d584273fd4e0e4ee6ba6b9ca96185a3d014ff.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "eps": { "value": -22.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 102484000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -191086000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8497798, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -177231000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001193125-26-119873", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000119312526119873/0001193125-26-119873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038884", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017025038884/0000950170-25-038884-index.html", "eps": { "value": -2.96, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038884", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017025038884/0000950170-25-038884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 62043000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038884", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017025038884/0000950170-25-038884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -227461000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038884", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017025038884/0000950170-25-038884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76829198, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038884", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017025038884/0000950170-25-038884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -191540000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0000950170-25-038884", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017025038884/0000950170-25-038884-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-035949", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017024035949/0000950170-24-035949-index.html", "eps": { "value": -1.78, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-035949", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017024035949/0000950170-24-035949-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 153731000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-035949", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017024035949/0000950170-24-035949-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -106793000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-035949", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017024035949/0000950170-24-035949-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60163542, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-035949", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017024035949/0000950170-24-035949-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -111616000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-035949", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017024035949/0000950170-24-035949-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010976", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017023010976/0000950170-23-010976-index.html", "eps": { "value": -2.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010976", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017023010976/0000950170-23-010976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 67772000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010976", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017023010976/0000950170-23-010976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -119204000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010976", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017023010976/0000950170-23-010976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50739185, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010976", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017023010976/0000950170-23-010976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3549000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010976", "source_url": "https://www.sec.gov/Archives/edgar/data/1382101/000095017023010976/0000950170-23-010976-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "JRVR", "source_ticker": "JRVR", "name": "JAMES RIVER GROUP HOLDINGS INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 3.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 687614000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47427000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -18786000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4801000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4859930000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4188662000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 538153000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 260941000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 23538000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5045000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60013622, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1620459, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001620459.json", "sha256": "8704c83f7803e483f6330d1f60c4c899d9ce862d507f738a9d27f17171432c4d", "retrieved_at": "2026-10-17T22:53:17.708856+00:00", "raw_path": "data/raw/8704c83f7803e483f6330d1f60c4c899d9ce862d507f738a9d27f17171432c4d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 687614000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 47427000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60013622, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18786000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001620459-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045926000009/0001620459-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001620459-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045925000010/0001620459-25-000010-index.html", "eps": { "value": -3.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001620459-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045925000010/0001620459-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 707626000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001620459-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045925000010/0001620459-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -81120000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001620459-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045925000010/0001620459-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38685003, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001620459-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045925000010/0001620459-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -247085000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001620459-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045925000010/0001620459-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001620459-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045924000022/0001620459-24-000022-index.html", "eps": { "value": -3.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001620459-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045924000022/0001620459-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 812009000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001620459-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045924000022/0001620459-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -107684000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001620459-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045924000022/0001620459-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37810440, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001620459-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045924000022/0001620459-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 87953000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001620459-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045924000022/0001620459-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001620459-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045923000026/0001620459-23-000026-index.html", "eps": { "value": 0.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001620459-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045923000026/0001620459-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 813696000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001620459-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045923000026/0001620459-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 30973000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001620459-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045923000026/0001620459-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37650969, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001620459-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045923000026/0001620459-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 222734000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001620459-23-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1620459/000162045923000026/0001620459-23-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SMTI", "source_ticker": "SMTI", "name": "SANARA MEDTECH", "group": "Health Care", "weight_percent": 0.01, "holding_price": 35.09, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 103117982, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 7304538, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37562606, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 6786629, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4625650, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 72944071, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 67014295, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 5938442, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 16578857, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 45970937, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 6759800, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3945965, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5154761, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 33542163, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 18626530, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8623028, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_4": { "value": 46926976, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.0708367043102143, "free_cash_flow": 2160979.0, "free_cash_flow_margin": 0.020956374029895194, "capex_intensity": 0.04485784060436714, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.0805849285481819, "share_based_compensation_to_revenue": 0.04998896312769193, "current_ratio": 1.8007735740366027, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 714256, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, 46926976.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000714256.json", "sha256": "f92965785fd765218c7d077735cf7f10feb84c027a40423c2ef31995cf28b81f", "retrieved_at": "2026-10-17T22:53:18.119722+00:00", "raw_path": "data/raw/f92965785fd765218c7d077735cf7f10feb84c027a40423c2ef31995cf28b81f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "eps": { "value": -4.36, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 103117982, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37562606, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8623028, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6786629, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001493152-26-012352", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315226012352/0001493152-26-012352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000632", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000164117225000632/0001641172-25-000632-index.html", "eps": { "value": -1.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000632", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000164117225000632/0001641172-25-000632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 86672425, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000632", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000164117225000632/0001641172-25-000632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9664547, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000632", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000164117225000632/0001641172-25-000632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8484224, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000632", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000164117225000632/0001641172-25-000632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23784, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000632", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000164117225000632/0001641172-25-000632-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001493152-24-011128", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315224011128/0001493152-24-011128-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001493152-24-011128", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315224011128/0001493152-24-011128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 64989842, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001493152-24-011128", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315224011128/0001493152-24-011128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4303197, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001493152-24-011128", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315224011128/0001493152-24-011128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8278949, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001493152-24-011128", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315224011128/0001493152-24-011128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3245556, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001493152-24-011128", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315224011128/0001493152-24-011128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001493152-23-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315223008240/0001493152-23-008240-index.html", "eps": null, "revenue": { "value": 45842845, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001493152-23-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315223008240/0001493152-23-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7937497, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001493152-23-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315223008240/0001493152-23-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -5554870, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001493152-23-008240", "source_url": "https://www.sec.gov/Archives/edgar/data/714256/000149315223008240/0001493152-23-008240-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CMDB", "source_ticker": "CMDB", "name": "COSTAMARE BULKERS HOLDINGS LTD", "group": "Industrials", "weight_percent": 0.01, "holding_price": 19.47, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "KRO", "source_ticker": "KRO", "name": "KRONOS WORLDWIDE", "group": "Materials", "weight_percent": 0.01, "holding_price": 7.4, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1859400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -36500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -110900000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 2500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 42900000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1816800000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 751100000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 33200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 557400000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 994500000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 368800000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_4": { "value": 555400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.01962998816822631, "free_cash_flow": -40400000.0, "free_cash_flow_margin": -0.021727438958803916, "capex_intensity": 0.023071958696353662, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.696583514099783, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1257640, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, 555400000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001257640.json", "sha256": "9a64360a874c1f38fef19607b066d5e798629f767d911115ea9014e11e06c68b", "retrieved_at": "2026-10-17T22:53:18.685054+00:00", "raw_path": "data/raw/9a64360a874c1f38fef19607b066d5e798629f767d911115ea9014e11e06c68b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "eps": { "value": -0.96, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1859400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -110900000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025219", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000110465926025219/0001104659-26-025219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002395", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837025002395/0001558370-25-002395-index.html", "eps": { "value": 0.75, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002395", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837025002395/0001558370-25-002395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1887100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002395", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837025002395/0001558370-25-002395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 86200000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002395", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837025002395/0001558370-25-002395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002395", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837025002395/0001558370-25-002395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 72500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002395", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837025002395/0001558370-25-002395-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002607", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837024002607/0001558370-24-002607-index.html", "eps": { "value": -0.43, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002607", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837024002607/0001558370-24-002607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1666500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002607", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837024002607/0001558370-24-002607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -49100000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002607", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837024002607/0001558370-24-002607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115.1, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002607", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837024002607/0001558370-24-002607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002607", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837024002607/0001558370-24-002607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837023003144/0001558370-23-003144-index.html", "eps": { "value": 0.9, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837023003144/0001558370-23-003144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1930200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837023003144/0001558370-23-003144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 104500000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837023003144/0001558370-23-003144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 115500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837023003144/0001558370-23-003144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1257640/000155837023003144/0001558370-23-003144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GBFH", "source_ticker": "GBFH", "name": "GBANK FINL HLDGS INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 17.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1235000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20929000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 9639000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1359491000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1193736000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 165755000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 371000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14484059, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 226000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1791145, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001791145.json", "sha256": "d0f20e33a07e7316dda42e47c2bfca5fcf366c9a87e8cc392a108cece248c24f", "retrieved_at": "2026-10-17T22:53:18.237966+00:00", "raw_path": "data/raw/d0f20e33a07e7316dda42e47c2bfca5fcf366c9a87e8cc392a108cece248c24f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "eps": { "value": 1.44, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1235000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20929000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14484059, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9639000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "eps": { "value": 1.39, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 18636000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13426221, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26482000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-30", "accession": "0001193125-26-129567", "source_url": "https://www.sec.gov/Archives/edgar/data/1791145/000119312526129567/0001193125-26-129567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PSFE", "source_ticker": "PSFE", "name": "PAYSAFE LTD", "group": "Financials", "weight_percent": 0.01, "holding_price": 5.66, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "WYFI", "source_ticker": "WYFI", "name": "WHITEFIBER INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 13.01, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 79164252, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -26820776, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24682538, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 45655356, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 268402549, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 651352198, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 168888158, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 482464040, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 114441279, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 20000000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 23440884, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16867997, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 167749997, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 82525542, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31584244, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 22189195, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.33879908320235247, "free_cash_flow": -222747193.0, "free_cash_flow_margin": -2.8137345755505905, "capex_intensity": 3.3904513997050083, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.21307593482977644, "current_ratio": 2.0327039718200215, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2042022, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002042022.json", "sha256": "b51e3bfb261dac6bc5395fefca3a567bd8c1eaa44795a8db83671f23f30a2fbd", "retrieved_at": "2026-10-17T22:53:19.032002+00:00", "raw_path": "data/raw/b51e3bfb261dac6bc5395fefca3a567bd8c1eaa44795a8db83671f23f30a2fbd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "eps": { "value": -0.78, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 79164252, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24682538, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31584244, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45655356, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "eps": { "value": 0.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 47639237, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1369842, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27043750, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18749568, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034341", "source_url": "https://www.sec.gov/Archives/edgar/data/2042022/000121390026034341/0001213900-26-034341-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "QUIK", "source_ticker": "QUIK", "name": "QUICKLOGIC CORP", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 9.36, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "total_assets": { "value": 44804000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010089", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774926010089/0001437749-26-010089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 22337000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010089", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774926010089/0001437749-26-010089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 22467000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010089", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774926010089/0001437749-26-010089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 24223000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010089", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774926010089/0001437749-26-010089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 21285000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010089", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774926010089/0001437749-26-010089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.1380314775663614, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 882508, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000882508.json", "sha256": "27d1018db249f8ca886c45e870128eee3b1c935f716d670f40929499f9ab43c0", "retrieved_at": "2026-10-17T22:53:19.519876+00:00", "raw_path": "data/raw/27d1018db249f8ca886c45e870128eee3b1c935f716d670f40929499f9ab43c0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774926010089/0001437749-26-010089-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010089", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774926010089/0001437749-26-010089-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-12-28", "filed": "2026-03-27", "accession": "0001437749-26-010089", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774926010089/0001437749-26-010089-index.html", "eps": { "value": -0.91, "tag": "EarningsPerShareDiluted", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-27", "accession": "0001437749-26-010089", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774926010089/0001437749-26-010089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 13774000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-27", "accession": "0001437749-26-010089", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774926010089/0001437749-26-010089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14816000, "tag": "NetIncomeLoss", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-27", "accession": "0001437749-26-010089", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774926010089/0001437749-26-010089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16243000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-27", "accession": "0001437749-26-010089", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774926010089/0001437749-26-010089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3262000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-30", "end": "2025-12-28", "filed": "2026-03-27", "accession": "0001437749-26-010089", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774926010089/0001437749-26-010089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-27", "accession": "0001437749-26-010089", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774926010089/0001437749-26-010089-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-12-29", "filed": "2025-03-26", "accession": "0001437749-25-009211", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774925009211/0001437749-25-009211-index.html", "eps": null, "revenue": { "value": 20112000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-03-26", "accession": "0001437749-25-009211", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774925009211/0001437749-25-009211-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3841000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-03-26", "accession": "0001437749-25-009211", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774925009211/0001437749-25-009211-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 27000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-29", "filed": "2025-03-26", "accession": "0001437749-25-009211", "source_url": "https://www.sec.gov/Archives/edgar/data/882508/000143774925009211/0001437749-25-009211-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ESCA", "source_ticker": "ESCA", "name": "ESCALADE INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 18.7, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 240158000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 18727000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13701000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 31014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2512000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 222109000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 48893000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 173216000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 11309000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7143000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 836000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5063000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1651000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 130575000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 30483000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13862000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3098000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07797783126108646, "free_cash_flow": 28502000.0, "free_cash_flow_margin": 0.11868020220021819, "capex_intensity": 0.010459780644409097, "cfo_to_positive_net_income": 2.263630391942194, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 22.400717703349283, "share_based_compensation_to_revenue": 0.00687464086143289, "current_ratio": 4.283535085129416, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 33488, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000033488.json", "sha256": "f0b273ef39613dc4cb996411d1f5e4b9f87aff6ff95ed75199c10c69ca40735d", "retrieved_at": "2026-10-17T22:53:19.909378+00:00", "raw_path": "data/raw/f0b273ef39613dc4cb996411d1f5e4b9f87aff6ff95ed75199c10c69ca40735d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "eps": { "value": 0.99, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 240158000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13701000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13862000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001437749-26-006094", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774926006094/0001437749-26-006094-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006863", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774925006863/0001437749-25-006863-index.html", "eps": { "value": 0.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006863", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774925006863/0001437749-25-006863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 251510000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006863", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774925006863/0001437749-25-006863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12986000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006863", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774925006863/0001437749-25-006863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14041000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006863", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774925006863/0001437749-25-006863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36049000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001437749-25-006863", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774925006863/0001437749-25-006863-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010066", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774924010066/0001437749-24-010066-index.html", "eps": { "value": 0.71, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010066", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774924010066/0001437749-24-010066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 263566000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010066", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774924010066/0001437749-24-010066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9829000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010066", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774924010066/0001437749-24-010066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13904000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010066", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774924010066/0001437749-24-010066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48328000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010066", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774924010066/0001437749-24-010066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004461", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774923004461/0001437749-23-004461-index.html", "eps": { "value": 1.31, "tag": "EarningsPerShareDiluted", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004461", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774923004461/0001437749-23-004461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 313757000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004461", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774923004461/0001437749-23-004461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17989000, "tag": "NetIncomeLoss", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004461", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774923004461/0001437749-23-004461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13689000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004461", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774923004461/0001437749-23-004461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8524000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-12-26", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004461", "source_url": "https://www.sec.gov/Archives/edgar/data/33488/000143774923004461/0001437749-23-004461-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RC", "source_ticker": "RC", "name": "READY CAPITAL CORP", "group": "Financials", "weight_percent": 0.01, "holding_price": 1.12, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "total_assets": { "value": 7769796000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013256", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000162828026013256/0001628280-26-013256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6118168000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013256", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000162828026013256/0001628280-26-013256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1544032000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013256", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000162828026013256/0001628280-26-013256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 207841000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013256", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000162828026013256/0001628280-26-013256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 633994000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013256", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000162828026013256/0001628280-26-013256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 100000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013256", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000162828026013256/0001628280-26-013256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 380000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013256", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000162828026013256/0001628280-26-013256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 244621000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013256", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000162828026013256/0001628280-26-013256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013256", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000162828026013256/0001628280-26-013256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 36250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013256", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000162828026013256/0001628280-26-013256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1527590, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 633994000.0, 100000000.0, 380000000.0, 244621000.0, 0.0 ], "thereafter": 36250000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001527590.json", "sha256": "279cd52f2aa0106545f3edf8460c748dd2d20d913fb4044182e6089eb76ebad8", "retrieved_at": "2026-10-17T22:53:20.270192+00:00", "raw_path": "data/raw/279cd52f2aa0106545f3edf8460c748dd2d20d913fb4044182e6089eb76ebad8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1527590/000162828026013256/0001628280-26-013256-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013256", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000162828026013256/0001628280-26-013256-index.html", "eps": { "value": -1.44, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-013256", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000162828026013256/0001628280-26-013256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009464", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000162828025009464/0001628280-25-009464-index.html", "eps": { "value": -2.63, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001628280-25-009464", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000162828025009464/0001628280-25-009464-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002034", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000155837024002034/0001558370-24-002034-index.html", "eps": { "value": 2.22, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002034", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000155837024002034/0001558370-24-002034-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002422", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000155837023002422/0001558370-23-002422-index.html", "eps": { "value": 1.66, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001558370-23-002422", "source_url": "https://www.sec.gov/Archives/edgar/data/1527590/000155837023002422/0001558370-23-002422-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EVEX", "source_ticker": "EVEX", "name": "EVE HOLDING", "group": "Industrials", "weight_percent": 0.01, "holding_price": 1.67, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "operating_income": { "value": -225387000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -224255000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -160432000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12555000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 434875000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 311117000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 123758000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 103233000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 176412000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3374000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 10140000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 930000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4317000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 410874000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 124769000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 321348000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 226336000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3763000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 36688000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 41199000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 16363000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 84461000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -172987000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -22.22751479289941, "share_based_compensation_to_revenue": null, "current_ratio": 3.2930776074185095, "cash_runway_years": 0.6434688840131645, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1823652, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 3763000.0, 36688000.0, 41199000.0, 16363000.0 ], "thereafter": 84461000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001823652.json", "sha256": "560dd8ea0d3969f1b0a615da25df9a66624eea527cb2f2e2185f24438c665dc8", "retrieved_at": "2026-10-17T22:53:20.302888+00:00", "raw_path": "data/raw/560dd8ea0d3969f1b0a615da25df9a66624eea527cb2f2e2185f24438c665dc8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "eps": { "value": -0.7, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -224255000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 321348000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -160432000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001554855-26-000300", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485526000300/0001554855-26-000300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001554855-25-000157", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485525000157/0001554855-25-000157-index.html", "eps": { "value": -0.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001554855-25-000157", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485525000157/0001554855-25-000157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -138168000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001554855-25-000157", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485525000157/0001554855-25-000157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 288524000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001554855-25-000157", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485525000157/0001554855-25-000157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -135966000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001554855-25-000157", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485525000157/0001554855-25-000157-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001554855-24-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485524000091/0001554855-24-000091-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001554855-24-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485524000091/0001554855-24-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -127658000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001554855-24-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485524000091/0001554855-24-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 275763000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001554855-24-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485524000091/0001554855-24-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -94509000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001554855-24-000091", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485524000091/0001554855-24-000091-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001554855-23-000184", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485523000184/0001554855-23-000184-index.html", "eps": { "value": -0.68, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001554855-23-000184", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485523000184/0001554855-23-000184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -174030358, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001554855-23-000184", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485523000184/0001554855-23-000184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 254131038, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001554855-23-000184", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485523000184/0001554855-23-000184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59457546, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001554855-23-000184", "source_url": "https://www.sec.gov/Archives/edgar/data/1823652/000155485523000184/0001554855-23-000184-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "XPOF", "source_ticker": "XPOF", "name": "XPONENTIAL FITNESS CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 4.63, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 314879000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 19848000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38683000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 28318000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3581000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 345634000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 717587000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -269084000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 500500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5250000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 49189000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12908000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 94646000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 115975000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34804000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 15750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 26250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 26250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 451500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06303373676872703, "free_cash_flow": 24737000.0, "free_cash_flow_margin": 0.07856033587505042, "capex_intensity": 0.011372622499436292, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.4035048486450223, "share_based_compensation_to_revenue": 0.04099352449671143, "current_ratio": 0.8160896744988144, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1802156, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5250000.0, 15750000.0, 26250000.0, 26250000.0, 451500000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001802156.json", "sha256": "dbef5704cfa268515b2bbba9fcf283e088025e95e9ac3764f374219c27b43849", "retrieved_at": "2026-10-17T22:53:20.604660+00:00", "raw_path": "data/raw/dbef5704cfa268515b2bbba9fcf283e088025e95e9ac3764f374219c27b43849.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "eps": { "value": -1.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 314879000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38683000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34804000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28318000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001802156-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000180215626000016/0001802156-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039541", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017025039541/0000950170-25-039541-index.html", "eps": { "value": -2.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039541", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017025039541/0000950170-25-039541-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 320346000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039541", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017025039541/0000950170-25-039541-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -67658000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039541", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017025039541/0000950170-25-039541-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31999000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039541", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017025039541/0000950170-25-039541-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11677000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039541", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017025039541/0000950170-25-039541-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-04", "accession": "0000950170-24-024250", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017024024250/0000950170-24-024250-index.html", "eps": { "value": -0.44, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0000950170-24-024250", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017024024250/0000950170-24-024250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 318660000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0000950170-24-024250", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017024024250/0000950170-24-024250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -903000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0000950170-24-024250", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017024024250/0000950170-24-024250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39705000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0000950170-24-024250", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017024024250/0000950170-24-024250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35422000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-04", "accession": "0000950170-24-024250", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017024024250/0000950170-24-024250-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006082", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017023006082/0000950170-23-006082-index.html", "eps": { "value": -0.87, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006082", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017023006082/0000950170-23-006082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 244954000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006082", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017023006082/0000950170-23-006082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1930000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006082", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017023006082/0000950170-23-006082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25295000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006082", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017023006082/0000950170-23-006082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51670000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0000950170-23-006082", "source_url": "https://www.sec.gov/Archives/edgar/data/1802156/000095017023006082/0000950170-23-006082-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MITT", "source_ticker": "MITT", "name": "TPG MORTGAGE INVESTMENT TRUST INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 5.54, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 48668000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011775", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000162828026011775/0001628280-26-011775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 59570000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011775", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000162828026011775/0001628280-26-011775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8711530000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011775", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000162828026011775/0001628280-26-011775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8150796000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011775", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000162828026011775/0001628280-26-011775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 560734000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011775", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000162828026011775/0001628280-26-011775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 57832000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011775", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000162828026011775/0001628280-26-011775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 712000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011775", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000162828026011775/0001628280-26-011775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30562000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011775", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000162828026011775/0001628280-26-011775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1514281, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001514281.json", "sha256": "7ddd34af205c1482d55666c6137816793f6dbcd005153bcd1c1035a8187e0621", "retrieved_at": "2026-10-17T22:53:21.006094+00:00", "raw_path": "data/raw/7ddd34af205c1482d55666c6137816793f6dbcd005153bcd1c1035a8187e0621.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1514281/000162828026011775/0001628280-26-011775-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011775", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000162828026011775/0001628280-26-011775-index.html", "eps": { "value": 0.9, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011775", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000162828026011775/0001628280-26-011775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 48668000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011775", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000162828026011775/0001628280-26-011775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30562000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011775", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000162828026011775/0001628280-26-011775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59570000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001628280-26-011775", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000162828026011775/0001628280-26-011775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001514281-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000151428125000026/0001514281-25-000026-index.html", "eps": { "value": 1.23, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001514281-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000151428125000026/0001514281-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 55737000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001514281-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000151428125000026/0001514281-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29514000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001514281-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000151428125000026/0001514281-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 55839000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001514281-25-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000151428125000026/0001514281-25-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001514281-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000151428124000033/0001514281-24-000033-index.html", "eps": { "value": 1.68, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001514281-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000151428124000033/0001514281-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 53784000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001514281-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000151428124000033/0001514281-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21097000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001514281-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000151428124000033/0001514281-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28134000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001514281-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000151428124000033/0001514281-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001514281-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000151428123000020/0001514281-23-000020-index.html", "eps": { "value": -3.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001514281-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000151428123000020/0001514281-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -53100000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001514281-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000151428123000020/0001514281-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22890000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001514281-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000151428123000020/0001514281-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22520000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001514281-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1514281/000151428123000020/0001514281-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GSIT", "source_ticker": "GSIT", "name": "GSI TECHNOLOGY INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 4.3, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 25122000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -17477000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13246000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -15923000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 486000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 97953000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 16192000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 81761000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 67212000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 628000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2803000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 79187000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 9196000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31839000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.6956850569222196, "free_cash_flow": -16409000.0, "free_cash_flow_margin": -0.6531725181116154, "capex_intensity": 0.019345593503701936, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.11157551150386116, "current_ratio": 8.611026533275338, "cash_runway_years": 4.221063869873768, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1126741, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001126741.json", "sha256": "05f6cbb6f113ab4b981dd959001c421a9989e7691a5976f46b486a7f76fc57ad", "retrieved_at": "2026-10-17T22:53:21.513789+00:00", "raw_path": "data/raw/05f6cbb6f113ab4b981dd959001c421a9989e7691a5976f46b486a7f76fc57ad.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "eps": { "value": -0.42, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 25122000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13246000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31839000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15923000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-05", "accession": "0001104659-26-070962", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000110465926070962/0001104659-26-070962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-06-18", "accession": "0001558370-25-008723", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837025008723/0001558370-25-008723-index.html", "eps": { "value": -0.42, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-18", "accession": "0001558370-25-008723", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837025008723/0001558370-25-008723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20518000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-18", "accession": "0001558370-25-008723", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837025008723/0001558370-25-008723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10639000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-18", "accession": "0001558370-25-008723", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837025008723/0001558370-25-008723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25498000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-18", "accession": "0001558370-25-008723", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837025008723/0001558370-25-008723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12975000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-18", "accession": "0001558370-25-008723", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837025008723/0001558370-25-008723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001558370-24-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837024009139/0001558370-24-009139-index.html", "eps": { "value": -0.8, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001558370-24-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837024009139/0001558370-24-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 21765000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001558370-24-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837024009139/0001558370-24-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20087000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001558370-24-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837024009139/0001558370-24-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25144000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001558370-24-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837024009139/0001558370-24-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17350000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-13", "accession": "0001558370-24-009139", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837024009139/0001558370-24-009139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-06-28", "accession": "0001558370-23-011516", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837023011516/0001558370-23-011516-index.html", "eps": { "value": -0.65, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-28", "accession": "0001558370-23-011516", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837023011516/0001558370-23-011516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 29691000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-28", "accession": "0001558370-23-011516", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837023011516/0001558370-23-011516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15977000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-28", "accession": "0001558370-23-011516", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837023011516/0001558370-23-011516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24595000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-28", "accession": "0001558370-23-011516", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837023011516/0001558370-23-011516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16845000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-28", "accession": "0001558370-23-011516", "source_url": "https://www.sec.gov/Archives/edgar/data/1126741/000155837023011516/0001558370-23-011516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TAYD", "source_ticker": "TAYD", "name": "TAYLOR DEVICES INC", "group": "Industrials", "weight_percent": 0.01, "holding_price": 54.08, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 41649673, "tag": "Revenues", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 7342956, "tag": "OperatingIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8563674, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 7023069, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2136301, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 77744884, "tag": "Assets", "start": null, "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 72852151, "tag": "StockholdersEquity", "start": null, "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 904823, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1904373, "tag": "DepreciationDepletionAndAmortization", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 62422252, "tag": "AssetsCurrent", "start": null, "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 4892733, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 1924680, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 1317972, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1763028487642628, "free_cash_flow": 4886768.0, "free_cash_flow_margin": 0.11733028492204489, "capex_intensity": 0.05129214339810063, "cfo_to_positive_net_income": 0.8200999944649925, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 12.758156228839791, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 96536, "fiscal_year": "2026", "fiscal_end": "2026-05-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000096536.json", "sha256": "968bc9a48adbd161bfc7f665069a3f52c7d074872c3444fc2280c00f0ff90a1e", "retrieved_at": "2026-10-17T22:53:21.482785+00:00", "raw_path": "data/raw/968bc9a48adbd161bfc7f665069a3f52c7d074872c3444fc2280c00f0ff90a1e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "earnings": { "annual_history": [ { "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "eps": { "value": 2.62, "tag": "EarningsPerShareDiluted", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 41649673, "tag": "Revenues", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8563674, "tag": "NetIncomeLoss", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 7023069, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-01", "end": "2026-05-31", "filed": "2026-08-18", "accession": "0001376474-26-000567", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647426000567/0001376474-26-000567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-05-31", "filed": "2025-08-15", "accession": "0001376474-25-000751", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647425000751/0001376474-25-000751-index.html", "eps": { "value": 2.87, "tag": "EarningsPerShareDiluted", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-08-15", "accession": "0001376474-25-000751", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647425000751/0001376474-25-000751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 46292725, "tag": "Revenues", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-08-15", "accession": "0001376474-25-000751", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647425000751/0001376474-25-000751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9413136, "tag": "NetIncomeLoss", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-08-15", "accession": "0001376474-25-000751", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647425000751/0001376474-25-000751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 7471935, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-06-01", "end": "2025-05-31", "filed": "2025-08-15", "accession": "0001376474-25-000751", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647425000751/0001376474-25-000751-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-05-31", "filed": "2024-08-15", "accession": "0001376474-24-000456", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647424000456/0001376474-24-000456-index.html", "eps": { "value": 2.58, "tag": "EarningsPerShareDiluted", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-08-15", "accession": "0001376474-24-000456", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647424000456/0001376474-24-000456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 44582807, "tag": "Revenues", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-08-15", "accession": "0001376474-24-000456", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647424000456/0001376474-24-000456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8998762, "tag": "NetIncomeLoss", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-08-15", "accession": "0001376474-24-000456", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647424000456/0001376474-24-000456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 13218924, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-06-01", "end": "2024-05-31", "filed": "2024-08-15", "accession": "0001376474-24-000456", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647424000456/0001376474-24-000456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-05-31", "filed": "2023-08-15", "accession": "0001376474-23-000411", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647423000411/0001376474-23-000411-index.html", "eps": { "value": 1.77, "tag": "EarningsPerShareDiluted", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-15", "accession": "0001376474-23-000411", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647423000411/0001376474-23-000411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 40199354, "tag": "Revenues", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-15", "accession": "0001376474-23-000411", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647423000411/0001376474-23-000411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6287358, "tag": "NetIncomeLoss", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-15", "accession": "0001376474-23-000411", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647423000411/0001376474-23-000411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 7706779, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-06-01", "end": "2023-05-31", "filed": "2023-08-15", "accession": "0001376474-23-000411", "source_url": "https://www.sec.gov/Archives/edgar/data/96536/000137647423000411/0001376474-23-000411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SITC", "source_ticker": "SITC", "name": "SITE CENTERS", "group": "Real Estate", "weight_percent": 0.01, "holding_price": 3.01, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 18303000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 177861000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 19613000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 418737000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 83972000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 334765000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 119034000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 44809000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1392000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52446000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.1102715041521188, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07605310604818882, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 894315, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000894315.json", "sha256": "71b6690748dbb726acab47297bfd6c7cc8df7d79e2c46cbe7eb90b58691f9938", "retrieved_at": "2026-10-17T22:53:22.152865+00:00", "raw_path": "data/raw/71b6690748dbb726acab47297bfd6c7cc8df7d79e2c46cbe7eb90b58691f9938.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "eps": { "value": 3.36, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18303000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 177861000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52446000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19613000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076905", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000119312526076905/0001193125-26-076905-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029989", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017025029989/0000950170-25-029989-index.html", "eps": { "value": 9.77, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029989", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017025029989/0000950170-25-029989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6140000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029989", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017025029989/0000950170-25-029989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 531824000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029989", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017025029989/0000950170-25-029989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52584000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029989", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017025029989/0000950170-25-029989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 112044000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029989", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017025029989/0000950170-25-029989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019352", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017024019352/0000950170-24-019352-index.html", "eps": { "value": 1.21, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019352", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017024019352/0000950170-24-019352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6272000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019352", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017024019352/0000950170-24-019352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 265703000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019352", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017024019352/0000950170-24-019352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 209621000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019352", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017024019352/0000950170-24-019352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 238533000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0000950170-24-019352", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017024019352/0000950170-24-019352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003924", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017023003924/0000950170-23-003924-index.html", "eps": { "value": 0.73, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003924", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017023003924/0000950170-23-003924-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10556000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003924", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017023003924/0000950170-23-003924-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 168719000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003924", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017023003924/0000950170-23-003924-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 213883000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003924", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017023003924/0000950170-23-003924-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 257262000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0000950170-23-003924", "source_url": "https://www.sec.gov/Archives/edgar/data/894315/000095017023003924/0000950170-23-003924-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NCMI", "source_ticker": "NCMI", "name": "NATIONAL CINEMEDIA INC", "group": "Communication", "weight_percent": 0.01, "holding_price": 2.25, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 243200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-27", "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -13900000, "tag": "OperatingIncomeLoss", "start": "2024-12-27", "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10600000, "tag": "NetIncomeLoss", "start": "2024-12-27", "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 8400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-27", "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5600000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-27", "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 490600000, "tag": "Assets", "start": null, "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 115200000, "tag": "Liabilities", "start": null, "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 375400000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 34600000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 12000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9300000, "tag": "ShareBasedCompensation", "start": "2024-12-27", "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 138100000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 62100000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94182400, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-27", "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 22000000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-12-27", "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.057154605263157895, "free_cash_flow": 2800000.0, "free_cash_flow_margin": 0.011513157894736841, "capex_intensity": 0.023026315789473683, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.038240131578947366, "current_ratio": 2.2238325281803544, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1377630, "fiscal_year": "2026", "fiscal_end": "2026-01-01", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001377630.json", "sha256": "fb1d4085417bb81c7306b3c9e81ca66ca3cf843a00bf75c4f336fbff2b997c73", "retrieved_at": "2026-10-17T22:53:22.279334+00:00", "raw_path": "data/raw/fb1d4085417bb81c7306b3c9e81ca66ca3cf843a00bf75c4f336fbff2b997c73.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "earnings": { "annual_history": [ { "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "eps": { "value": -0.11, "tag": "EarningsPerShareDiluted", "start": "2024-12-27", "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 243200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-27", "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10600000, "tag": "NetIncomeLoss", "start": "2024-12-27", "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94182400, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-27", "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-27", "end": "2026-01-01", "filed": "2026-02-26", "accession": "0001193125-26-076788", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000119312526076788/0001193125-26-076788-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-26", "filed": "2025-03-06", "accession": "0000950170-25-034706", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000095017025034706/0000950170-25-034706-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2023-12-29", "end": "2024-12-26", "filed": "2025-03-06", "accession": "0000950170-25-034706", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000095017025034706/0000950170-25-034706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 240800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-29", "end": "2024-12-26", "filed": "2025-03-06", "accession": "0000950170-25-034706", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000095017025034706/0000950170-25-034706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22300000, "tag": "NetIncomeLoss", "start": "2023-12-29", "end": "2024-12-26", "filed": "2025-03-06", "accession": "0000950170-25-034706", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000095017025034706/0000950170-25-034706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95865998, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-29", "end": "2024-12-26", "filed": "2025-03-06", "accession": "0000950170-25-034706", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000095017025034706/0000950170-25-034706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 60300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-29", "end": "2024-12-26", "filed": "2025-03-06", "accession": "0000950170-25-034706", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000095017025034706/0000950170-25-034706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-28", "filed": "2024-03-18", "accession": "0001377630-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000137763024000042/0001377630-24-000042-index.html", "eps": { "value": 14.34, "tag": "EarningsPerShareDiluted", "start": "2022-12-30", "end": "2023-12-28", "filed": "2024-03-18", "accession": "0001377630-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000137763024000042/0001377630-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 165200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-30", "end": "2023-12-28", "filed": "2024-03-18", "accession": "0001377630-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000137763024000042/0001377630-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 705200000, "tag": "NetIncomeLoss", "start": "2022-12-30", "end": "2023-12-28", "filed": "2024-03-18", "accession": "0001377630-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000137763024000042/0001377630-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48574583, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-30", "end": "2023-12-28", "filed": "2024-03-18", "accession": "0001377630-24-000042", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000137763024000042/0001377630-24-000042-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-29", "filed": "2023-04-13", "accession": "0001377630-23-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000137763023000061/0001377630-23-000061-index.html", "eps": { "value": -0.35, "tag": "EarningsPerShareDiluted", "start": "2021-12-31", "end": "2022-12-29", "filed": "2023-04-13", "accession": "0001377630-23-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000137763023000061/0001377630-23-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 249200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-12-31", "end": "2022-12-29", "filed": "2023-04-13", "accession": "0001377630-23-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000137763023000061/0001377630-23-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28700000, "tag": "NetIncomeLoss", "start": "2021-12-31", "end": "2022-12-29", "filed": "2023-04-13", "accession": "0001377630-23-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000137763023000061/0001377630-23-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81968007, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-12-31", "end": "2022-12-29", "filed": "2023-04-13", "accession": "0001377630-23-000061", "source_url": "https://www.sec.gov/Archives/edgar/data/1377630/000137763023000061/0001377630-23-000061-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ADCT", "source_ticker": "ADCT", "name": "ADC THERAPEUTICS LTD", "group": "Health Care", "weight_percent": 0.01, "holding_price": 1.49, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 81357000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -121499000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -142623000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -141174000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 264000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 323150000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 508984000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -185834000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 261338000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6905000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 306335000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 70163000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127067540, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 86282000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.4934056073847364, "free_cash_flow": -141438000.0, "free_cash_flow_margin": -1.7384859323721376, "capex_intensity": 0.0032449574099339944, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.08487284437725089, "current_ratio": 4.366047631942762, "cash_runway_years": 1.8511765622565062, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1771910, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001771910.json", "sha256": "be21fbcb263f7107bfa82b6dbe3dc5cfd8b04ce8fdd22a4e11c940599a394319", "retrieved_at": "2026-10-17T22:53:22.544315+00:00", "raw_path": "data/raw/be21fbcb263f7107bfa82b6dbe3dc5cfd8b04ce8fdd22a4e11c940599a394319.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "eps": { "value": -1.12, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 81357000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -142623000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 127067540, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -141174000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016491", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828026016491/0001628280-26-016491-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001628280-25-015131", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828025015131/0001628280-25-015131-index.html", "eps": { "value": -1.62, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001628280-25-015131", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828025015131/0001628280-25-015131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 70837000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001628280-25-015131", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828025015131/0001628280-25-015131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -157846000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001628280-25-015131", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828025015131/0001628280-25-015131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97159966, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001628280-25-015131", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828025015131/0001628280-25-015131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -123835000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001628280-25-015131", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828025015131/0001628280-25-015131-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010843", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828024010843/0001628280-24-010843-index.html", "eps": { "value": -2.94, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010843", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828024010843/0001628280-24-010843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 69060000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010843", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828024010843/0001628280-24-010843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -240053000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010843", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828024010843/0001628280-24-010843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81712166, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010843", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828024010843/0001628280-24-010843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -118686000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010843", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828024010843/0001628280-24-010843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010843", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828024010843/0001628280-24-010843-index.html", "eps": { "value": -2.01, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010843", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828024010843/0001628280-24-010843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 74908000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010843", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828024010843/0001628280-24-010843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -157128000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010843", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828024010843/0001628280-24-010843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78152964, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010843", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828024010843/0001628280-24-010843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -138311000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010843", "source_url": "https://www.sec.gov/Archives/edgar/data/1771910/000162828024010843/0001628280-24-010843-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GPRO", "source_ticker": "GPRO", "name": "GOPRO INC CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 1.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 651542000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -83341000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -93487000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -20669000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3362000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 427983000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 351433000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 76550000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 49674000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 19598000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 7065000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19542000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 252569000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 277171000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 158579000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2706000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 9550000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 11939000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 44933000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.12791347296106775, "free_cash_flow": -24031000.0, "free_cash_flow_margin": -0.036883270763818754, "capex_intensity": 0.00516006642703003, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02999346166478907, "current_ratio": 0.911238910275606, "cash_runway_years": 2.403309303788282, "near_term_maturity_to_cash": 0.19225349277287918 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1500435, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 9550000.0, 11939000.0, 44933000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001500435.json", "sha256": "46f255612c8fd8c8f3a9cc7cc37c90e61cda6133b6090fed2be95ed7ba80eb5f", "retrieved_at": "2026-10-17T22:53:22.750489+00:00", "raw_path": "data/raw/46f255612c8fd8c8f3a9cc7cc37c90e61cda6133b6090fed2be95ed7ba80eb5f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "eps": { "value": -0.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 651542000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -93487000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 158579000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -20669000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001500435-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043526000006/0001500435-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013046", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000162828025013046/0001628280-25-013046-index.html", "eps": { "value": -2.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013046", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000162828025013046/0001628280-25-013046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 801473000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013046", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000162828025013046/0001628280-25-013046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -432311000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013046", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000162828025013046/0001628280-25-013046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 153113000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013046", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000162828025013046/0001628280-25-013046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -125141000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013046", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000162828025013046/0001628280-25-013046-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001500435-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043524000021/0001500435-24-000021-index.html", "eps": { "value": -0.35, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001500435-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043524000021/0001500435-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1005459000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001500435-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043524000021/0001500435-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53183000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001500435-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043524000021/0001500435-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 153348000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001500435-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043524000021/0001500435-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32863000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001500435-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043524000021/0001500435-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001500435-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043523000021/0001500435-23-000021-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001500435-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043523000021/0001500435-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1093541000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001500435-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043523000021/0001500435-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28847000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001500435-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043523000021/0001500435-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 178279000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001500435-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043523000021/0001500435-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5747000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001500435-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1500435/000150043523000021/0001500435-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WHK", "source_ticker": "WHK", "name": "WHITEHAWK MINERALS CORP CLASS A", "group": "Energy", "weight_percent": 0.01, "holding_price": 25.04, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "INGN", "source_ticker": "INGN", "name": "INOGEN", "group": "Health Care", "weight_percent": 0.01, "holding_price": 6.29, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 295304000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -30207000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22747000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -11216000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2523000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 298625000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 106394000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 192231000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 103729000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 20659000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8014000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 198299000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 63535000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26601652, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 27210000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.10229119822284832, "free_cash_flow": -13739000.0, "free_cash_flow_margin": -0.04652493701406009, "capex_intensity": 0.008543737978489964, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02713813561617858, "current_ratio": 3.121098607066971, "cash_runway_years": 9.248305991440798, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1294133, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001294133.json", "sha256": "57d623a27c745f50e6ba92669a82245e80f90aa3643a67978611e0dd35fb3c72", "retrieved_at": "2026-10-17T22:53:23.649886+00:00", "raw_path": "data/raw/57d623a27c745f50e6ba92669a82245e80f90aa3643a67978611e0dd35fb3c72.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "eps": { "value": -0.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 295304000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22747000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26601652, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -11216000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001193125-26-082630", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000119312526082630/0001193125-26-082630-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029993", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017025029993/0000950170-25-029993-index.html", "eps": { "value": -1.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029993", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017025029993/0000950170-25-029993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 278756000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029993", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017025029993/0000950170-25-029993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35888000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029993", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017025029993/0000950170-25-029993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23654395, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029993", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017025029993/0000950170-25-029993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5914000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0000950170-25-029993", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017025029993/0000950170-25-029993-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023820", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017024023820/0000950170-24-023820-index.html", "eps": { "value": -4.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023820", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017024023820/0000950170-24-023820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 251607000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023820", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017024023820/0000950170-24-023820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -102449000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023820", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017024023820/0000950170-24-023820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23176098, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023820", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017024023820/0000950170-24-023820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3234000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023820", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017024023820/0000950170-24-023820-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004370", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017023004370/0000950170-23-004370-index.html", "eps": { "value": -3.67, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004370", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017023004370/0000950170-23-004370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 320549000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004370", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017023004370/0000950170-23-004370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83772000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004370", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017023004370/0000950170-23-004370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22852571, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004370", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017023004370/0000950170-23-004370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37532000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0000950170-23-004370", "source_url": "https://www.sec.gov/Archives/edgar/data/1294133/000095017023004370/0000950170-23-004370-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FF", "source_ticker": "FF", "name": "FUTUREFUEL CORP", "group": "Energy", "weight_percent": 0.01, "holding_price": 5.65, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 95742000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -52990000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -49397000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -28735000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 17247000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 192242000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 37534000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 154708000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 51316000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1008000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 100523000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 17736000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43861438, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.55346660817614, "free_cash_flow": -45982000.0, "free_cash_flow_margin": -0.4802698920014205, "capex_intensity": 0.18014037726389673, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010528294792254183, "current_ratio": 5.667737934145241, "cash_runway_years": 1.7858360883939446, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1337298, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001337298.json", "sha256": "7a4cc846d39d772c15c5a5a76b09ea27b0ab385f721f09e9a503ff6ac4c13b23", "retrieved_at": "2026-10-17T22:53:23.993976+00:00", "raw_path": "data/raw/7a4cc846d39d772c15c5a5a76b09ea27b0ab385f721f09e9a503ff6ac4c13b23.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "eps": { "value": -1.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 95742000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -49397000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43861438, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28735000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008411", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774926008411/0001437749-26-008411-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010192", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774925010192/0001437749-25-010192-index.html", "eps": { "value": 0.35, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010192", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774925010192/0001437749-25-010192-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 243339000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010192", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774925010192/0001437749-25-010192-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15503000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010192", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774925010192/0001437749-25-010192-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43765757, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010192", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774925010192/0001437749-25-010192-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24802000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010192", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774925010192/0001437749-25-010192-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007873", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774924007873/0001437749-24-007873-index.html", "eps": { "value": 0.85, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007873", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774924007873/0001437749-24-007873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 368250000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007873", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774924007873/0001437749-24-007873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37382000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007873", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774924007873/0001437749-24-007873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43764683, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007873", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774924007873/0001437749-24-007873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23985000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007873", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774924007873/0001437749-24-007873-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001437749-23-006484", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774923006484/0001437749-23-006484-index.html", "eps": { "value": 0.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001437749-23-006484", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774923006484/0001437749-23-006484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 396014000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001437749-23-006484", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774923006484/0001437749-23-006484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15211000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001437749-23-006484", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774923006484/0001437749-23-006484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43763489, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001437749-23-006484", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774923006484/0001437749-23-006484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52451000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001437749-23-006484", "source_url": "https://www.sec.gov/Archives/edgar/data/1337298/000143774923006484/0001437749-23-006484-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EU", "source_ticker": "EU", "name": "ENCORE ENERGY", "group": "Energy", "weight_percent": 0.01, "holding_price": 0.82, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 43155000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -65766000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -56856000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -24992000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 19997000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 430422000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 172042000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 229245000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 52403000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5381000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4203000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 109814000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 13680000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 186861112, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.5239485575251999, "free_cash_flow": -44989000.0, "free_cash_flow_margin": -1.0424979724249797, "capex_intensity": 0.46337620206233343, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09739311783107403, "current_ratio": 8.02733918128655, "cash_runway_years": 2.096790973111396, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1500881, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001500881.json", "sha256": "e831165a290becab1d89707586164b78dccba545087939507ef4e644f53fcc79", "retrieved_at": "2026-10-17T22:53:23.894143+00:00", "raw_path": "data/raw/e831165a290becab1d89707586164b78dccba545087939507ef4e644f53fcc79.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 43155000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -56856000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 186861112, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24992000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022507", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000162828026022507/0001628280-26-022507-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001500881-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000150088125000002/0001500881-25-000002-index.html", "eps": { "value": -0.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001500881-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000150088125000002/0001500881-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 58334000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001500881-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000150088125000002/0001500881-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61392000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001500881-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000150088125000002/0001500881-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 181982829, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001500881-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000150088125000002/0001500881-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45204000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001500881-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000150088125000002/0001500881-25-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2025-03-03", "accession": "0001500881-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000150088125000002/0001500881-25-000002-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-06-30", "filed": "2025-03-03", "accession": "0001500881-25-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1500881/000150088125000002/0001500881-25-000002-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OSS", "source_ticker": "OSS", "name": "ONE STOP SYSTEMS INC", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 6.55, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 32215500, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -3379112, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5087694, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 114596, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 52821543, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6815478, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 31174880, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 2523, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 771552, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1820705, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 50818017, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 5565616, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23205705, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 12500000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.10489087551023575, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.003557169685399885, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -1339.3230281411018, "share_based_compensation_to_revenue": 0.056516428427309834, "current_ratio": 9.130708442695292, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1394056, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001394056.json", "sha256": "57783380ad3fec572aaf61db903ddadd1eb318be80b44a8f43718e4211cd88cf", "retrieved_at": "2026-10-17T22:53:24.739349+00:00", "raw_path": "data/raw/57783380ad3fec572aaf61db903ddadd1eb318be80b44a8f43718e4211cd88cf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "eps": { "value": 0.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 32215500, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5087694, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23205705, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114051", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000119312526114051/0001193125-26-114051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-19", "accession": "0000950170-25-041974", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017025041974/0000950170-25-041974-index.html", "eps": { "value": -0.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0000950170-25-041974", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017025041974/0000950170-25-041974-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 54694358, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0000950170-25-041974", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017025041974/0000950170-25-041974-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13634333, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0000950170-25-041974", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017025041974/0000950170-25-041974-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20953397, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0000950170-25-041974", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017025041974/0000950170-25-041974-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -108098, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0000950170-25-041974", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017025041974/0000950170-25-041974-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034668", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017024034668/0000950170-24-034668-index.html", "eps": { "value": -0.32, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034668", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017024034668/0000950170-24-034668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 60896797, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034668", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017024034668/0000950170-24-034668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6716176, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034668", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017024034668/0000950170-24-034668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20854777, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034668", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017024034668/0000950170-24-034668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -439679, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034668", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017024034668/0000950170-24-034668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009473", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017023009473/0000950170-23-009473-index.html", "eps": { "value": -0.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009473", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017023009473/0000950170-23-009473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 72421345, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009473", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017023009473/0000950170-23-009473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2229055, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009473", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017023009473/0000950170-23-009473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19730698, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009473", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017023009473/0000950170-23-009473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7806025, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009473", "source_url": "https://www.sec.gov/Archives/edgar/data/1394056/000095017023009473/0000950170-23-009473-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UIS", "source_ticker": "UIS", "name": "UNISYS", "group": "Information Technology", "weight_percent": 0.01, "holding_price": 2.25, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1950100000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 78500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -339800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -140000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 30000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1846200000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -282600000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 413900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 23500000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1004000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 655900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70994000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 5400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4300000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 700000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.040254345930977896, "free_cash_flow": -170000000.0, "free_cash_flow_margin": -0.08717501666581201, "capex_intensity": 0.015383826470437413, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007743192656786832, "current_ratio": 1.5307211465162371, "cash_runway_years": 2.9564285714285714, "near_term_maturity_to_cash": 0.013046629620681325 }, "observation_status": "sec-xbrl-unreviewed", "cik": 746838, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5400000.0, 4300000.0, 2400000.0, 1200000.0, 0.0 ], "thereafter": 700000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000746838.json", "sha256": "9a2ac2c26d68672cadcae1100508ba959f0cdd8628711d29fa4bae29b59c3dde", "retrieved_at": "2026-10-17T22:53:24.830922+00:00", "raw_path": "data/raw/9a2ac2c26d68672cadcae1100508ba959f0cdd8628711d29fa4bae29b59c3dde.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "eps": { "value": -4.79, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1950100000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -339800000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70994000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -140000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0000746838-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683826000006/0000746838-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000746838-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683825000008/0000746838-25-000008-index.html", "eps": { "value": -2.79, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000746838-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683825000008/0000746838-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2008400000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000746838-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683825000008/0000746838-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -193400000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000746838-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683825000008/0000746838-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69199000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000746838-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683825000008/0000746838-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 135100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0000746838-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683825000008/0000746838-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000746838-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683824000005/0000746838-24-000005-index.html", "eps": { "value": -6.31, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000746838-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683824000005/0000746838-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1725100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000746838-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683824000005/0000746838-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -430700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000746838-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683824000005/0000746838-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68254000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000746838-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683824000005/0000746838-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 74200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0000746838-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683824000005/0000746838-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000746838-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683823000009/0000746838-23-000009-index.html", "eps": { "value": -1.57, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000746838-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683823000009/0000746838-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1699900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000746838-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683823000009/0000746838-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -106000000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000746838-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683823000009/0000746838-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67665000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000746838-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683823000009/0000746838-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000746838-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/746838/000074683823000009/0000746838-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EVGO", "source_ticker": "EVGO", "name": "EVGO INC CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 1.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 384086000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -110663000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41574000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -7728000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 116707000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 964830000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 578886000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -116904000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 151000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 204316000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2146000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27110000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 296480000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 135322000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133474000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 2146000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3292000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3292000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3292000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 59382000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 135058000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.28812036887572057, "free_cash_flow": -124435000.0, "free_cash_flow_margin": -0.323976921835214, "capex_intensity": 0.30385642798748197, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.07058315064855267, "current_ratio": 2.1909223925156294, "cash_runway_years": 19.53933747412008, "near_term_maturity_to_cash": 0.014211920529801324 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1821159, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2146000.0, 3292000.0, 3292000.0, 3292000.0, 59382000.0 ], "thereafter": 135058000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001821159.json", "sha256": "00af732862427ae24b64f8d7722f27a2ba551ed4a0a5f70c14358c3801689317", "retrieved_at": "2026-10-17T22:53:25.081065+00:00", "raw_path": "data/raw/00af732862427ae24b64f8d7722f27a2ba551ed4a0a5f70c14358c3801689317.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 384086000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41574000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 133474000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7728000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-024827", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000110465926024827/0001104659-26-024827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002400", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837025002400/0001558370-25-002400-index.html", "eps": { "value": -0.41, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002400", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837025002400/0001558370-25-002400-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 256825000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002400", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837025002400/0001558370-25-002400-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44334000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002400", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837025002400/0001558370-25-002400-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 106702000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002400", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837025002400/0001558370-25-002400-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7256000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002400", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837025002400/0001558370-25-002400-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002608", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837024002608/0001558370-24-002608-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002608", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837024002608/0001558370-24-002608-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 160953000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002608", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837024002608/0001558370-24-002608-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42427000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002608", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837024002608/0001558370-24-002608-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -37055000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002608", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837024002608/0001558370-24-002608-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005121", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837023005121/0001558370-23-005121-index.html", "eps": { "value": -0.4, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005121", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837023005121/0001558370-23-005121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 54588000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005121", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837023005121/0001558370-23-005121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27575000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005121", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837023005121/0001558370-23-005121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68526000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005121", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837023005121/0001558370-23-005121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -58794000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001558370-23-005121", "source_url": "https://www.sec.gov/Archives/edgar/data/1821159/000155837023005121/0001558370-23-005121-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PDYN", "source_ticker": "PDYN", "name": "PALLADYNE AI CORP", "group": "Industrials", "weight_percent": 0.01, "holding_price": 4.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 5246000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -32404000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10039000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -27637000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 713000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 95712000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 21037000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 74675000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18219000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4447000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 52557000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 5666000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42125932, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 36371000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -6.1768966831871905, "free_cash_flow": -28350000.0, "free_cash_flow_margin": -5.404117422798323, "capex_intensity": 0.1359130766298132, "cfo_to_positive_net_income": -2.7529634425739617, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.8476934807472359, "current_ratio": 9.27585598305683, "cash_runway_years": 0.659224952057025, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1826681, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001826681.json", "sha256": "b9b7c90605cc64d0408bdc5e3102d1fc1f044c78719c7d273de0b1085e7aba23", "retrieved_at": "2026-10-17T22:53:25.250812+00:00", "raw_path": "data/raw/b9b7c90605cc64d0408bdc5e3102d1fc1f044c78719c7d273de0b1085e7aba23.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5246000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10039000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42125932, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27637000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092443", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000119312526092443/0001193125-26-092443-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024148", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017025024148/0000950170-25-024148-index.html", "eps": { "value": -2.71, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024148", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017025024148/0000950170-25-024148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7786000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024148", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017025024148/0000950170-25-024148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -72617000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024148", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017025024148/0000950170-25-024148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26774895, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024148", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017025024148/0000950170-25-024148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22627000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0000950170-25-024148", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017025024148/0000950170-25-024148-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022168", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017024022168/0000950170-24-022168-index.html", "eps": { "value": -4.51, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022168", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017024022168/0000950170-24-022168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6146000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022168", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017024022168/0000950170-24-022168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -115593000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022168", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017024022168/0000950170-24-022168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25639270, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022168", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017024022168/0000950170-24-022168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -76620000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0000950170-24-022168", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017024022168/0000950170-24-022168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008496", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017023008496/0000950170-23-008496-index.html", "eps": { "value": -1.07, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008496", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017023008496/0000950170-23-008496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 14569000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008496", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017023008496/0000950170-23-008496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -157130000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008496", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017023008496/0000950170-23-008496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 146839273, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008496", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017023008496/0000950170-23-008496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -65391000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008496", "source_url": "https://www.sec.gov/Archives/edgar/data/1826681/000095017023008496/0000950170-23-008496-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MNSB", "source_ticker": "MNSB", "name": "MAINSTREET BANCSHARES", "group": "Financials", "weight_percent": 0.01, "holding_price": 24.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2184000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008073", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15613000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008073", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 14811000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008073", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4174000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008073", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2212669000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008073", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1994078000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008073", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 218591000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008073", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1100000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008073", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2586000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008073", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 4336000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008073", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1693577, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001693577.json", "sha256": "fd943c12bd8045a05b531c72a54a308a516baa919df6dbd2707270af37069955", "retrieved_at": "2026-10-17T22:53:25.833668+00:00", "raw_path": "data/raw/fd943c12bd8045a05b531c72a54a308a516baa919df6dbd2707270af37069955.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008073", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "eps": { "value": 1.76, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008073", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2184000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008073", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15613000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008073", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 14811000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001437749-26-008073", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774926008073/0001437749-26-008073-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007641", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774925007641/0001437749-25-007641-index.html", "eps": { "value": -1.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007641", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774925007641/0001437749-25-007641-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1996000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007641", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774925007641/0001437749-25-007641-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9980000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007641", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774925007641/0001437749-25-007641-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 14740000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007641", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774925007641/0001437749-25-007641-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001437749-24-008676", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774924008676/0001437749-24-008676-index.html", "eps": { "value": 3.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001437749-24-008676", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774924008676/0001437749-24-008676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2149000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001437749-24-008676", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774924008676/0001437749-24-008676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26585000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001437749-24-008676", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774924008676/0001437749-24-008676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 31633000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-20", "accession": "0001437749-24-008676", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774924008676/0001437749-24-008676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001437749-23-007608", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774923007608/0001437749-23-007608-index.html", "eps": { "value": 3.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001437749-23-007608", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774923007608/0001437749-23-007608-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2420000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001437749-23-007608", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774923007608/0001437749-23-007608-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26674000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001437749-23-007608", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774923007608/0001437749-23-007608-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 33544000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001437749-23-007608", "source_url": "https://www.sec.gov/Archives/edgar/data/1693577/000143774923007608/0001437749-23-007608-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BVFL", "source_ticker": "BVFL", "name": "BV FINANCIAL INC", "group": "Financials", "weight_percent": 0.01, "holding_price": 21.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 13495000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128285", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 19024000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128285", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 237000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128285", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 912213000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128285", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 728409000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128285", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 183804000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128285", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 55705000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128285", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4160000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128285", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9458000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128285", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 30023000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128285", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1302387, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001302387.json", "sha256": "8be5830991e24a8161c361d0e262be8cd1f0caa1e957e0c792c65a12476437d1", "retrieved_at": "2026-10-17T22:53:25.989973+00:00", "raw_path": "data/raw/8be5830991e24a8161c361d0e262be8cd1f0caa1e957e0c792c65a12476437d1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128285", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "eps": { "value": 1.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128285", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 13495000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128285", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9458000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128285", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19024000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-128285", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000119312526128285/0001193125-26-128285-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045947", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000095017025045947/0000950170-25-045947-index.html", "eps": { "value": 1.09, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045947", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000095017025045947/0000950170-25-045947-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 11723000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045947", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000095017025045947/0000950170-25-045947-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10710000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045947", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000095017025045947/0000950170-25-045947-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16063000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0000950170-25-045947", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000095017025045947/0000950170-25-045947-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035306", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000095017024035306/0000950170-24-035306-index.html", "eps": { "value": 1.47, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035306", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000095017024035306/0000950170-24-035306-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 13707000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035306", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000095017024035306/0000950170-24-035306-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9341000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035306", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000095017024035306/0000950170-24-035306-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15194000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035306", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000095017024035306/0000950170-24-035306-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035306", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000095017024035306/0000950170-24-035306-index.html", "eps": { "value": 1.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035306", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000095017024035306/0000950170-24-035306-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 10524000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035306", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000095017024035306/0000950170-24-035306-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7972000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035306", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000095017024035306/0000950170-24-035306-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9714000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035306", "source_url": "https://www.sec.gov/Archives/edgar/data/1302387/000095017024035306/0000950170-24-035306-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NXH", "source_ticker": "NXH", "name": "NEIGHBORHOOD INTELLIGENCE", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 1.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1044616000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -61213000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -56701000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7407000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 425478000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 207534000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 217583000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 175295000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 16278000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10853000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 240115000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 192146000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60130000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 137312000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.058598566363142056, "free_cash_flow": -64108000.0, "free_cash_flow_margin": -0.0613699196642594, "capex_intensity": 0.0070906438346722625, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010389463688092083, "current_ratio": 1.2496487046308535, "cash_runway_years": 3.091568049946209, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1130713, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001130713.json", "sha256": "b0eef461d321d3660641c788012dadae21f288e59d477e2c40d7051cb4c25bbb", "retrieved_at": "2026-10-17T22:53:26.388209+00:00", "raw_path": "data/raw/b0eef461d321d3660641c788012dadae21f288e59d477e2c40d7051cb4c25bbb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "eps": { "value": -1.41, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1044616000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 60130000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -56701000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001130713-26-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071326000018/0001130713-26-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001130713-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071325000024/0001130713-25-000024-index.html", "eps": { "value": -5.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001130713-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071325000024/0001130713-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1394964000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001130713-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071325000024/0001130713-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -258795000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001130713-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071325000024/0001130713-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46542000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001130713-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071325000024/0001130713-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -174304000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001130713-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071325000024/0001130713-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001130713-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071324000013/0001130713-24-000013-index.html", "eps": { "value": -6.81, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001130713-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071324000013/0001130713-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1561122000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001130713-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071324000013/0001130713-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -307842000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001130713-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071324000013/0001130713-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45214000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001130713-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071324000013/0001130713-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18586000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001130713-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071324000013/0001130713-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001130713-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071323000014/0001130713-23-000014-index.html", "eps": { "value": -0.83, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001130713-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071323000014/0001130713-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1929334000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001130713-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071323000014/0001130713-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35236000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001130713-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071323000014/0001130713-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44323000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001130713-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071323000014/0001130713-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12535000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001130713-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1130713/000113071323000014/0001130713-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MPAA", "source_ticker": "MPAA", "name": "MOTORCAR PARTS OF AMERICA INC", "group": "Consumer Discretionary", "weight_percent": 0.01, "holding_price": 10.35, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 789806000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 65835000, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12394000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 19158000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3696000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1019437000, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 753427000, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 266010000, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 14650000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5635000, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 583982000, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 399596000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19979070, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 11351000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08335591271780665, "free_cash_flow": 15462000.0, "free_cash_flow_margin": 0.01957695940522103, "capex_intensity": 0.004679630187666338, "cfo_to_positive_net_income": 1.5457479425528482, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007134663448998868, "current_ratio": 1.4614310453558095, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 918251, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000918251.json", "sha256": "16b2893f72730c0f7955f69dc71a25ba020fecad108c7433715148fc52312861", "retrieved_at": "2026-10-17T22:53:26.666021+00:00", "raw_path": "data/raw/16b2893f72730c0f7955f69dc71a25ba020fecad108c7433715148fc52312861.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "eps": { "value": 0.62, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 789806000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12394000, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19979070, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19158000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-08", "accession": "0001140361-26-024463", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036126024463/0001140361-26-024463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-06-09", "accession": "0001140361-25-021940", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036125021940/0001140361-25-021940-index.html", "eps": { "value": -0.99, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-09", "accession": "0001140361-25-021940", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036125021940/0001140361-25-021940-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 757354000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-09", "accession": "0001140361-25-021940", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036125021940/0001140361-25-021940-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19470000, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-09", "accession": "0001140361-25-021940", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036125021940/0001140361-25-021940-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19685322, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-09", "accession": "0001140361-25-021940", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036125021940/0001140361-25-021940-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45477000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-09", "accession": "0001140361-25-021940", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036125021940/0001140361-25-021940-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-06-11", "accession": "0001140361-24-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036124029700/0001140361-24-029700-index.html", "eps": { "value": -2.51, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-11", "accession": "0001140361-24-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036124029700/0001140361-24-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 717684000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-11", "accession": "0001140361-24-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036124029700/0001140361-24-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -49244000, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-11", "accession": "0001140361-24-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036124029700/0001140361-24-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19601204, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-11", "accession": "0001140361-24-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036124029700/0001140361-24-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 39172000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-06-11", "accession": "0001140361-24-029700", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036124029700/0001140361-24-029700-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001140361-23-029664", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036123029664/0001140361-23-029664-index.html", "eps": { "value": -0.22, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001140361-23-029664", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036123029664/0001140361-23-029664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 683074000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001140361-23-029664", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036123029664/0001140361-23-029664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4207000, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001140361-23-029664", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036123029664/0001140361-23-029664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19340246, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001140361-23-029664", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036123029664/0001140361-23-029664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -21754000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2023-06-14", "accession": "0001140361-23-029664", "source_url": "https://www.sec.gov/Archives/edgar/data/918251/000114036123029664/0001140361-23-029664-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PROK", "source_ticker": "PROK", "name": "PROKIDNEY CORP CLASS A", "group": "Health Care", "weight_percent": 0.01, "holding_price": 1.46, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 893000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -165007000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -68986000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -120117000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 15196000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 335574000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 34781000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -1011197000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 108537000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 4000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6575000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25336000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 280679000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 30742000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 24247000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -184.77827547592386, "free_cash_flow": -135313000.0, "free_cash_flow_margin": -151.52631578947367, "capex_intensity": 17.01679731243001, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -41251.75, "share_based_compensation_to_revenue": 28.37178051511758, "current_ratio": 9.130147680697418, "cash_runway_years": 0.9035939958540423, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1850270, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001850270.json", "sha256": "099fabcbbb426dc8bb3ba0848d7a786e0bf66c770a1a53fa776969e70b42d410", "retrieved_at": "2026-10-17T22:53:26.748943+00:00", "raw_path": "data/raw/099fabcbbb426dc8bb3ba0848d7a786e0bf66c770a1a53fa776969e70b42d410.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "eps": null, "revenue": { "value": 893000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -68986000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -120117000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-113881", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000119312526113881/0001193125-26-113881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040483", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000095017025040483/0000950170-25-040483-index.html", "eps": null, "revenue": { "value": 76000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040483", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000095017025040483/0000950170-25-040483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61186000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040483", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000095017025040483/0000950170-25-040483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -126351000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040483", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000095017025040483/0000950170-25-040483-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-22", "accession": "0000950170-24-034946", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000095017024034946/0000950170-24-034946-index.html", "eps": null, "revenue": null, "net_income": { "value": -35468000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0000950170-24-034946", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000095017024034946/0000950170-24-034946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -90069000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0000950170-24-034946", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000095017024034946/0000950170-24-034946-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010324", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000095017023010324/0000950170-23-010324-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010324", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000095017023010324/0000950170-23-010324-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": { "value": 61540231, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010324", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000095017023010324/0000950170-23-010324-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -77089000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0000950170-23-010324", "source_url": "https://www.sec.gov/Archives/edgar/data/1850270/000095017023010324/0000950170-23-010324-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RGCO", "source_ticker": "RGCO", "name": "RGC RESOURCES INC", "group": "Utilities", "weight_percent": 0.01, "holding_price": 22.88, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 93894115, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 18447501, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13279970, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 28948149, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 20730140, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 329839566, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 113552790, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 145769163, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2846018, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 6543511, "tag": "InterestExpense", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 11470641, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 673057, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 23319191, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 22539724, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10308686, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1765261, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 17846018, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2846018, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 10846017, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 12846018, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 12850233, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 79869911, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.19647132304298304, "free_cash_flow": 8218009.0, "free_cash_flow_margin": 0.0875242181046171, "capex_intensity": 0.22078210119984623, "cfo_to_positive_net_income": 2.1798354213149578, "total_debt": 148615181.0, "debt_to_assets": 0.45056808315106744, "net_debt": null, "interest_coverage": 2.819205316534197, "share_based_compensation_to_revenue": 0.00716825543326118, "current_ratio": 1.0345819230084627, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1069533, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 17846018.0, 2846018.0, 10846017.0, 12846018.0, 12850233.0 ], "thereafter": 79869911.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001069533.json", "sha256": "9da92bf69092d053a00a7866b7755060d406fd15458fe43c0ea135172eccfae7", "retrieved_at": "2026-10-17T22:53:27.183525+00:00", "raw_path": "data/raw/9da92bf69092d053a00a7866b7755060d406fd15458fe43c0ea135172eccfae7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "eps": { "value": 1.29, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 93894115, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13279970, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10308686, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28948149, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-04", "accession": "0001437749-25-036827", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774925036827/0001437749-25-036827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-05", "accession": "0001437749-24-036744", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774924036744/0001437749-24-036744-index.html", "eps": { "value": 1.16, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-05", "accession": "0001437749-24-036744", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774924036744/0001437749-24-036744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 80533657, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-05", "accession": "0001437749-24-036744", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774924036744/0001437749-24-036744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11760896, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-05", "accession": "0001437749-24-036744", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774924036744/0001437749-24-036744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10156480, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-05", "accession": "0001437749-24-036744", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774924036744/0001437749-24-036744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17433625, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-05", "accession": "0001437749-24-036744", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774924036744/0001437749-24-036744-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-12-01", "accession": "0001437749-23-033392", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774923033392/0001437749-23-033392-index.html", "eps": { "value": 1.14, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-01", "accession": "0001437749-23-033392", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774923033392/0001437749-23-033392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 94393814, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-01", "accession": "0001437749-23-033392", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774923033392/0001437749-23-033392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11299282, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-01", "accession": "0001437749-23-033392", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774923033392/0001437749-23-033392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9927157, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-01", "accession": "0001437749-23-033392", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774923033392/0001437749-23-033392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23796700, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-01", "accession": "0001437749-23-033392", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774923033392/0001437749-23-033392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-02", "accession": "0001437749-22-028313", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774922028313/0001437749-22-028313-index.html", "eps": { "value": -3.48, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-02", "accession": "0001437749-22-028313", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774922028313/0001437749-22-028313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 82414016, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-02", "accession": "0001437749-22-028313", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774922028313/0001437749-22-028313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31732602, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-02", "accession": "0001437749-22-028313", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774922028313/0001437749-22-028313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9122678, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-02", "accession": "0001437749-22-028313", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774922028313/0001437749-22-028313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15551676, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-02", "accession": "0001437749-22-028313", "source_url": "https://www.sec.gov/Archives/edgar/data/1069533/000143774922028313/0001437749-22-028313-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NAGE", "source_ticker": "NAGE", "name": "NIAGEN BIOSCIENCE INC", "group": "Consumer Staples", "weight_percent": 0.01, "holding_price": 2.58, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 129423000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 16279000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17382000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 13504000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 106406000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 29873000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 76533000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6067000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 96806000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 19919000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85436000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 251000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.12578135261893172, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.7768956391669544, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04687729383494433, "current_ratio": 4.859982930870023, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1386570, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001386570.json", "sha256": "94352bf8b6f04074c9aa98cd63fa97055bc3335ae039584aee12f63320ac36f6", "retrieved_at": "2026-10-17T22:53:27.654992+00:00", "raw_path": "data/raw/94352bf8b6f04074c9aa98cd63fa97055bc3335ae039584aee12f63320ac36f6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 129423000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17382000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85436000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13504000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001386570-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000138657026000013/0001386570-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001628280-25-009774", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828025009774/0001628280-25-009774-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001628280-25-009774", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828025009774/0001628280-25-009774-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 99597000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001628280-25-009774", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828025009774/0001628280-25-009774-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8550000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001628280-25-009774", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828025009774/0001628280-25-009774-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78125000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001628280-25-009774", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828025009774/0001628280-25-009774-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12109000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001628280-25-009774", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828025009774/0001628280-25-009774-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009380", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828024009380/0001628280-24-009380-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009380", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828024009380/0001628280-24-009380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 83570000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009380", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828024009380/0001628280-24-009380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4938000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009380", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828024009380/0001628280-24-009380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74985000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009380", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828024009380/0001628280-24-009380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7117000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001628280-24-009380", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828024009380/0001628280-24-009380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-006968", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828023006968/0001628280-23-006968-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-006968", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828023006968/0001628280-23-006968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 72050000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-006968", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828023006968/0001628280-23-006968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16540000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-006968", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828023006968/0001628280-23-006968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69729000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-006968", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828023006968/0001628280-23-006968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15098000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001628280-23-006968", "source_url": "https://www.sec.gov/Archives/edgar/data/1386570/000162828023006968/0001628280-23-006968-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "IVVD", "source_ticker": "IVVD", "name": "INVIVYD", "group": "Health Care", "weight_percent": 0.01, "holding_price": 0.67, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 53426000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -55560000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52489000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -58135000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 155000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 276883000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 35343000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 241540000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 226689000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11643000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 247467000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 34163000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172212902, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 254000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.0399430988657208, "free_cash_flow": -58290000.0, "free_cash_flow_margin": -1.0910418148467038, "capex_intensity": 0.002901209149103433, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.21792760079362108, "current_ratio": 7.243713959546878, "cash_runway_years": 3.8993549496860753, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1832038, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001832038.json", "sha256": "582063fb8aa7c9b5d5ca38b4b38dde4ec4bf00525e62d2f8b41e158ab379fad2", "retrieved_at": "2026-10-17T22:53:27.779466+00:00", "raw_path": "data/raw/582063fb8aa7c9b5d5ca38b4b38dde4ec4bf00525e62d2f8b41e158ab379fad2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 53426000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52489000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172212902, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -58135000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-092547", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000119312526092547/0001193125-26-092547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042332", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017025042332/0000950170-25-042332-index.html", "eps": { "value": -1.43, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042332", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017025042332/0000950170-25-042332-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 25384000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042332", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017025042332/0000950170-25-042332-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -169925000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042332", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017025042332/0000950170-25-042332-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118555073, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042332", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017025042332/0000950170-25-042332-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -170491000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042332", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017025042332/0000950170-25-042332-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-037610", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017024037610/0000950170-24-037610-index.html", "eps": { "value": -1.81, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-037610", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017024037610/0000950170-24-037610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -198643000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-037610", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017024037610/0000950170-24-037610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 109526053, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-037610", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017024037610/0000950170-24-037610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -173164000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-037610", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017024037610/0000950170-24-037610-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009516", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017023009516/0000950170-23-009516-index.html", "eps": { "value": -2.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009516", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017023009516/0000950170-23-009516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -241317000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009516", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017023009516/0000950170-23-009516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 108268289, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009516", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017023009516/0000950170-23-009516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -219987000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000950170-23-009516", "source_url": "https://www.sec.gov/Archives/edgar/data/1832038/000095017023009516/0000950170-23-009516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACTG", "source_ticker": "ACTG", "name": "ACACIA RESEARCH", "group": "Financials", "weight_percent": 0.0, "holding_price": 4.23, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 285232000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 6409000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21682000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 75242000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 770956000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 186924000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 543450000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 306719000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 43348000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5738000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 450093000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 49041000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97158219, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 91900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 934549, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 0.0, 0.0, 0.0, 91900000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000934549.json", "sha256": "7c3303b801961af0b342c920832a116f1547b6db6a37d61c5e389d338a166aca", "retrieved_at": "2026-10-17T22:53:28.476361+00:00", "raw_path": "data/raw/7c3303b801961af0b342c920832a116f1547b6db6a37d61c5e389d338a166aca.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "eps": { "value": 0.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 285232000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21682000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 97158219, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 75242000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000934549-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454926000010/0000934549-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000934549-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454925000004/0000934549-25-000004-index.html", "eps": { "value": -0.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000934549-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454925000004/0000934549-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 122312000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000934549-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454925000004/0000934549-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36057000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000934549-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454925000004/0000934549-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99213835, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000934549-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454925000004/0000934549-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50122000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000934549-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454925000004/0000934549-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000934549-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454924000023/0000934549-24-000023-index.html", "eps": { "value": 0.58, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000934549-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454924000023/0000934549-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 125102000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000934549-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454924000023/0000934549-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67060000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000934549-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454924000023/0000934549-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 92411818, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000934549-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454924000023/0000934549-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22506000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000934549-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454924000023/0000934549-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-17", "accession": "0000934549-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454923000031/0000934549-23-000031-index.html", "eps": { "value": -3.13, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0000934549-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454923000031/0000934549-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 59223000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0000934549-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454923000031/0000934549-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -125065000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0000934549-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454923000031/0000934549-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42460504, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0000934549-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454923000031/0000934549-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37336000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0000934549-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/934549/000093454923000031/0000934549-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SGC", "source_ticker": "SGC", "name": "SUPERIOR GROUP OF COMPANIES INC", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 13.42, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 566184000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 19709000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3947000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 421844000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 229026000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 192818000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 23691000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 87093000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6563000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 5143000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5263000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 287663000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 107947000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15322094, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 10136000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 6563000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 87500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 15762000.0, "free_cash_flow_margin": 0.027839006400746047, "capex_intensity": 0.0069712319669930625, "cfo_to_positive_net_income": 2.8155714285714284, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.00929556469275006, "current_ratio": 2.664854048746144, "cash_runway_years": null, "near_term_maturity_to_cash": 0.27702503060233846 }, "observation_status": "sec-xbrl-unreviewed", "cik": 95574, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 6563000.0, 87500000.0, 0.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000095574.json", "sha256": "e78b54d225f69ca4708aa35d560b1ef95079bd550d820bdbf4d2424307242151", "retrieved_at": "2026-10-17T22:53:28.379911+00:00", "raw_path": "data/raw/e78b54d225f69ca4708aa35d560b1ef95079bd550d820bdbf4d2424307242151.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 566184000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15322094, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19709000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001437749-26-006653", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774926006653/0001437749-26-006653-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-007055", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774925007055/0001437749-25-007055-index.html", "eps": { "value": 0.73, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-007055", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774925007055/0001437749-25-007055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 565676000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-007055", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774925007055/0001437749-25-007055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12004000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-007055", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774925007055/0001437749-25-007055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16504384, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-007055", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774925007055/0001437749-25-007055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33428000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-007055", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774925007055/0001437749-25-007055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007685", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774924007685/0001437749-24-007685-index.html", "eps": { "value": 0.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007685", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774924007685/0001437749-24-007685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 543302000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007685", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774924007685/0001437749-24-007685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8772000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007685", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774924007685/0001437749-24-007685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16159308, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007685", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774924007685/0001437749-24-007685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 78929000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001437749-24-007685", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774924007685/0001437749-24-007685-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001437749-23-007261", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774923007261/0001437749-23-007261-index.html", "eps": { "value": -2.03, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001437749-23-007261", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774923007261/0001437749-23-007261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 578831000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001437749-23-007261", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774923007261/0001437749-23-007261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31970000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001437749-23-007261", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774923007261/0001437749-23-007261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15764859, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001437749-23-007261", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774923007261/0001437749-23-007261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2604000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001437749-23-007261", "source_url": "https://www.sec.gov/Archives/edgar/data/95574/000143774923007261/0001437749-23-007261-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SNFCA", "source_ticker": "SNFCA", "name": "SECURITY NATIONAL FINANCIAL CORP C", "group": "Financials", "weight_percent": 0.0, "holding_price": 9.2, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 344587538, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32152330, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 45539897, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1691272, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1561844604, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1151475876, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 410368728, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 102256828, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 4518965, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2425185, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25484312, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1610049, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 318673, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000318673.json", "sha256": "2f36cf1298340e87c15ee0912592a40cf454a0160c19b48011b856935810973c", "retrieved_at": "2026-10-17T22:53:28.866986+00:00", "raw_path": "data/raw/2f36cf1298340e87c15ee0912592a40cf454a0160c19b48011b856935810973c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "eps": { "value": 1.26, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 344587538, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32152330, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25484312, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45539897, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001493152-26-010228", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315226010228/0001493152-26-010228-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001508", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000164117225001508/0001641172-25-001508-index.html", "eps": { "value": 1.11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001508", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000164117225001508/0001641172-25-001508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 334522668, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001508", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000164117225001508/0001641172-25-001508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 26535768, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001508", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000164117225001508/0001641172-25-001508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23975508, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001508", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000164117225001508/0001641172-25-001508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57319850, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001508", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000164117225001508/0001641172-25-001508-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-011903", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315224011903/0001493152-24-011903-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-011903", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315224011903/0001493152-24-011903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 318497490, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-011903", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315224011903/0001493152-24-011903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14495058, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-011903", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315224011903/0001493152-24-011903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22677968, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-011903", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315224011903/0001493152-24-011903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 53875121, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001493152-24-011903", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315224011903/0001493152-24-011903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001493152-23-009956", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315223009956/0001493152-23-009956-index.html", "eps": { "value": 1.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001493152-23-009956", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315223009956/0001493152-23-009956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 389652328, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001493152-23-009956", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315223009956/0001493152-23-009956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 25690302, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001493152-23-009956", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315223009956/0001493152-23-009956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21946244, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001493152-23-009956", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315223009956/0001493152-23-009956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 130450454, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001493152-23-009956", "source_url": "https://www.sec.gov/Archives/edgar/data/318673/000149315223009956/0001493152-23-009956-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LARK", "source_ticker": "LARK", "name": "LANDMARK BANCORP INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 31.55, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 18775000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001493152-26-016495", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315226016495/0001493152-26-016495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 21634000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001493152-26-016495", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315226016495/0001493152-26-016495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 605000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001493152-26-016495", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315226016495/0001493152-26-016495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1606642000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001493152-26-016495", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315226016495/0001493152-26-016495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1446011000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001493152-26-016495", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315226016495/0001493152-26-016495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 160631000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001493152-26-016495", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315226016495/0001493152-26-016495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 359000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001493152-26-016495", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315226016495/0001493152-26-016495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6118861000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001493152-26-016495", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315226016495/0001493152-26-016495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1141688, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001141688.json", "sha256": "97d6ad1b67fe93954abd36283c7a10d720805f4ce92d91a832d20241e9b891c3", "retrieved_at": "2026-10-17T22:53:29.219453+00:00", "raw_path": "data/raw/97d6ad1b67fe93954abd36283c7a10d720805f4ce92d91a832d20241e9b891c3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315226016495/0001493152-26-016495-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001493152-26-016495", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315226016495/0001493152-26-016495-index.html", "eps": { "value": 3.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001493152-26-016495", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315226016495/0001493152-26-016495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 18775000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001493152-26-016495", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315226016495/0001493152-26-016495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6118861000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001493152-26-016495", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315226016495/0001493152-26-016495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21634000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001493152-26-016495", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315226016495/0001493152-26-016495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000643", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000164117225000643/0001641172-25-000643-index.html", "eps": { "value": 2.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000643", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000164117225000643/0001641172-25-000643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 13003000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000643", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000164117225000643/0001641172-25-000643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5764282000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000643", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000164117225000643/0001641172-25-000643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001641172-25-000643", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000164117225000643/0001641172-25-000643-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011513", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315224011513/0001493152-24-011513-index.html", "eps": { "value": 2.23, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011513", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315224011513/0001493152-24-011513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 12236000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011513", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315224011513/0001493152-24-011513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5480800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011513", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315224011513/0001493152-24-011513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12604000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011513", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315224011513/0001493152-24-011513-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001493152-23-009718", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315223009718/0001493152-23-009718-index.html", "eps": { "value": 1.88, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001493152-23-009718", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315223009718/0001493152-23-009718-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 9878000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001493152-23-009718", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315223009718/0001493152-23-009718-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5245765000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001493152-23-009718", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315223009718/0001493152-23-009718-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24780000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001493152-23-009718", "source_url": "https://www.sec.gov/Archives/edgar/data/1141688/000149315223009718/0001493152-23-009718-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VUZI", "source_ticker": "VUZI", "name": "VUZIX CORP", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 2.16, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 6280611, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -32507894, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32273128, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -18789272, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2013454, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 40071807, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5390316, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 24681491, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 21150213, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5330306, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 27195727, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 4888202, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77595699, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 14286816, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -5.17591266200056, "free_cash_flow": -20802726.0, "free_cash_flow_margin": -3.312213732071609, "capex_intensity": 0.3205825038360121, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.8486922689528137, "current_ratio": 5.563544018843738, "cash_runway_years": 1.12565367088198, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1463972, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001463972.json", "sha256": "84bd53712d06b6854630ce7abb06b64671ab2f443d3051cab49b766e7ef3fe72", "retrieved_at": "2026-10-17T22:53:29.623138+00:00", "raw_path": "data/raw/84bd53712d06b6854630ce7abb06b64671ab2f443d3051cab49b766e7ef3fe72.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "eps": { "value": -0.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6280611, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32273128, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77595699, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18789272, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001104659-26-027163", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000110465926027163/0001104659-26-027163-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002903", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837025002903/0001558370-25-002903-index.html", "eps": { "value": -1.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002903", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837025002903/0001558370-25-002903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5754556, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002903", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837025002903/0001558370-25-002903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -73538157, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002903", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837025002903/0001558370-25-002903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67836002, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002903", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837025002903/0001558370-25-002903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23739372, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001558370-25-002903", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837025002903/0001558370-25-002903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001558370-24-005117", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837024005117/0001558370-24-005117-index.html", "eps": { "value": -0.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001558370-24-005117", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837024005117/0001558370-24-005117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12129139, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001558370-24-005117", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837024005117/0001558370-24-005117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -50149077, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001558370-24-005117", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837024005117/0001558370-24-005117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63432422, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001558370-24-005117", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837024005117/0001558370-24-005117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -26277824, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001558370-24-005117", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837024005117/0001558370-24-005117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837023002560/0001558370-23-002560-index.html", "eps": { "value": -0.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837023002560/0001558370-23-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11835882, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837023002560/0001558370-23-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -40763573, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837023002560/0001558370-23-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63708986, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837023002560/0001558370-23-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24521082, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002560", "source_url": "https://www.sec.gov/Archives/edgar/data/1463972/000155837023002560/0001558370-23-002560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DTIL", "source_ticker": "DTIL", "name": "PRECISION BIOSCIENCES INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 6.17, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 34264000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -52148000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45724000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -65843000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 154416000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 62168000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 92248000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 110823000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10186000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 118740000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 8913000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12826078, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -1.5219472332477235, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.29727994396451085, "current_ratio": 13.322113766408616, "cash_runway_years": 1.6831401971356104, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1357874, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001357874.json", "sha256": "a248ca73597cd661dc21a68750915620c60f61f4bcae3fd9665d36d9e80d2109", "retrieved_at": "2026-10-17T22:53:29.677795+00:00", "raw_path": "data/raw/a248ca73597cd661dc21a68750915620c60f61f4bcae3fd9665d36d9e80d2109.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "eps": { "value": -3.56, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 34264000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45724000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12826078, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -65843000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017019", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000162828026017019/0001628280-26-017019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-044775", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017025044775/0000950170-25-044775-index.html", "eps": { "value": 1.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-044775", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017025044775/0000950170-25-044775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 68696000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-044775", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017025044775/0000950170-25-044775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7167000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-044775", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017025044775/0000950170-25-044775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6883911, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-044775", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017025044775/0000950170-25-044775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -58445000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-044775", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017025044775/0000950170-25-044775-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036817", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017024036817/0000950170-24-036817-index.html", "eps": { "value": -15.96, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036817", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017024036817/0000950170-24-036817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 48727000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036817", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017024036817/0000950170-24-036817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -61319000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036817", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017024036817/0000950170-24-036817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3841405, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036817", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017024036817/0000950170-24-036817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -84114000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036817", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017024036817/0000950170-24-036817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017023006838/0000950170-23-006838-index.html", "eps": { "value": -1.27, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017023006838/0000950170-23-006838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 25098000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017023006838/0000950170-23-006838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -111637000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017023006838/0000950170-23-006838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87898498, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017023006838/0000950170-23-006838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45753000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-006838", "source_url": "https://www.sec.gov/Archives/edgar/data/1357874/000095017023006838/0000950170-23-006838-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NLOP", "source_ticker": "NLOP", "name": "NET LEASE OFFICE PROPERTIES", "group": "Real Estate", "weight_percent": 0.0, "holding_price": 9.71, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 118915000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -145262000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 64111000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 453371000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 155546000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 293911000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 119621000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14814075, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 21900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 0.18307822205131205 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1952976, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 21900000.0, 0.0, 0.0, 0.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001952976.json", "sha256": "99215f4a544359cc05b46479ff0b1792e2c2436771ad78402971c20846254bdd", "retrieved_at": "2026-10-17T22:53:29.913295+00:00", "raw_path": "data/raw/99215f4a544359cc05b46479ff0b1792e2c2436771ad78402971c20846254bdd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "eps": { "value": -9.81, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 118915000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -145262000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14814075, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64111000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001952976-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297626000012/0001952976-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001952976-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297625000007/0001952976-25-000007-index.html", "eps": { "value": -6.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001952976-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297625000007/0001952976-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 142247000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001952976-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297625000007/0001952976-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -91471000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001952976-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297625000007/0001952976-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14789514, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001952976-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297625000007/0001952976-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 71859000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001952976-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297625000007/0001952976-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001952976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297624000019/0001952976-24-000019-index.html", "eps": null, "revenue": { "value": 174965000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001952976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297624000019/0001952976-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -131746000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001952976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297624000019/0001952976-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14631265, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001952976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297624000019/0001952976-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 70966000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001952976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297624000019/0001952976-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-06", "accession": "0001952976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297624000019/0001952976-24-000019-index.html", "eps": null, "revenue": { "value": 156214000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-06", "accession": "0001952976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297624000019/0001952976-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15779000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-06", "accession": "0001952976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297624000019/0001952976-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14620919, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-06", "accession": "0001952976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297624000019/0001952976-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 84282000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-06", "accession": "0001952976-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1952976/000195297624000019/0001952976-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INTT", "source_ticker": "INTT", "name": "INTEST CORP", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 13.03, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 113825000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -3725000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2527000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 7315000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1632000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 151313000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 47690000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 103623000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 14216000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1406000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 6062000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6796000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1610000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 78638000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 35755000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12204323, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.032725675378871076, "free_cash_flow": 5683000.0, "free_cash_flow_margin": 0.04992752031627498, "capex_intensity": 0.014337799253239622, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.014144520096639579, "current_ratio": 2.1993567333240107, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1036262, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001036262.json", "sha256": "76051d0d5c344aff7afec5d1093003a76a8c446226caf93a87fce6f4bb31d949", "retrieved_at": "2026-10-17T22:53:30.747128+00:00", "raw_path": "data/raw/76051d0d5c344aff7afec5d1093003a76a8c446226caf93a87fce6f4bb31d949.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "eps": { "value": -0.21, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 113825000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2527000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12204323, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7315000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001036262-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000103626226000012/0001036262-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007520", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774925007520/0001437749-25-007520-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007520", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774925007520/0001437749-25-007520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 130690000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007520", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774925007520/0001437749-25-007520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2891000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007520", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774925007520/0001437749-25-007520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12239158, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007520", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774925007520/0001437749-25-007520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3821000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007520", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774925007520/0001437749-25-007520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009626", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774924009626/0001437749-24-009626-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009626", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774924009626/0001437749-24-009626-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 123302000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009626", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774924009626/0001437749-24-009626-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9342000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009626", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774924009626/0001437749-24-009626-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11779912, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009626", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774924009626/0001437749-24-009626-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16203000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001437749-24-009626", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774924009626/0001437749-24-009626-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001437749-23-007539", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774923007539/0001437749-23-007539-index.html", "eps": { "value": 0.78, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001437749-23-007539", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774923007539/0001437749-23-007539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 116828000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001437749-23-007539", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774923007539/0001437749-23-007539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8461000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001437749-23-007539", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774923007539/0001437749-23-007539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10862538, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001437749-23-007539", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774923007539/0001437749-23-007539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1389000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001437749-23-007539", "source_url": "https://www.sec.gov/Archives/edgar/data/1036262/000143774923007539/0001437749-23-007539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CBFV", "source_ticker": "CBFV", "name": "CB FINANCIAL SERVICES INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 38.18, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 4903000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 17807000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 650000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1547693000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1390156000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 157537000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 31693000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1810000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 796000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5306916, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 6840000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1605301, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001605301.json", "sha256": "15d45960d7a6be786b1143fe0e60ccffac22589907de5f48320dafd363840335", "retrieved_at": "2026-10-17T22:53:30.842988+00:00", "raw_path": "data/raw/15d45960d7a6be786b1143fe0e60ccffac22589907de5f48320dafd363840335.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "eps": { "value": 0.92, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 4903000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5306916, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17807000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001605301-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530126000009/0001605301-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001605301-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530125000008/0001605301-25-000008-index.html", "eps": { "value": 2.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001605301-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530125000008/0001605301-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 12594000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001605301-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530125000008/0001605301-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5302522, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001605301-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530125000008/0001605301-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6750000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001605301-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530125000008/0001605301-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001605301-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530124000005/0001605301-24-000005-index.html", "eps": { "value": 4.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001605301-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530124000005/0001605301-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 22550000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001605301-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530124000005/0001605301-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5122916, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001605301-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530124000005/0001605301-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001605301-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530124000005/0001605301-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001605301-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530123000008/0001605301-23-000008-index.html", "eps": { "value": 2.18, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001605301-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530123000008/0001605301-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 11247000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001605301-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530123000008/0001605301-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5149312, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001605301-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530123000008/0001605301-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001605301-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1605301/000160530123000008/0001605301-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TRDA", "source_ticker": "TRDA", "name": "ENTRADA THERAPEUTICS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 4.78, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 25421000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -157898000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -143750000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -128512000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1041000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 377378000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 71245000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 306133000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 90394000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19609000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 306252000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 24451000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41371486, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -6.2113213484914045, "free_cash_flow": -129553000.0, "free_cash_flow_margin": -5.0962983360214, "capex_intensity": 0.04095039534243342, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.7713701270603045, "current_ratio": 12.525131896445954, "cash_runway_years": 0.7033895667330677, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1689375, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001689375.json", "sha256": "bc7821f434adfb8a3b14fdb2aaf9e37f9d5a6f8ea2f4be3b4b557c511276031d", "retrieved_at": "2026-10-17T22:53:30.873208+00:00", "raw_path": "data/raw/bc7821f434adfb8a3b14fdb2aaf9e37f9d5a6f8ea2f4be3b4b557c511276031d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "eps": { "value": -3.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 25421000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -143750000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41371486, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -128512000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001689375-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937526000011/0001689375-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001689375-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937525000011/0001689375-25-000011-index.html", "eps": { "value": 1.68, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001689375-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937525000011/0001689375-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 210782000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001689375-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937525000011/0001689375-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 65626000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001689375-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937525000011/0001689375-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39003169, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001689375-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937525000011/0001689375-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -41557000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001689375-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937525000011/0001689375-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001689375-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937524000016/0001689375-24-000016-index.html", "eps": { "value": -0.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001689375-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937524000016/0001689375-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 129013000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001689375-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937524000016/0001689375-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6685000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001689375-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937524000016/0001689375-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33050319, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001689375-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937524000016/0001689375-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 139803000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001689375-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937524000016/0001689375-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001689375-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937523000019/0001689375-23-000019-index.html", "eps": { "value": -3.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001689375-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937523000019/0001689375-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -94616000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001689375-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937523000019/0001689375-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31293312, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001689375-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937523000019/0001689375-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -93786000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001689375-23-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1689375/000168937523000019/0001689375-23-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NREF", "source_ticker": "NREF", "name": "NEXPOINT REAL ESTATE FINANCE", "group": "Financials", "weight_percent": 0.0, "holding_price": 15.33, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "total_assets": { "value": 5321197000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134672", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000119312526134672/0001193125-26-134672-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4489326000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134672", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000119312526134672/0001193125-26-134672-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 31114000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134672", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000119312526134672/0001193125-26-134672-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 584387000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134672", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000119312526134672/0001193125-26-134672-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 58500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134672", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000119312526134672/0001193125-26-134672-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 63610000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134672", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000119312526134672/0001193125-26-134672-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 35636000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134672", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000119312526134672/0001193125-26-134672-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134672", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000119312526134672/0001193125-26-134672-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 29070000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134672", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000119312526134672/0001193125-26-134672-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1786248, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 584387000.0, 58500000.0, 63610000.0, 35636000.0, 0.0 ], "thereafter": 29070000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001786248.json", "sha256": "b2fbab1795c29208904672bc27377d1b1f4c47e98d724a63b965e89615c1608f", "retrieved_at": "2026-10-17T22:53:31.203085+00:00", "raw_path": "data/raw/b2fbab1795c29208904672bc27377d1b1f4c47e98d724a63b965e89615c1608f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1786248/000119312526134672/0001193125-26-134672-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134672", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000119312526134672/0001193125-26-134672-index.html", "eps": { "value": 2.85, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134672", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000119312526134672/0001193125-26-134672-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001786248-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000178624825000004/0001786248-25-000004-index.html", "eps": { "value": 1.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001786248-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000178624825000004/0001786248-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001786248-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000178624824000004/0001786248-24-000004-index.html", "eps": { "value": 0.6, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001786248-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000178624824000004/0001786248-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001786248-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000178624823000007/0001786248-23-000007-index.html", "eps": { "value": 0.22, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001786248-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1786248/000178624823000007/0001786248-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SND", "source_ticker": "SND", "name": "SMART SAND INC", "group": "Energy", "weight_percent": 0.0, "holding_price": 5.06, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 330153000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -4460000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1345000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 44116000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 11595000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 340014000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 100317000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 239697000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 22551000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 8657000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4366000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3699000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 88142000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 49940000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39588000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 628000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5362000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4921000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3533000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 939000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.013508888303301802, "free_cash_flow": 32521000.0, "free_cash_flow_margin": 0.09850281536136277, "capex_intensity": 0.03512008068986197, "cfo_to_positive_net_income": 32.8, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011203896375316899, "current_ratio": 1.7649579495394474, "cash_runway_years": null, "near_term_maturity_to_cash": 0.2377721608797836 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1529628, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5362000.0, 4921000.0, 3533000.0, 939000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001529628.json", "sha256": "35ee91f4fc6c42eb7a40cd04f31885892b7d520504df69a225904d18fc0114fc", "retrieved_at": "2026-10-17T22:53:32.404902+00:00", "raw_path": "data/raw/35ee91f4fc6c42eb7a40cd04f31885892b7d520504df69a225904d18fc0114fc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 330153000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1345000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39588000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44116000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001529628-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962826000006/0001529628-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001529628-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962825000022/0001529628-25-000022-index.html", "eps": { "value": 0.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001529628-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962825000022/0001529628-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 311372000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001529628-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962825000022/0001529628-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2992000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001529628-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962825000022/0001529628-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39084000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001529628-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962825000022/0001529628-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17864000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001529628-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962825000022/0001529628-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001529628-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962824000060/0001529628-24-000060-index.html", "eps": { "value": 0.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001529628-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962824000060/0001529628-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 295974000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001529628-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962824000060/0001529628-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4649000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001529628-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962824000060/0001529628-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39046000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001529628-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962824000060/0001529628-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30991000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001529628-24-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962824000060/0001529628-24-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001529628-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962823000013/0001529628-23-000013-index.html", "eps": { "value": -0.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001529628-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962823000013/0001529628-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 255740000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001529628-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962823000013/0001529628-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -703000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001529628-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962823000013/0001529628-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42408000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001529628-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962823000013/0001529628-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5420000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001529628-23-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1529628/000152962823000013/0001529628-23-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BRCB", "source_ticker": "BRCB", "name": "BLACK ROCK COFFEE BAR CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 8.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 200321000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 901000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 2189000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 34885000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 336436000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 231730000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 45675000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 28406000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 25917000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 835000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12199000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2081000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 40117000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 38582000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17021377, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 835000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1228000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1372000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1913000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 15847000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 6688000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.004497781061396458, "free_cash_flow": -32696000.0, "free_cash_flow_margin": -0.16321803505373875, "capex_intensity": 0.17414549647815256, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01038832673558938, "current_ratio": 1.0397853921517806, "cash_runway_years": null, "near_term_maturity_to_cash": 0.029395198197563897 }, "observation_status": "sec-xbrl-unreviewed", "cik": 2068577, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 835000.0, 1228000.0, 1372000.0, 1913000.0, 15847000.0 ], "thereafter": 6688000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002068577.json", "sha256": "091ed9abd031a87bcb1837662671d56c8e7aa00bffaca339a2a25326098dc010", "retrieved_at": "2026-10-17T22:53:31.888563+00:00", "raw_path": "data/raw/091ed9abd031a87bcb1837662671d56c8e7aa00bffaca339a2a25326098dc010.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "eps": { "value": 0, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 200321000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17021377, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2189000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "eps": null, "revenue": { "value": 160917000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7207000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 13305000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "eps": null, "revenue": { "value": 133162000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8817000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 5167000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014380", "source_url": "https://www.sec.gov/Archives/edgar/data/2068577/000162828026014380/0001628280-26-014380-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RILY", "source_ticker": "RILY", "name": "BRC GROUP HOLDINGS INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 4.68, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 788987000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 75581000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 307415000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -59711000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1706592000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1826854000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -171533000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 226601000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 35174000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13974000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30555258, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 473200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 16000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 900732000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 12000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 4000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1464790, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 473200000.0, 16000000.0, 900732000.0, 12000000.0, 4000000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001464790.json", "sha256": "68e4701091bed732e282eef85c7e9bf3945fc0c7112cfbac61865f10b4082f6c", "retrieved_at": "2026-10-17T22:53:32.560050+00:00", "raw_path": "data/raw/68e4701091bed732e282eef85c7e9bf3945fc0c7112cfbac61865f10b4082f6c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "eps": { "value": 9.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 788987000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 307415000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30555258, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59711000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001464790-26-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479026000024/0001464790-26-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-09-19", "accession": "0001464790-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479025000011/0001464790-25-000011-index.html", "eps": { "value": -25.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-09-19", "accession": "0001464790-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479025000011/0001464790-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1078156000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-09-19", "accession": "0001464790-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479025000011/0001464790-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -764274000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-09-19", "accession": "0001464790-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479025000011/0001464790-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30336274, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-09-19", "accession": "0001464790-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479025000011/0001464790-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 263551000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-09-19", "accession": "0001464790-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000146479025000011/0001464790-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-24", "accession": "0001628280-24-017512", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000162828024017512/0001628280-24-017512-index.html", "eps": { "value": -3.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-24", "accession": "0001628280-24-017512", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000162828024017512/0001628280-24-017512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1288605000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-24", "accession": "0001628280-24-017512", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000162828024017512/0001628280-24-017512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99910000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-24", "accession": "0001628280-24-017512", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000162828024017512/0001628280-24-017512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29265099, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-24", "accession": "0001628280-24-017512", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000162828024017512/0001628280-24-017512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24502000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-24", "accession": "0001628280-24-017512", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000162828024017512/0001628280-24-017512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008179", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000162828023008179/0001628280-23-008179-index.html", "eps": { "value": -5.95, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008179", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000162828023008179/0001628280-23-008179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 962152000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008179", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000162828023008179/0001628280-23-008179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -159829000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008179", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000162828023008179/0001628280-23-008179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28188530, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008179", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000162828023008179/0001628280-23-008179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6653000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001628280-23-008179", "source_url": "https://www.sec.gov/Archives/edgar/data/1464790/000162828023008179/0001628280-23-008179-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SIGA", "source_ticker": "SIGA", "name": "SIGA TECHNOLOGIES INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 3.19, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 94574902, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 23702156, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23279143, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 43471453, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 219467434, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 20645862, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 198821572, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 154966414, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 562607, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3683363, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 212856864, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 17992579, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71867627, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2506178224747196, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.8673991993605608, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.038946516698478845, "current_ratio": 11.830258686094973, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1010086, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001010086.json", "sha256": "291655a5ac81aacd20bf19cbc12f704526dd43e7b27338bf09e20742f44b6374", "retrieved_at": "2026-10-17T22:53:32.766893+00:00", "raw_path": "data/raw/291655a5ac81aacd20bf19cbc12f704526dd43e7b27338bf09e20742f44b6374.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "eps": { "value": 0.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 94574902, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23279143, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71867627, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43471453, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001437749-26-007557", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774926007557/0001437749-26-007557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-007056", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774925007056/0001437749-25-007056-index.html", "eps": { "value": 0.82, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-007056", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774925007056/0001437749-25-007056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 138719350, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-007056", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774925007056/0001437749-25-007056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 59214216, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-007056", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774925007056/0001437749-25-007056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71905712, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-007056", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774925007056/0001437749-25-007056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48761807, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001437749-25-007056", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774925007056/0001437749-25-007056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001437749-24-007487", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774924007487/0001437749-24-007487-index.html", "eps": { "value": 0.95, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001437749-24-007487", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774924007487/0001437749-24-007487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 139917220, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001437749-24-007487", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774924007487/0001437749-24-007487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 68068826, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001437749-24-007487", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774924007487/0001437749-24-007487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71679270, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001437749-24-007487", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774924007487/0001437749-24-007487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 94799331, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001437749-24-007487", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774924007487/0001437749-24-007487-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005241", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774923005241/0001437749-23-005241-index.html", "eps": { "value": 0.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005241", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774923005241/0001437749-23-005241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 110775610, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005241", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774923005241/0001437749-23-005241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33904806, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005241", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774923005241/0001437749-23-005241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73546501, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005241", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774923005241/0001437749-23-005241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41611062, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001437749-23-005241", "source_url": "https://www.sec.gov/Archives/edgar/data/1010086/000143774923005241/0001437749-23-005241-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PNRG", "source_ticker": "PNRG", "name": "PRIMEENERGY RESOURCES CORP", "group": "Energy", "weight_percent": 0.0, "holding_price": 203.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 189052000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 96734000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 323895000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 108210000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 215685000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 7425000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 75725000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 27707000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 37425000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2422433, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 13552000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 0.7403340013360054, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 56868, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000056868.json", "sha256": "0cd84fa638a678fb6ed1f77bf25b5976ceebeb8a4134dd644566540539ca5152", "retrieved_at": "2026-10-17T22:53:32.973175+00:00", "raw_path": "data/raw/0cd84fa638a678fb6ed1f77bf25b5976ceebeb8a4134dd644566540539ca5152.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "eps": { "value": 10.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 189052000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 2422433, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 96734000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001437749-26-012531", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774926012531/0001437749-26-012531-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001437749-25-012086", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774925012086/0001437749-25-012086-index.html", "eps": { "value": 21.95, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001437749-25-012086", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774925012086/0001437749-25-012086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 237796000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001437749-25-012086", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774925012086/0001437749-25-012086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 2523581, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001437749-25-012086", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774925012086/0001437749-25-012086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 115909000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001437749-25-012086", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774925012086/0001437749-25-012086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001437749-24-011958", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774924011958/0001437749-24-011958-index.html", "eps": { "value": 10.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001437749-24-011958", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774924011958/0001437749-24-011958-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 132810000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001437749-24-011958", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774924011958/0001437749-24-011958-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 2608786, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001437749-24-011958", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774924011958/0001437749-24-011958-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109015000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001437749-24-011958", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000143774924011958/0001437749-24-011958-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001193125-23-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000119312523103128/0001193125-23-103128-index.html", "eps": { "value": 17.95, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001193125-23-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000119312523103128/0001193125-23-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 125087000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001193125-23-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000119312523103128/0001193125-23-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 48664000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001193125-23-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000119312523103128/0001193125-23-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2711170, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001193125-23-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000119312523103128/0001193125-23-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33127000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001193125-23-103128", "source_url": "https://www.sec.gov/Archives/edgar/data/56868/000119312523103128/0001193125-23-103128-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LODE", "source_ticker": "LODE", "name": "COMSTOCK INC", "group": "Energy", "weight_percent": 0.0, "holding_price": 1.89, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 1553796, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -38149056, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43076443, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -24387033, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 169604637, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 58703647, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 107579970, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 16951645, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 20657979, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 10024965, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36707660, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 38221514, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -24.552165149092932, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.0606534785906985, "cash_runway_years": 0.6951089540084684, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1120970, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001120970.json", "sha256": "1408a4284464253ad9f802582cbe6c8cb78e1d5ee0b12de647d68984e20b8f60", "retrieved_at": "2026-10-17T22:53:33.662865+00:00", "raw_path": "data/raw/1408a4284464253ad9f802582cbe6c8cb78e1d5ee0b12de647d68984e20b8f60.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "eps": { "value": -1.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1553796, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43076443, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36707660, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24387033, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001437749-26-009589", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774926009589/0001437749-26-009589-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006453", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774925006453/0001437749-25-006453-index.html", "eps": { "value": -3.21, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006453", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774925006453/0001437749-25-006453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3016163, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006453", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774925006453/0001437749-25-006453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53321454, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006453", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774925006453/0001437749-25-006453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16613755, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006453", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774925006453/0001437749-25-006453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13942674, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001437749-25-006453", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000143774925006453/0001437749-25-006453-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001120970-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000112097024000014/0001120970-24-000014-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001120970-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000112097024000014/0001120970-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1274449, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001120970-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000112097024000014/0001120970-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10526252, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001120970-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000112097024000014/0001120970-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105169364, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001120970-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000112097024000014/0001120970-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13625221, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001120970-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000112097024000014/0001120970-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001120970-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000112097023000017/0001120970-23-000017-index.html", "eps": { "value": -0.62, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001120970-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000112097023000017/0001120970-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 178150, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001120970-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000112097023000017/0001120970-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -46738259, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001120970-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000112097023000017/0001120970-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 74458028, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001120970-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000112097023000017/0001120970-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12105169, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001120970-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1120970/000112097023000017/0001120970-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BCBP", "source_ticker": "BCBP", "name": "BCB BANCORP INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 8.31, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -12527000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001228454-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845426000004/0001228454-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 35919000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001228454-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845426000004/0001228454-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1047000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001228454-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845426000004/0001228454-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3279466000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001228454-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845426000004/0001228454-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2975182000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001228454-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845426000004/0001228454-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 304284000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001228454-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845426000004/0001228454-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1016000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001228454-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845426000004/0001228454-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17186000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001228454-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845426000004/0001228454-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1120000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001228454-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845426000004/0001228454-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1228454, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001228454.json", "sha256": "a7ebe67f5672dd9c1bf1537614d1e8f8264a28be8b3a02294a6286a9d64c104b", "retrieved_at": "2026-10-17T22:53:33.998743+00:00", "raw_path": "data/raw/a7ebe67f5672dd9c1bf1537614d1e8f8264a28be8b3a02294a6286a9d64c104b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845426000004/0001228454-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001228454-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845426000004/0001228454-26-000004-index.html", "eps": { "value": -0.84, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001228454-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845426000004/0001228454-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -12527000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001228454-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845426000004/0001228454-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17186000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001228454-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845426000004/0001228454-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35919000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001228454-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845426000004/0001228454-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001228454-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845425000003/0001228454-25-000003-index.html", "eps": { "value": 0.99, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001228454-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845425000003/0001228454-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 18623000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001228454-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845425000003/0001228454-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17018000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001228454-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845425000003/0001228454-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67727000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001228454-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845425000003/0001228454-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001228454-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845424000003/0001228454-24-000003-index.html", "eps": { "value": 1.7, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001228454-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845424000003/0001228454-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 29483000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001228454-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845424000003/0001228454-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16932000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001228454-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845424000003/0001228454-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 35158000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001228454-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845424000003/0001228454-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001228454-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845423000005/0001228454-23-000005-index.html", "eps": { "value": 2.58, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001228454-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845423000005/0001228454-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 45579000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001228454-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845423000005/0001228454-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17349000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001228454-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845423000005/0001228454-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40889000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001228454-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1228454/000122845423000005/0001228454-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AVXL", "source_ticker": "AVXL", "name": "ANAVEX LIFE SCIENCES CORP", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.48, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -51408000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001731122-25-001596", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112225001596/0001731122-25-001596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -46377000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001731122-25-001596", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112225001596/0001731122-25-001596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -39044000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001731122-25-001596", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112225001596/0001731122-25-001596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 103815000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001731122-25-001596", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112225001596/0001731122-25-001596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8946000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001731122-25-001596", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112225001596/0001731122-25-001596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 94869000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001731122-25-001596", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112225001596/0001731122-25-001596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 102577000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001731122-25-001596", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112225001596/0001731122-25-001596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11549000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001731122-25-001596", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112225001596/0001731122-25-001596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85289447, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001731122-25-001596", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112225001596/0001731122-25-001596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": 2.6272154492367585, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1314052, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001314052.json", "sha256": "58235b1aa01b2e3fa186f80cce94f8ff6bd171b1d8823aeeecb0ffde54d83b04", "retrieved_at": "2026-10-17T22:53:34.118321+00:00", "raw_path": "data/raw/58235b1aa01b2e3fa186f80cce94f8ff6bd171b1d8823aeeecb0ffde54d83b04.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112225001596/0001731122-25-001596-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001731122-25-001596", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112225001596/0001731122-25-001596-index.html", "eps": { "value": -0.54, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001731122-25-001596", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112225001596/0001731122-25-001596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -46377000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001731122-25-001596", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112225001596/0001731122-25-001596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85289447, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001731122-25-001596", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112225001596/0001731122-25-001596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -39044000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-11-25", "accession": "0001731122-25-001596", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112225001596/0001731122-25-001596-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-23", "accession": "0001731122-24-002041", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112224002041/0001731122-24-002041-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-23", "accession": "0001731122-24-002041", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112224002041/0001731122-24-002041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -43002000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-23", "accession": "0001731122-24-002041", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112224002041/0001731122-24-002041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83468049, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-23", "accession": "0001731122-24-002041", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112224002041/0001731122-24-002041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30812000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-23", "accession": "0001731122-24-002041", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112224002041/0001731122-24-002041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-11-27", "accession": "0001731122-23-002197", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112223002197/0001731122-23-002197-index.html", "eps": { "value": -0.6, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-27", "accession": "0001731122-23-002197", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112223002197/0001731122-23-002197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -47505000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-27", "accession": "0001731122-23-002197", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112223002197/0001731122-23-002197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79787596, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-27", "accession": "0001731122-23-002197", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112223002197/0001731122-23-002197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27785000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-11-27", "accession": "0001731122-23-002197", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112223002197/0001731122-23-002197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-11-28", "accession": "0001731122-22-002062", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112222002062/0001731122-22-002062-index.html", "eps": null, "revenue": null, "net_income": { "value": -47977919, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-28", "accession": "0001731122-22-002062", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112222002062/0001731122-22-002062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -24237864, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-11-28", "accession": "0001731122-22-002062", "source_url": "https://www.sec.gov/Archives/edgar/data/1314052/000173112222002062/0001731122-22-002062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MNTK", "source_ticker": "MNTK", "name": "MONTAUK RENEWABLES INC", "group": "Utilities", "weight_percent": 0.0, "holding_price": 2.12, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 176382000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 852000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1748000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 30334000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 116542000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 435460000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 172312000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 263148000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 23752000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 126000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2733000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 167000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 29972000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4444000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 37155000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 33425000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 143076091, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 5000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 129000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.00483042487328639, "free_cash_flow": -86208000.0, "free_cash_flow_margin": -0.4887573561928088, "capex_intensity": 0.660736356317538, "cfo_to_positive_net_income": 17.35354691075515, "total_debt": 128900000.0, "debt_to_assets": 0.2960088182611491, "net_debt": 105148000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.025195314714653423, "current_ratio": 1.1115931189229618, "cash_runway_years": null, "near_term_maturity_to_cash": 5.4311215897608625 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1826600, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 129000000.0, null, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001826600.json", "sha256": "6e0e44fffdc74170c900b791b41acd489d0f58684a6f5b205f95f520e66df891", "retrieved_at": "2026-10-17T22:53:34.183145+00:00", "raw_path": "data/raw/6e0e44fffdc74170c900b791b41acd489d0f58684a6f5b205f95f520e66df891.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "eps": { "value": 0.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 176382000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1748000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 143076091, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30334000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102364", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312526102364/0001193125-26-102364-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039495", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000095017025039495/0000950170-25-039495-index.html", "eps": { "value": 0.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039495", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000095017025039495/0000950170-25-039495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 175736000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039495", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000095017025039495/0000950170-25-039495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9734000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039495", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000095017025039495/0000950170-25-039495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 142397493, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039495", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000095017025039495/0000950170-25-039495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 43795000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0000950170-25-039495", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000095017025039495/0000950170-25-039495-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031587", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000095017024031587/0000950170-24-031587-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031587", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000095017024031587/0000950170-24-031587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 174904000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031587", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000095017024031587/0000950170-24-031587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14948000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031587", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000095017024031587/0000950170-24-031587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 142151640, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031587", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000095017024031587/0000950170-24-031587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 41053000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031587", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000095017024031587/0000950170-24-031587-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001193125-23-072678", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312523072678/0001193125-23-072678-index.html", "eps": { "value": 0.25, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001193125-23-072678", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312523072678/0001193125-23-072678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 213388000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001193125-23-072678", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312523072678/0001193125-23-072678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35194000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001193125-23-072678", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312523072678/0001193125-23-072678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 142579389, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001193125-23-072678", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312523072678/0001193125-23-072678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 81066000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001193125-23-072678", "source_url": "https://www.sec.gov/Archives/edgar/data/1826600/000119312523072678/0001193125-23-072678-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BALY", "source_ticker": "BALY", "name": "BALLY S", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 13.42, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "total_assets": { "value": 11230376000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001747079-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8685546000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001747079-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 994658000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001747079-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 798423000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001747079-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 4463313000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001747079-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 37344000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001747079-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1346794000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001747079-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1687054000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001747079-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 37344000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001747079-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 66442000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001747079-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1492434000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001747079-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1014333000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001747079-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001747079-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 2333214000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001747079-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 0.7983111388254318, "cash_runway_years": null, "near_term_maturity_to_cash": 0.046772199698655974 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1747079, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 37344000.0, 66442000.0, 1492434000.0, 1014333000.0, 0.0 ], "thereafter": 2333214000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001747079.json", "sha256": "72d3756031f6c1c20d84a57eef5e53d7f06c3b9c484d4e7b15f9a3df29d43310", "retrieved_at": "2026-10-17T22:53:34.857242+00:00", "raw_path": "data/raw/72d3756031f6c1c20d84a57eef5e53d7f06c3b9c484d4e7b15f9a3df29d43310.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001747079-26-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707926000019/0001747079-26-000019-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001747079-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707925000039/0001747079-25-000039-index.html", "eps": { "value": -11.71, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001747079-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707925000039/0001747079-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2450478000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001747079-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707925000039/0001747079-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -567754000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001747079-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707925000039/0001747079-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48468887, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001747079-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707925000039/0001747079-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 113999000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001747079-25-000039", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707925000039/0001747079-25-000039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001747079-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707924000020/0001747079-24-000020-index.html", "eps": { "value": -3.51, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001747079-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707924000020/0001747079-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2449073000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001747079-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707924000020/0001747079-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -187500000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001747079-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707924000020/0001747079-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53350817, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001747079-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707924000020/0001747079-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 188614000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001747079-24-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707924000020/0001747079-24-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001747079-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707923000031/0001747079-23-000031-index.html", "eps": { "value": -7.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001747079-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707923000031/0001747079-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2255705000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001747079-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707923000031/0001747079-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -425546000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001747079-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707923000031/0001747079-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58111699, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001747079-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707923000031/0001747079-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 270971000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001747079-23-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1747079/000174707923000031/0001747079-23-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EVCM", "source_ticker": "EVCM", "name": "EVERCOMMERCE INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 9.53, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 588907000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 59250000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17599000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 111456000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2226000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1371794000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 654921000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 716873000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 129730000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 517891000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 68422000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28429000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 212779000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 100650000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 183906513, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 85141000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 5500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 5500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 499125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10061011331160948, "free_cash_flow": 109230000.0, "free_cash_flow_margin": 0.18547920130003548, "capex_intensity": 0.0037798837507450242, "cfo_to_positive_net_income": 6.333087107222001, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.048274175718746766, "current_ratio": 2.1140486835568804, "cash_runway_years": null, "near_term_maturity_to_cash": 0.04239574500886457 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1853145, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5500000.0, 5500000.0, 5500000.0, 5500000.0, 5500000.0 ], "thereafter": 499125000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001853145.json", "sha256": "f1ed7cf6f2d83c08c9ab3dee97e4aea99c703b01dfceb1dcd489921e56d0d9fc", "retrieved_at": "2026-10-17T22:53:35.140346+00:00", "raw_path": "data/raw/f1ed7cf6f2d83c08c9ab3dee97e4aea99c703b01dfceb1dcd489921e56d0d9fc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "eps": { "value": 0.1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 588907000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17599000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 183906513, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111456000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001853145-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314526000010/0001853145-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001853145-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314525000009/0001853145-25-000009-index.html", "eps": { "value": -0.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001853145-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314525000009/0001853145-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 698765000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001853145-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314525000009/0001853145-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41089000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001853145-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314525000009/0001853145-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 184897709, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001853145-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314525000009/0001853145-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 113163000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001853145-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314525000009/0001853145-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001853145-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314524000026/0001853145-24-000026-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001853145-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314524000026/0001853145-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 675369000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001853145-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314524000026/0001853145-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45620000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001853145-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314524000026/0001853145-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 188938892, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001853145-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314524000026/0001853145-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 104605000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001853145-24-000026", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314524000026/0001853145-24-000026-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001853145-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314523000011/0001853145-23-000011-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001853145-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314523000011/0001853145-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 620746000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001853145-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314523000011/0001853145-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59816000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001853145-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314523000011/0001853145-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 194624968, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001853145-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314523000011/0001853145-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 64802000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001853145-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1853145/000185314523000011/0001853145-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ESOA", "source_ticker": "ESOA", "name": "ENERGY SERVICES OF AMERICA CORP", "group": "Energy", "weight_percent": 0.0, "holding_price": 9.29, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 411001373, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 4215473, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 4137006, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6354069, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 215207056, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 155971263, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 59235793, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 12241408, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 50256031, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 11546816, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 10401366, "tag": "ShortTermBorrowings", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 144923587, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 97979084, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16686283, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 844230, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 21948182, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 34649826, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 6552086, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 4291722, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 3637104, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1125293, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.010256591040633823, "free_cash_flow": -2217063.0, "free_cash_flow_margin": -0.005394295848252555, "capex_intensity": 0.015459970251729549, "cfo_to_positive_net_income": null, "total_debt": 72204213.0, "debt_to_assets": 0.33551043512253614, "net_debt": 59962805.0, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.479127800378293, "cash_runway_years": null, "near_term_maturity_to_cash": 1.7929458768141704 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1357971, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 21948182.0, 34649826.0, 6552086.0, 4291722.0, 3637104.0 ], "thereafter": 1125293.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001357971.json", "sha256": "ed23892cc8c05e0163af5b99ef599aadc4cdea361b61f4e89e32765fde1ab51e", "retrieved_at": "2026-10-17T22:53:35.410545+00:00", "raw_path": "data/raw/ed23892cc8c05e0163af5b99ef599aadc4cdea361b61f4e89e32765fde1ab51e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 411001373, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 16686283, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4137006, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001104659-25-121185", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000110465925121185/0001104659-25-121185-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-19", "accession": "0001410578-24-002104", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000141057824002104/0001410578-24-002104-index.html", "eps": { "value": 1.51, "tag": "EarningsPerShareDiluted", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-19", "accession": "0001410578-24-002104", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000141057824002104/0001410578-24-002104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 351876861, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-19", "accession": "0001410578-24-002104", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000141057824002104/0001410578-24-002104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 16608038, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-19", "accession": "0001410578-24-002104", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000141057824002104/0001410578-24-002104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18677004, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-19", "accession": "0001410578-24-002104", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000141057824002104/0001410578-24-002104-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2024-01-16", "accession": "0001410578-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000141057824000014/0001410578-24-000014-index.html", "eps": { "value": 0.44, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-01-16", "accession": "0001410578-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000141057824000014/0001410578-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 304104492, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-01-16", "accession": "0001410578-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000141057824000014/0001410578-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 16670963, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-01-16", "accession": "0001410578-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000141057824000014/0001410578-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21067773, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2024-01-16", "accession": "0001410578-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000141057824000014/0001410578-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-22", "accession": "0001410578-22-003581", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000141057822003581/0001410578-22-003581-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-22", "accession": "0001410578-22-003581", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000141057822003581/0001410578-22-003581-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 197590000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-22", "accession": "0001410578-22-003581", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000141057822003581/0001410578-22-003581-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 16323790, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-22", "accession": "0001410578-22-003581", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000141057822003581/0001410578-22-003581-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8284667, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-22", "accession": "0001410578-22-003581", "source_url": "https://www.sec.gov/Archives/edgar/data/1357971/000141057822003581/0001410578-22-003581-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LAW", "source_ticker": "LAW", "name": "CS DISCO", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 4.69, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 156849000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -48124000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44372000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -14936000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3053000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 173639000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 45532000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 128107000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 19655000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3658000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 24464000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 152994000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 40428000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61721000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 105000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.30681738487334953, "free_cash_flow": -17989000.0, "free_cash_flow_margin": -0.11468992470465225, "capex_intensity": 0.019464580583873663, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1559716670173224, "current_ratio": 3.7843573760759868, "cash_runway_years": 1.3159480449919658, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1625641, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001625641.json", "sha256": "ffcdbe4caf8dcc2e151010b62d884dba5a87576569d1141c7bd71f7c034c8ab9", "retrieved_at": "2026-10-17T22:53:35.574651+00:00", "raw_path": "data/raw/ffcdbe4caf8dcc2e151010b62d884dba5a87576569d1141c7bd71f7c034c8ab9.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "eps": { "value": -0.72, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 156849000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44372000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61721000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14936000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001625641-26-000044", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564126000044/0001625641-26-000044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001625641-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564125000027/0001625641-25-000027-index.html", "eps": { "value": -0.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001625641-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564125000027/0001625641-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 144841000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001625641-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564125000027/0001625641-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55774000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001625641-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564125000027/0001625641-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60212000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001625641-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564125000027/0001625641-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8749000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001625641-25-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564125000027/0001625641-25-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001625641-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564124000043/0001625641-24-000043-index.html", "eps": { "value": -0.7, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001625641-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564124000043/0001625641-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 138090000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001625641-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564124000043/0001625641-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42150000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001625641-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564124000043/0001625641-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60139000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001625641-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564124000043/0001625641-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25531000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001625641-24-000043", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564124000043/0001625641-24-000043-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001625641-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564123000032/0001625641-23-000032-index.html", "eps": { "value": -1.2, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001625641-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564123000032/0001625641-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 135190000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001625641-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564123000032/0001625641-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -70765000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001625641-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564123000032/0001625641-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58753000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001625641-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564123000032/0001625641-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -46014000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001625641-23-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1625641/000162564123000032/0001625641-23-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BRT", "source_ticker": "BRT", "name": "BRT APARTMENTS CORP", "group": "Real Estate", "weight_percent": 0.0, "holding_price": 13.64, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 97028000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -12496000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11946000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 14098000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 709813000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 532613000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 177242000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 25138000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 26396000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18008970, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4987000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.1287875664756565, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 14846, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000014846.json", "sha256": "4091cea79d8b318bc2f1199a5349b8ef36a3cb7cfcb8b7089aa5a6975efdf2ed", "retrieved_at": "2026-10-17T22:53:36.353318+00:00", "raw_path": "data/raw/4091cea79d8b318bc2f1199a5349b8ef36a3cb7cfcb8b7089aa5a6975efdf2ed.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "eps": { "value": -0.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 97028000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11946000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18008970, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14098000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0000014846-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484626000007/0000014846-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000014846-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484625000005/0000014846-25-000005-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000014846-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484625000005/0000014846-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 95630000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000014846-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484625000005/0000014846-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9791000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000014846-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484625000005/0000014846-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17752226, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000014846-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484625000005/0000014846-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24143000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000014846-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484625000005/0000014846-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000014846-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484624000019/0000014846-24-000019-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000014846-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484624000019/0000014846-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 93617000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000014846-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484624000019/0000014846-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3873000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000014846-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484624000019/0000014846-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17948276, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000014846-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484624000019/0000014846-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19606000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000014846-24-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484624000019/0000014846-24-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000014846-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484623000005/0000014846-23-000005-index.html", "eps": { "value": 2.66, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000014846-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484623000005/0000014846-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 70527000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000014846-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484623000005/0000014846-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49955000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000014846-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484623000005/0000014846-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17852951, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000014846-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484623000005/0000014846-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15025000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000014846-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/14846/000001484623000005/0000014846-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AOMR", "source_ticker": "AOMR", "name": "ANGEL OAK MORTGAGE REIT", "group": "Financials", "weight_percent": 0.0, "holding_price": 7.22, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 44024000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001766478-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -406954000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001766478-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2749778000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001766478-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2482255000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001766478-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 267523000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001766478-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 41619000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001766478-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1354000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001766478-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24314625, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001766478-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 12181000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001766478-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001766478-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1766478, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001766478.json", "sha256": "6aea8d493318f52e336573a45efe140754972a9c9b19c12cfc3cc226a86324b2", "retrieved_at": "2026-10-17T22:53:36.224769+00:00", "raw_path": "data/raw/6aea8d493318f52e336573a45efe140754972a9c9b19c12cfc3cc226a86324b2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001766478-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "eps": { "value": 1.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001766478-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 44024000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001766478-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24314625, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001766478-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -406954000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001766478-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647826000002/0001766478-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001766478-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647825000019/0001766478-25-000019-index.html", "eps": { "value": 1.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001766478-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647825000019/0001766478-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 28750000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001766478-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647825000019/0001766478-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24396851, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001766478-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647825000019/0001766478-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -221433000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001766478-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647825000019/0001766478-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001766478-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647824000018/0001766478-24-000018-index.html", "eps": { "value": 1.35, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001766478-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647824000018/0001766478-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 33714000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001766478-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647824000018/0001766478-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24941758, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001766478-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647824000018/0001766478-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 306404000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001766478-24-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647824000018/0001766478-24-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001766478-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647823000036/0001766478-23-000036-index.html", "eps": { "value": -7.65, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001766478-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647823000036/0001766478-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -187833000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001766478-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647823000036/0001766478-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24547916, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001766478-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647823000036/0001766478-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -331127000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0001766478-23-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1766478/000176647823000036/0001766478-23-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALMU", "source_ticker": "ALMU", "name": "AELUMA INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 8.85, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4461000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -10186000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9159000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -3266000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 646000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 60664000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3732000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 56932000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 56006000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 451000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4519000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 57311000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1890000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17665755, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -2.2833445415826046, "free_cash_flow": -3912000.0, "free_cash_flow_margin": -0.8769334229993275, "capex_intensity": 0.14481058058731225, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.013001569154898, "current_ratio": 30.323280423280423, "cash_runway_years": 17.148193508879363, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1828805, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828805.json", "sha256": "cd0fd51b1d33dee839c57a7b7b4b2f0a2900f81558c64a2973e39d35db95f2af", "retrieved_at": "2026-10-17T22:53:36.379473+00:00", "raw_path": "data/raw/cd0fd51b1d33dee839c57a7b7b4b2f0a2900f81558c64a2973e39d35db95f2af.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4461000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9159000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17665755, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3266000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001213900-26-100584", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390026100584/0001213900-26-100584-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-09", "accession": "0001213900-25-086227", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390025086227/0001213900-25-086227-index.html", "eps": { "value": -0.23, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-09", "accession": "0001213900-25-086227", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390025086227/0001213900-25-086227-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4665000, "tag": "Revenues", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-09", "accession": "0001213900-25-086227", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390025086227/0001213900-25-086227-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3022000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-09", "accession": "0001213900-25-086227", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390025086227/0001213900-25-086227-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13168345, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-09", "accession": "0001213900-25-086227", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390025086227/0001213900-25-086227-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1148000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-09", "accession": "0001213900-25-086227", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390025086227/0001213900-25-086227-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-27", "accession": "0001213900-24-082694", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390024082694/0001213900-24-082694-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-27", "accession": "0001213900-24-082694", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390024082694/0001213900-24-082694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 918554, "tag": "Revenues", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-27", "accession": "0001213900-24-082694", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390024082694/0001213900-24-082694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4562295, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-27", "accession": "0001213900-24-082694", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390024082694/0001213900-24-082694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12298355, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-27", "accession": "0001213900-24-082694", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390024082694/0001213900-24-082694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3454779, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-27", "accession": "0001213900-24-082694", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390024082694/0001213900-24-082694-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-25", "accession": "0001213900-23-078910", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390023078910/0001213900-23-078910-index.html", "eps": { "value": -0.47, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-25", "accession": "0001213900-23-078910", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390023078910/0001213900-23-078910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 193339, "tag": "Revenues", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-25", "accession": "0001213900-23-078910", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390023078910/0001213900-23-078910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5379582, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-25", "accession": "0001213900-23-078910", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390023078910/0001213900-23-078910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11379480, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-25", "accession": "0001213900-23-078910", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390023078910/0001213900-23-078910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3637972, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-25", "accession": "0001213900-23-078910", "source_url": "https://www.sec.gov/Archives/edgar/data/1828805/000121390023078910/0001213900-23-078910-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ORMP", "source_ticker": "ORMP", "name": "ORAMED PHARMACEUTICALS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 4.18, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -15088000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64050000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -9145000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 230864000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 199744000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 45947000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5992000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 133271000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 19086000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42418644, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4741000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -7.544, "free_cash_flow": -9154000.0, "free_cash_flow_margin": -4.577, "capex_intensity": 0.0045, "cfo_to_positive_net_income": -0.1427790788446526, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 2.996, "current_ratio": 6.982657445247826, "cash_runway_years": 5.024275560415528, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1176309, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001176309.json", "sha256": "4de2fa61f6e99a9334450df93c3a54e105e138fae12a8b631b4bdc95f4c98422", "retrieved_at": "2026-10-17T22:53:36.745773+00:00", "raw_path": "data/raw/4de2fa61f6e99a9334450df93c3a54e105e138fae12a8b631b4bdc95f4c98422.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "eps": { "value": 1.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64050000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42418644, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9145000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001213900-26-034835", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390026034835/0001213900-26-034835-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001013762-25-003450", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000101376225003450/0001013762-25-003450-index.html", "eps": { "value": -0.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001013762-25-003450", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000101376225003450/0001013762-25-003450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -19103000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001013762-25-003450", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000101376225003450/0001013762-25-003450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40828380, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001013762-25-003450", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000101376225003450/0001013762-25-003450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8412000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001013762-25-003450", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000101376225003450/0001013762-25-003450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001213900-24-020485", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390024020485/0001213900-24-020485-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001213900-24-020485", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390024020485/0001213900-24-020485-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1340000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001213900-24-020485", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390024020485/0001213900-24-020485-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5525000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001213900-24-020485", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390024020485/0001213900-24-020485-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40566901, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001213900-24-020485", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390024020485/0001213900-24-020485-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10295000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001213900-24-020485", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390024020485/0001213900-24-020485-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001213900-23-017837", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390023017837/0001213900-23-017837-index.html", "eps": { "value": 0.94, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001213900-23-017837", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390023017837/0001213900-23-017837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2703000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001213900-23-017837", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390023017837/0001213900-23-017837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 38997649, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001213900-23-017837", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390023017837/0001213900-23-017837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27918000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001213900-23-017837", "source_url": "https://www.sec.gov/Archives/edgar/data/1176309/000121390023017837/0001213900-23-017837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WHG", "source_ticker": "WHG", "name": "WESTWOOD HOLDINGS GROUP INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 19.13, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 97762000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 4973000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7077000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18922000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 86000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 162298000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 35575000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 125615000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 26249000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5148000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8885580, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1165002, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001165002.json", "sha256": "3b1ce9ce5ef010b2318511bf8f910609099bd59674a74b0a80b43653cdc96ded", "retrieved_at": "2026-10-17T22:53:37.475810+00:00", "raw_path": "data/raw/3b1ce9ce5ef010b2318511bf8f910609099bd59674a74b0a80b43653cdc96ded.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 97762000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7077000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8885580, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18922000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001165002-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500226000020/0001165002-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001165002-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500225000022/0001165002-25-000022-index.html", "eps": { "value": 0.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001165002-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500225000022/0001165002-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 94721000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001165002-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500225000022/0001165002-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2211000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001165002-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500225000022/0001165002-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8515779, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001165002-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500225000022/0001165002-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21122000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001165002-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500225000022/0001165002-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001165002-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500224000022/0001165002-24-000022-index.html", "eps": { "value": 1.17, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001165002-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500224000022/0001165002-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 89781000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001165002-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500224000022/0001165002-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10571000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001165002-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500224000022/0001165002-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8112139, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001165002-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500224000022/0001165002-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1185000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001165002-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500224000022/0001165002-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001165002-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500223000033/0001165002-23-000033-index.html", "eps": { "value": -0.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001165002-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500223000033/0001165002-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 68681000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001165002-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500223000033/0001165002-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4628000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001165002-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500223000033/0001165002-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7844363, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001165002-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500223000033/0001165002-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51490000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001165002-23-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1165002/000116500223000033/0001165002-23-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CHRS", "source_ticker": "CHRS", "name": "COHERUS ONCOLOGY INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 42172000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -181134000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 168024000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -138513000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 258343000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 197329000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 61014000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 88879000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 9001000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16966000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 206706000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 140386000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117143457, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -4.295124727307218, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": -0.8243643765176404, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -20.12376402621931, "share_based_compensation_to_revenue": 0.40230484681779377, "current_ratio": 1.4724117789523172, "cash_runway_years": 0.6416654032473487, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1512762, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001512762.json", "sha256": "5c5765981b2a86ba6afe797bbe14b15cb57f0db8164b0eb431640837c7af90f8", "retrieved_at": "2026-10-17T22:53:38.071141+00:00", "raw_path": "data/raw/5c5765981b2a86ba6afe797bbe14b15cb57f0db8164b0eb431640837c7af90f8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "eps": { "value": 1.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 42172000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 168024000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 117143457, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -138513000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025308", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000110465926025308/0001104659-26-025308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003126", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837025003126/0001558370-25-003126-index.html", "eps": { "value": 0.25, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003126", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837025003126/0001558370-25-003126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 266960000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003126", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837025003126/0001558370-25-003126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 28507000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003126", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837025003126/0001558370-25-003126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114830462, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003126", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837025003126/0001558370-25-003126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -20440000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003126", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837025003126/0001558370-25-003126-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003436", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837024003436/0001558370-24-003436-index.html", "eps": { "value": -2.53, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003436", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837024003436/0001558370-24-003436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 257244000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003436", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837024003436/0001558370-24-003436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -237892000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003436", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837024003436/0001558370-24-003436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 94162637, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003436", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837024003436/0001558370-24-003436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -174884000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001558370-24-003436", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837024003436/0001558370-24-003436-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002917", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837023002917/0001558370-23-002917-index.html", "eps": { "value": -3.76, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002917", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837023002917/0001558370-23-002917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 211042000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002917", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837023002917/0001558370-23-002917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -291754000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002917", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837023002917/0001558370-23-002917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77630020, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002917", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837023002917/0001558370-23-002917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -241124000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002917", "source_url": "https://www.sec.gov/Archives/edgar/data/1512762/000155837023002917/0001558370-23-002917-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RBBN", "source_ticker": "RBBN", "name": "RIBBON COMMUNICATIONS", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 1.42, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 844556000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -3324000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39636000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 51398000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 25342000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1212255000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 763261000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 448994000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 96405000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 324525000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 8750000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19406000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 454485000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 315473000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 179822000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 8955000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 8750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 13125000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 17500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 302750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.003935795850127167, "free_cash_flow": 26056000.0, "free_cash_flow_margin": 0.0308517137999138, "capex_intensity": 0.030006299167846775, "cfo_to_positive_net_income": 1.2967504289030174, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.022977753991446394, "current_ratio": 1.4406462676679146, "cash_runway_years": null, "near_term_maturity_to_cash": 0.09076292723406462 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1708055, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 8750000.0, 13125000.0, 17500000.0, 302750000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001708055.json", "sha256": "b806563a765e6ba1eb40de7cb91e5f0262a05439245671cbba2576f59b05f90a", "retrieved_at": "2026-10-17T22:53:38.091179+00:00", "raw_path": "data/raw/b806563a765e6ba1eb40de7cb91e5f0262a05439245671cbba2576f59b05f90a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "eps": { "value": 0.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 844556000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 39636000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 179822000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51398000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001708055-26-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805526000012/0001708055-26-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001773", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000155837025001773/0001558370-25-001773-index.html", "eps": { "value": -0.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001773", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000155837025001773/0001558370-25-001773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 833881000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001773", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000155837025001773/0001558370-25-001773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -54235000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001773", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000155837025001773/0001558370-25-001773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 174044000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001773", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000155837025001773/0001558370-25-001773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50240000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001558370-25-001773", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000155837025001773/0001558370-25-001773-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001708055-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805524000003/0001708055-24-000003-index.html", "eps": { "value": -0.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001708055-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805524000003/0001708055-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 826339000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001708055-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805524000003/0001708055-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66206000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001708055-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805524000003/0001708055-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 170408000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001708055-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805524000003/0001708055-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17087000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001708055-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805524000003/0001708055-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001708055-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805523000003/0001708055-23-000003-index.html", "eps": { "value": -0.63, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001708055-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805523000003/0001708055-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 819760000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001708055-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805523000003/0001708055-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -98083000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001708055-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805523000003/0001708055-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156668000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001708055-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805523000003/0001708055-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -26364000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001708055-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1708055/000170805523000003/0001708055-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KRMD", "source_ticker": "KRMD", "name": "KORU MEDICAL SYSTEMS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 3.03, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 41127366, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -2972442, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2637926, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 462405, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 28200179, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11152257, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 17047922, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8872212, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 810500, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2713539, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 19988790, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 8194358, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46187077, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.07227406685854863, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06597891535285776, "current_ratio": 2.439335699026086, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 704440, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000704440.json", "sha256": "b53967f6fe0da17327c3bbc894c28ecf420f6c43e7707a871a63a9c303887166", "retrieved_at": "2026-10-17T22:53:38.156475+00:00", "raw_path": "data/raw/b53967f6fe0da17327c3bbc894c28ecf420f6c43e7707a871a63a9c303887166.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "eps": { "value": -0.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 41127366, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2637926, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46187077, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 462405, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001161697-26-000052", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169726000052/0001161697-26-000052-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001161697-25-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169725000103/0001161697-25-000103-index.html", "eps": { "value": -0.13, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001161697-25-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169725000103/0001161697-25-000103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 33646463, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001161697-25-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169725000103/0001161697-25-000103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6066633, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001161697-25-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169725000103/0001161697-25-000103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45802701, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001161697-25-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169725000103/0001161697-25-000103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -319718, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001161697-25-000103", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169725000103/0001161697-25-000103-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001161697-24-000139", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169724000139/0001161697-24-000139-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001161697-24-000139", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169724000139/0001161697-24-000139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 28517666, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001161697-24-000139", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169724000139/0001161697-24-000139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13741062, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001161697-24-000139", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169724000139/0001161697-24-000139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45601346, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001161697-24-000139", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169724000139/0001161697-24-000139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -4892553, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001161697-24-000139", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169724000139/0001161697-24-000139-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001161697-23-000158", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169723000158/0001161697-23-000158-index.html", "eps": { "value": -0.19, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001161697-23-000158", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169723000158/0001161697-23-000158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 27896037, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001161697-23-000158", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169723000158/0001161697-23-000158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8661142, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001161697-23-000158", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169723000158/0001161697-23-000158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45002074, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001161697-23-000158", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169723000158/0001161697-23-000158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5404549, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001161697-23-000158", "source_url": "https://www.sec.gov/Archives/edgar/data/704440/000116169723000158/0001161697-23-000158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "QTRX", "source_ticker": "QTRX", "name": "QUANTERIX", "group": "Health Care", "weight_percent": 0.0, "holding_price": 3.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 138897000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -125542000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -107150000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -77236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2612000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 418766000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 123036000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 295730000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 29839000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20718000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 212257000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 74762000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42639000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.9038496151824733, "free_cash_flow": -79848000.0, "free_cash_flow_margin": -0.5748720274735956, "capex_intensity": 0.01880530177037661, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.14916088900408217, "current_ratio": 2.839102752735347, "cash_runway_years": 0.386335387643068, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1503274, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001503274.json", "sha256": "0567e5301d075e810075880fb0b6519976642adf250f705aefd7906134fbfc48", "retrieved_at": "2026-10-17T22:53:38.511979+00:00", "raw_path": "data/raw/0567e5301d075e810075880fb0b6519976642adf250f705aefd7906134fbfc48.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "eps": { "value": -2.51, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 138897000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -107150000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42639000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -77236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001503274-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327426000013/0001503274-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001503274-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327425000031/0001503274-25-000031-index.html", "eps": { "value": -1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001503274-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327425000031/0001503274-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 137421000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001503274-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327425000031/0001503274-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38531000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001503274-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327425000031/0001503274-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38367000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001503274-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327425000031/0001503274-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35164000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001503274-25-000031", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000150327425000031/0001503274-25-000031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002205", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000155837024002205/0001558370-24-002205-index.html", "eps": { "value": -0.86, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002205", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000155837024002205/0001558370-24-002205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 122368000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002205", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000155837024002205/0001558370-24-002205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32334000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002205", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000155837024002205/0001558370-24-002205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37594000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002205", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000155837024002205/0001558370-24-002205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18902000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001558370-24-002205", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000155837024002205/0001558370-24-002205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002855", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000155837023002855/0001558370-23-002855-index.html", "eps": { "value": -2.61, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002855", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000155837023002855/0001558370-23-002855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 105522000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002855", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000155837023002855/0001558370-23-002855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -96700000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002855", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000155837023002855/0001558370-23-002855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36990965, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002855", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000155837023002855/0001558370-23-002855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -48272000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001558370-23-002855", "source_url": "https://www.sec.gov/Archives/edgar/data/1503274/000155837023002855/0001558370-23-002855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PDEX", "source_ticker": "PDEX", "name": "PRO DEX INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 60.02, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 77548000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 12991000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13662000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 7242000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 483000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 74509000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 26876000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 47633000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8192000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1394000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 688000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 53248000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 12983000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3317064, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3408000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4164000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3591000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2947000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2154000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 4657000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.16752205085882294, "free_cash_flow": 6759000.0, "free_cash_flow_margin": 0.08715892092639398, "capex_intensity": 0.006228400474544798, "cfo_to_positive_net_income": 0.5300834431269213, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008871924485479962, "current_ratio": 4.1013633212662715, "cash_runway_years": null, "near_term_maturity_to_cash": 0.50830078125 }, "observation_status": "sec-xbrl-unreviewed", "cik": 788920, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4164000.0, 3591000.0, 2947000.0, 2154000.0, 4657000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000788920.json", "sha256": "54b7fee09ec45a8487afa954eb35a6c4c256f812097cc1c2079bf263ca20bbef", "retrieved_at": "2026-10-17T22:53:39.314909+00:00", "raw_path": "data/raw/54b7fee09ec45a8487afa954eb35a6c4c256f812097cc1c2079bf263ca20bbef.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "eps": { "value": 4.12, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 77548000, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13662000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3317064, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7242000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-03", "accession": "0001079973-26-001215", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997326001215/0001079973-26-001215-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-04", "accession": "0001079973-25-001426", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997325001426/0001079973-25-001426-index.html", "eps": { "value": 2.67, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-04", "accession": "0001079973-25-001426", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997325001426/0001079973-25-001426-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 66593000, "tag": "Revenues", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-04", "accession": "0001079973-25-001426", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997325001426/0001079973-25-001426-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8978000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-04", "accession": "0001079973-25-001426", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997325001426/0001079973-25-001426-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3361207, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-04", "accession": "0001079973-25-001426", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997325001426/0001079973-25-001426-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1682000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-04", "accession": "0001079973-25-001426", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997325001426/0001079973-25-001426-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-05", "accession": "0001553350-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000155335024000079/0001553350-24-000079-index.html", "eps": { "value": 0.6, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-05", "accession": "0001553350-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000155335024000079/0001553350-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 53844000, "tag": "Revenues", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-05", "accession": "0001553350-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000155335024000079/0001553350-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2127000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-05", "accession": "0001553350-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000155335024000079/0001553350-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3571207, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-05", "accession": "0001553350-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000155335024000079/0001553350-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6199000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-05", "accession": "0001553350-24-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000155335024000079/0001553350-24-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-10-13", "accession": "0001079973-23-001429", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997323001429/0001079973-23-001429-index.html", "eps": { "value": 1.95, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-10-13", "accession": "0001079973-23-001429", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997323001429/0001079973-23-001429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 46087000, "tag": "Revenues", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-10-13", "accession": "0001079973-23-001429", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997323001429/0001079973-23-001429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7074000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-10-13", "accession": "0001079973-23-001429", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997323001429/0001079973-23-001429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3636944, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-10-13", "accession": "0001079973-23-001429", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997323001429/0001079973-23-001429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5462000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-10-13", "accession": "0001079973-23-001429", "source_url": "https://www.sec.gov/Archives/edgar/data/788920/000107997323001429/0001079973-23-001429-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LRMR", "source_ticker": "LRMR", "name": "LARIMAR THERAPEUTICS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.99, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -172497000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115878", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -165673000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115878", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -113201000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115878", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 91000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115878", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 145842000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115878", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 67757000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115878", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 78085000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115878", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 85412000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115878", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7004000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115878", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 142022000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115878", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 64795000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115878", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 65086000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115878", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -113292000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.191866656377807, "cash_runway_years": 0.7545163028595153, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1374690, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001374690.json", "sha256": "08638b3759f4b65e6e121b92d928b796b8584ccbcb8cfc63b68c5bc067fd2552", "retrieved_at": "2026-10-17T22:53:39.422519+00:00", "raw_path": "data/raw/08638b3759f4b65e6e121b92d928b796b8584ccbcb8cfc63b68c5bc067fd2552.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115878", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "eps": null, "revenue": null, "net_income": { "value": -165673000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115878", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -113201000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115878", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000119312526115878/0001193125-26-115878-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043925", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000095017025043925/0000950170-25-043925-index.html", "eps": { "value": -1.32, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043925", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000095017025043925/0000950170-25-043925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -80604000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043925", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000095017025043925/0000950170-25-043925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61256084, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043925", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000095017025043925/0000950170-25-043925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -70760000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043925", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000095017025043925/0000950170-25-043925-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031529", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000095017024031529/0000950170-24-031529-index.html", "eps": { "value": -0.84, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031529", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000095017024031529/0000950170-24-031529-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -36949000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031529", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000095017024031529/0000950170-24-031529-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43901241, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031529", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000095017024031529/0000950170-24-031529-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33459000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031529", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000095017024031529/0000950170-24-031529-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007855", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000095017023007855/0000950170-23-007855-index.html", "eps": { "value": -1.37, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007855", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000095017023007855/0000950170-23-007855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -35355000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007855", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000095017023007855/0000950170-23-007855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25761394, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007855", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000095017023007855/0000950170-23-007855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27569000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0000950170-23-007855", "source_url": "https://www.sec.gov/Archives/edgar/data/1374690/000095017023007855/0000950170-23-007855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CDXS", "source_ticker": "CDXS", "name": "CODEXIS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.36, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 70387000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -41739000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43974000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -19376000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4471000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 147797000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 97268000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 50529000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 50793000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 40105000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 5248000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9624000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 96816000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 25317000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87142000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 17267000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 17566000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 21080000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3513000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.5929930242800517, "free_cash_flow": -23847000.0, "free_cash_flow_margin": -0.3387983576512708, "capex_intensity": 0.06352025231932033, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1367297938539787, "current_ratio": 3.824149780779713, "cash_runway_years": 2.6214388934764656, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1200375, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 17566000.0, 21080000.0, 3513000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001200375.json", "sha256": "277318409cc2f6e80118183efe9856f7380ea96da9cad19d13278fe4616f8406", "retrieved_at": "2026-10-17T22:53:39.802060+00:00", "raw_path": "data/raw/277318409cc2f6e80118183efe9856f7380ea96da9cad19d13278fe4616f8406.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "eps": { "value": -0.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 70387000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -43974000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87142000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19376000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001200375-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037526000006/0001200375-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001200375-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037525000003/0001200375-25-000003-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001200375-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037525000003/0001200375-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 59345000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001200375-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037525000003/0001200375-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65276000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001200375-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037525000003/0001200375-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73408000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001200375-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037525000003/0001200375-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -49410000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001200375-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037525000003/0001200375-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001200375-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037524000009/0001200375-24-000009-index.html", "eps": { "value": -1.12, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001200375-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037524000009/0001200375-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 70143000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001200375-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037524000009/0001200375-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -76240000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001200375-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037524000009/0001200375-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 68131000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001200375-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037524000009/0001200375-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -52638000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001200375-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037524000009/0001200375-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001200375-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037523000012/0001200375-23-000012-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001200375-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037523000012/0001200375-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 138590000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001200375-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037523000012/0001200375-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33592000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001200375-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037523000012/0001200375-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65344000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001200375-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037523000012/0001200375-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11284000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001200375-23-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1200375/000120037523000012/0001200375-23-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PXED", "source_ticker": "PXED", "name": "PHOENIX EDUCATION PARTNERS", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 23.98, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "SSTK", "source_ticker": "SSTK", "name": "SHUTTERSTOCK", "group": "Communication", "weight_percent": 0.0, "holding_price": 4.59, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 989925000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 75059000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45496000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 166686000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 42856000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1355936000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 774898000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 581038000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 178244000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 116639000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 158110000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 90894000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 61076000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 338639000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 628402000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36268000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07582291587746547, "free_cash_flow": 123830000.0, "free_cash_flow_margin": 0.12509028461752153, "capex_intensity": 0.043292168598631206, "cfo_to_positive_net_income": 3.6637506593986284, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06169760335378943, "current_ratio": 0.5388891187488264, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1549346, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001549346.json", "sha256": "a90ea79512da5323cc28b65311bf0c95208169b5add26752047d2977b96f3435", "retrieved_at": "2026-10-17T22:53:40.473649+00:00", "raw_path": "data/raw/a90ea79512da5323cc28b65311bf0c95208169b5add26752047d2977b96f3435.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "eps": { "value": 1.25, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 989925000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45496000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36268000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 166686000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-17", "accession": "0001549346-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934626000008/0001549346-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001549346-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934625000011/0001549346-25-000011-index.html", "eps": { "value": 1.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001549346-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934625000011/0001549346-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 935262000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001549346-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934625000011/0001549346-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35932000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001549346-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934625000011/0001549346-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35658000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001549346-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934625000011/0001549346-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32646000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0001549346-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934625000011/0001549346-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001549346-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934624000007/0001549346-24-000007-index.html", "eps": { "value": 3.04, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001549346-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934624000007/0001549346-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 874587000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001549346-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934624000007/0001549346-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 110269000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001549346-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934624000007/0001549346-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36242000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001549346-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934624000007/0001549346-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 140552000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001549346-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934624000007/0001549346-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001549346-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934623000011/0001549346-23-000011-index.html", "eps": { "value": 2.08, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001549346-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934623000011/0001549346-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 827826000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001549346-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934623000011/0001549346-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 76103000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001549346-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934623000011/0001549346-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36546000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001549346-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934623000011/0001549346-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 158451000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0001549346-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1549346/000154934623000011/0001549346-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SABS", "source_ticker": "SABS", "name": "SAB BIOTHERAPEUTICS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 2.59, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -48953363, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13273683, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -44775111, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 933156, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 172809969, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 21315594, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 151494375, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 10502680, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2994763, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5210647, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 101052624, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 10681170, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61340193, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -45708267.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": -3.3732243718642367, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 9.460819741657515, "cash_runway_years": 0.2345651359747606, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1833214, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001833214.json", "sha256": "77a9d5e74034d5680bee440489a5722f0205b7102ec23dd33e3ff98bbc2065ac", "retrieved_at": "2026-10-17T22:53:40.608627+00:00", "raw_path": "data/raw/77a9d5e74034d5680bee440489a5722f0205b7102ec23dd33e3ff98bbc2065ac.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "eps": { "value": -0.79, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13273683, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61340193, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -44775111, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001833214-26-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000183321426000003/0001833214-26-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-046994", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000095017025046994/0000950170-25-046994-index.html", "eps": { "value": -3.68, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-046994", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000095017025046994/0000950170-25-046994-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1322410, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-046994", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000095017025046994/0000950170-25-046994-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34105309, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-046994", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000095017025046994/0000950170-25-046994-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9261918, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-046994", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000095017025046994/0000950170-25-046994-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -34292009, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0000950170-25-046994", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000095017025046994/0000950170-25-046994-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038219", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000095017024038219/0000950170-24-038219-index.html", "eps": { "value": -7.64, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038219", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000095017024038219/0000950170-24-038219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2238991, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038219", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000095017024038219/0000950170-24-038219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42193786, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038219", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000095017024038219/0000950170-24-038219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5521487, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038219", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000095017024038219/0000950170-24-038219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25119405, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038219", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000095017024038219/0000950170-24-038219-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001437749-23-010343", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000143774923010343/0001437749-23-010343-index.html", "eps": null, "revenue": { "value": 23904181, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001437749-23-010343", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000143774923010343/0001437749-23-010343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18740804, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001437749-23-010343", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000143774923010343/0001437749-23-010343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -23459511, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-14", "accession": "0001437749-23-010343", "source_url": "https://www.sec.gov/Archives/edgar/data/1833214/000143774923010343/0001437749-23-010343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ATOM", "source_ticker": "ATOM", "name": "ATOMERA INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 3.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 65000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -21123000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20174000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -14871000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 49000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 21093000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2712000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 18381000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 19210000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 48000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4963000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 19602000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30844000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 7611000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -324.96923076923076, "free_cash_flow": -14920000.0, "free_cash_flow_margin": -229.53846153846155, "capex_intensity": 0.7538461538461538, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 76.35384615384615, "current_ratio": 9.801, "cash_runway_years": 1.2917759397485038, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1420520, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001420520.json", "sha256": "e41e299020df183b8382c73b4feeee7e2d319a4c0db39f004c95833d7307a20e", "retrieved_at": "2026-10-17T22:53:40.834726+00:00", "raw_path": "data/raw/e41e299020df183b8382c73b4feeee7e2d319a4c0db39f004c95833d7307a20e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "eps": { "value": -0.65, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 65000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20174000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30844000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14871000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-24", "accession": "0001683168-26-001291", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316826001291/0001683168-26-001291-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001683168-25-001330", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316825001330/0001683168-25-001330-index.html", "eps": { "value": -0.68, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001683168-25-001330", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316825001330/0001683168-25-001330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 135000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001683168-25-001330", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316825001330/0001683168-25-001330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18435000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001683168-25-001330", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316825001330/0001683168-25-001330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27217000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001683168-25-001330", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316825001330/0001683168-25-001330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13236000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001683168-25-001330", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316825001330/0001683168-25-001330-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001683168-24-001031", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316824001031/0001683168-24-001031-index.html", "eps": { "value": -0.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001683168-24-001031", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316824001031/0001683168-24-001031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 550000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001683168-24-001031", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316824001031/0001683168-24-001031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19790000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001683168-24-001031", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316824001031/0001683168-24-001031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24755000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001683168-24-001031", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316824001031/0001683168-24-001031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14557000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0001683168-24-001031", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316824001031/0001683168-24-001031-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001683168-23-000938", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316823000938/0001683168-23-000938-index.html", "eps": { "value": -0.75, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001683168-23-000938", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316823000938/0001683168-23-000938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 382000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001683168-23-000938", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316823000938/0001683168-23-000938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17441000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001683168-23-000938", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316823000938/0001683168-23-000938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23157000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001683168-23-000938", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316823000938/0001683168-23-000938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12499000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-15", "accession": "0001683168-23-000938", "source_url": "https://www.sec.gov/Archives/edgar/data/1420520/000168316823000938/0001683168-23-000938-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PLTK", "source_ticker": "PLTK", "name": "PLAYTIKA HOLDING CORP", "group": "Communication", "weight_percent": 0.0, "holding_price": 2.18, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2755400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -5100000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -206400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 567700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 36300000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3718900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4130300000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -411400000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 684200000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2378000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 11100000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 143300000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1063900000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 967900000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 375800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 19000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 19000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1771800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 600000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.001850910938520723, "free_cash_flow": 531400000.0, "free_cash_flow_margin": 0.19285766131959062, "capex_intensity": 0.013174130797706322, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -0.03558967201674808, "share_based_compensation_to_revenue": null, "current_ratio": 1.0991837999793368, "cash_runway_years": null, "near_term_maturity_to_cash": 0.02776965799473838 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1828016, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 19000000.0, 19000000.0, 1771800000.0, 600000000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828016.json", "sha256": "62033a0456562c357d8d1290fbad48c4b7118aea665099e5340eb00a7182f31c", "retrieved_at": "2026-10-17T22:53:41.438634+00:00", "raw_path": "data/raw/62033a0456562c357d8d1290fbad48c4b7118aea665099e5340eb00a7182f31c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "eps": { "value": -0.55, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2755400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -206400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 375800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 567700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001828016-26-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801626000010/0001828016-26-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001828016-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801625000011/0001828016-25-000011-index.html", "eps": { "value": 0.44, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001828016-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801625000011/0001828016-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2549300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001828016-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801625000011/0001828016-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 162200000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001828016-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801625000011/0001828016-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 372100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001828016-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801625000011/0001828016-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 490100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001828016-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801625000011/0001828016-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001828016-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801624000006/0001828016-24-000006-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001828016-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801624000006/0001828016-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2567000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001828016-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801624000006/0001828016-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 235000000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001828016-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801624000006/0001828016-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 366800000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001828016-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801624000006/0001828016-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 515600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001828016-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801624000006/0001828016-24-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001828016-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801623000011/0001828016-23-000011-index.html", "eps": { "value": 0.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001828016-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801623000011/0001828016-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2615500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001828016-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801623000011/0001828016-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 275300000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001828016-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801623000011/0001828016-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 401600000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001828016-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801623000011/0001828016-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 493700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001828016-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1828016/000182801623000011/0001828016-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KLTR", "source_ticker": "KLTR", "name": "KALTURA INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 1.45, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 180854000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -4963000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12072000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 14541000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 661000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 164697000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 158365000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 6332000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 27521000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 29035000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 4503000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 16492000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 90683000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 126483000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 152914221, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 26205000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 29313000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.02744202505888728, "free_cash_flow": 13880000.0, "free_cash_flow_margin": 0.07674698928417398, "capex_intensity": 0.0036548818383889767, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0911895783339047, "current_ratio": 0.7169580101673743, "cash_runway_years": null, "near_term_maturity_to_cash": 1.0651139130118819 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1432133, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 29313000.0, null, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001432133.json", "sha256": "b7b78225dbc73c5a2ff16d968086947cbdf597e98b0698815cc03f444ab3df5d", "retrieved_at": "2026-10-17T22:53:41.696264+00:00", "raw_path": "data/raw/b7b78225dbc73c5a2ff16d968086947cbdf597e98b0698815cc03f444ab3df5d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 180854000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12072000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 152914221, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14541000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018182", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000162828026018182/0001628280-26-018182-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001432133-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000143213325000025/0001432133-25-000025-index.html", "eps": null, "revenue": { "value": 178717000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001432133-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000143213325000025/0001432133-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31315000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001432133-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000143213325000025/0001432133-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 12233000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001432133-25-000025", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000143213325000025/0001432133-25-000025-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001432133-24-000088", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000143213324000088/0001432133-24-000088-index.html", "eps": null, "revenue": { "value": 175172000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001432133-24-000088", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000143213324000088/0001432133-24-000088-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -46366000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001432133-24-000088", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000143213324000088/0001432133-24-000088-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -8303000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001432133-24-000088", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000143213324000088/0001432133-24-000088-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001432133-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000143213323000035/0001432133-23-000035-index.html", "eps": null, "revenue": { "value": 168811000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001432133-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000143213323000035/0001432133-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -68495000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001432133-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000143213323000035/0001432133-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -46828000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001432133-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/1432133/000143213323000035/0001432133-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ADV", "source_ticker": "ADV", "name": "ADVANTAGE SOLUTIONS CLASS A", "group": "Communication", "weight_percent": 0.0, "holding_price": 29.36, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3542642000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -126466000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -227735000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 61532000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6477000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2793415000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2239457000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 240850000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1660611000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 13250000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": -1524000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 972615000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 432634000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 324564046, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 869000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 13250000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 1079495000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 595087000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0356982161900638, "free_cash_flow": 55055000.0, "free_cash_flow_margin": 0.015540661461135502, "capex_intensity": 0.0018282965086508882, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": -0.000430187413800209, "current_ratio": 2.2481242805697192, "cash_runway_years": null, "near_term_maturity_to_cash": 0.05501349387585634 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1776661, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 13250000.0, 1079495000.0, 595087000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001776661.json", "sha256": "900b4482ba5c576239f39e8e85fc2362992eab35078d4c4df764bf71a46b8a09", "retrieved_at": "2026-10-17T22:53:41.915400+00:00", "raw_path": "data/raw/900b4482ba5c576239f39e8e85fc2362992eab35078d4c4df764bf71a46b8a09.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "eps": null, "revenue": { "value": 3542642000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -227735000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 324564046, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61532000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001193125-26-088543", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000119312526088543/0001193125-26-088543-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035151", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017025035151/0000950170-25-035151-index.html", "eps": null, "revenue": { "value": 3566324000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035151", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017025035151/0000950170-25-035151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -326962000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035151", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017025035151/0000950170-25-035151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 321515982, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035151", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017025035151/0000950170-25-035151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 93095000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035151", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017025035151/0000950170-25-035151-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023841", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017024023841/0000950170-24-023841-index.html", "eps": { "value": -0.2, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023841", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017024023841/0000950170-24-023841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4224846000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023841", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017024023841/0000950170-24-023841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -63258000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023841", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017024023841/0000950170-24-023841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 323677515, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023841", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017024023841/0000950170-24-023841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 238995000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-01", "accession": "0000950170-24-023841", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017024023841/0000950170-24-023841-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005522", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017023005522/0000950170-23-005522-index.html", "eps": { "value": -4.33, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005522", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017023005522/0000950170-23-005522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4049742000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005522", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017023005522/0000950170-23-005522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1380502000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005522", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017023005522/0000950170-23-005522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 318682548, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005522", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017023005522/0000950170-23-005522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 121258000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005522", "source_url": "https://www.sec.gov/Archives/edgar/data/1776661/000095017023005522/0000950170-23-005522-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LZM", "source_ticker": "LZM", "name": "LIFEZONE METALS LTD", "group": "Materials", "weight_percent": 0.0, "holding_price": 3.32, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "TARA", "source_ticker": "TARA", "name": "PROTARA THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 2.4, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -64549000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57439000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -56365000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 94000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 209468000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 13056000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 196412000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 49657000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3826000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 159504000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 10939000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42836129, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -56459000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 14.581223146539903, "cash_runway_years": 0.8809899760489666, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1359931, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001359931.json", "sha256": "73c5c8e9513bdc55c707e83d9669fc2bd4dbb1b11805f8d13591997b9e86c1c4", "retrieved_at": "2026-10-17T22:53:42.512346+00:00", "raw_path": "data/raw/73c5c8e9513bdc55c707e83d9669fc2bd4dbb1b11805f8d13591997b9e86c1c4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "eps": { "value": -1.34, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -57439000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42836129, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -56365000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001213900-26-025433", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390026025433/0001213900-26-025433-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001213900-25-020368", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390025020368/0001213900-25-020368-index.html", "eps": { "value": -2.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001213900-25-020368", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390025020368/0001213900-25-020368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -44596000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001213900-25-020368", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390025020368/0001213900-25-020368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20592847, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001213900-25-020368", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390025020368/0001213900-25-020368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35808000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001213900-25-020368", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390025020368/0001213900-25-020368-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001213900-24-021982", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390024021982/0001213900-24-021982-index.html", "eps": { "value": -3.57, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001213900-24-021982", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390024021982/0001213900-24-021982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -40420000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001213900-24-021982", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390024021982/0001213900-24-021982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11331338, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001213900-24-021982", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390024021982/0001213900-24-021982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37557000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001213900-24-021982", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390024021982/0001213900-24-021982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001213900-23-018373", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390023018373/0001213900-23-018373-index.html", "eps": { "value": -5.86, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001213900-23-018373", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390023018373/0001213900-23-018373-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -65952000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001213900-23-018373", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390023018373/0001213900-23-018373-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11259615, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001213900-23-018373", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390023018373/0001213900-23-018373-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -26457000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001213900-23-018373", "source_url": "https://www.sec.gov/Archives/edgar/data/1359931/000121390023018373/0001213900-23-018373-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VELO", "source_ticker": "VELO", "name": "VELO3D INC", "group": "Industrials", "weight_percent": 0.0, "holding_price": 7.47, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 45973000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -54920000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -71362000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -27327000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2715000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 105348000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 67192000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 38156000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 39013000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3379000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9509000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 80120000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 33802000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16486845, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 7098000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 23866000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3424000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.1946142300915754, "free_cash_flow": -30042000.0, "free_cash_flow_margin": -0.6534705153024601, "capex_intensity": 0.05905640267113306, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.20683879668501076, "current_ratio": 2.3702739482870836, "cash_runway_years": 1.4276356716800234, "near_term_maturity_to_cash": 0.18193935354881707 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1825079, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7098000.0, 23866000.0, 3424000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001825079.json", "sha256": "61873222c6c509b9497bbfc97c201cd262d297c48ab12cc60917acf728711ec0", "retrieved_at": "2026-10-17T22:53:42.821315+00:00", "raw_path": "data/raw/61873222c6c509b9497bbfc97c201cd262d297c48ab12cc60917acf728711ec0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "eps": { "value": -4.33, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 45973000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -71362000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16486845, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27327000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-09-30", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-06-30", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2025-03-31", "filed": "2026-03-31", "accession": "0001193125-26-134997", "source_url": "https://www.sec.gov/Archives/edgar/data/1825079/000119312526134997/0001193125-26-134997-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HUCK", "source_ticker": "HUCK", "name": "HUCKLEBERRY AI INC CLASS B", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 3.21, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 318857000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -39097000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59342000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 7934000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9954000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 235533000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 421597000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -186064000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 42951000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 126494000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9835000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 56055000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 153558000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 271223000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40984000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1333000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.12261609436204944, "free_cash_flow": -2020000.0, "free_cash_flow_margin": -0.0063351282863477985, "capex_intensity": 0.031217755921933658, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1757998099461514, "current_ratio": 0.5661687983688699, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1505952, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001505952.json", "sha256": "dbe72071d927a7f34e2f5851cf698c1d63871c6a6a679a786437cfeb943e0717", "retrieved_at": "2026-10-17T22:53:43.043002+00:00", "raw_path": "data/raw/dbe72071d927a7f34e2f5851cf698c1d63871c6a6a679a786437cfeb943e0717.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "eps": { "value": -1.45, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 318857000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59342000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40984000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7934000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-16", "accession": "0001628280-26-025356", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000162828026025356/0001628280-26-025356-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-04-04", "accession": "0001505952-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595225000045/0001505952-25-000045-index.html", "eps": { "value": -2.13, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-04", "accession": "0001505952-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595225000045/0001505952-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 317044000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-04", "accession": "0001505952-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595225000045/0001505952-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -81935000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-04", "accession": "0001505952-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595225000045/0001505952-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38501000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-04", "accession": "0001505952-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595225000045/0001505952-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9052000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-04", "accession": "0001505952-25-000045", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595225000045/0001505952-25-000045-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-03-28", "accession": "0001505952-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595224000015/0001505952-24-000015-index.html", "eps": { "value": -2.1, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-28", "accession": "0001505952-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595224000015/0001505952-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 318989000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-28", "accession": "0001505952-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595224000015/0001505952-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -75569000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-28", "accession": "0001505952-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595224000015/0001505952-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36050000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-28", "accession": "0001505952-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595224000015/0001505952-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2583000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-03-28", "accession": "0001505952-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595224000015/0001505952-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-03-27", "accession": "0001505952-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595223000021/0001505952-23-000021-index.html", "eps": { "value": -3.1, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-27", "accession": "0001505952-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595223000021/0001505952-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 308645000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-27", "accession": "0001505952-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595223000021/0001505952-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -105551000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-27", "accession": "0001505952-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595223000021/0001505952-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34092000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-27", "accession": "0001505952-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595223000021/0001505952-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10890000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-03-27", "accession": "0001505952-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1505952/000150595223000021/0001505952-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NC", "source_ticker": "NC", "name": "NACCO INDUSTRIES INC CLASS A", "group": "Energy", "weight_percent": 0.0, "holding_price": 33.62, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 277198000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 21981000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17574000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 50909000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 48625000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 661228000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 231985000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 429243000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 49708000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 25277000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8280000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 214892000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 69615000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7481000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 2534000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 9051000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3685000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 77925000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1696000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1154000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 7327000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07929710892574983, "free_cash_flow": 2284000.0, "free_cash_flow_margin": 0.008239597688295009, "capex_intensity": 0.17541612854349597, "cfo_to_positive_net_income": 2.896836235347673, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.029870345384887337, "current_ratio": 3.0868634633340517, "cash_runway_years": null, "near_term_maturity_to_cash": 0.18208336686247686 }, "observation_status": "sec-xbrl-unreviewed", "cik": 789933, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 9051000.0, 3685000.0, 77925000.0, 1696000.0, 1154000.0 ], "thereafter": 7327000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000789933.json", "sha256": "7f1974de58c6b80b8224578d8610b4a0c877c8464a1911d88bb86ef3d38896dc", "retrieved_at": "2026-10-17T22:53:43.235732+00:00", "raw_path": "data/raw/7f1974de58c6b80b8224578d8610b4a0c877c8464a1911d88bb86ef3d38896dc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "eps": { "value": 2.35, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 277198000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17574000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7481000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 50909000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0000789933-26-000070", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993326000070/0000789933-26-000070-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000789933-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993325000006/0000789933-25-000006-index.html", "eps": { "value": 4.55, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000789933-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993325000006/0000789933-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 237708000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000789933-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993325000006/0000789933-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33741000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000789933-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993325000006/0000789933-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7411000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000789933-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993325000006/0000789933-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22289000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000789933-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993325000006/0000789933-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000789933-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993324000016/0000789933-24-000016-index.html", "eps": { "value": -5.29, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000789933-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993324000016/0000789933-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 214794000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000789933-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993324000016/0000789933-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39587000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000789933-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993324000016/0000789933-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7478000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000789933-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993324000016/0000789933-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 54490000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0000789933-24-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993324000016/0000789933-24-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000789933-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993323000016/0000789933-23-000016-index.html", "eps": { "value": 10.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000789933-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993323000016/0000789933-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 241719000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000789933-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993323000016/0000789933-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 74158000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000789933-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993323000016/0000789933-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7373000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000789933-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993323000016/0000789933-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 67735000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000789933-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/789933/000078993323000016/0000789933-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AP", "source_ticker": "AP", "name": "AMPCO PITTSBURGH CORP", "group": "Materials", "weight_percent": 0.0, "holding_price": 8.45, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 416280000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -54479000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66067000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1344000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9405000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 495355000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 447392000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 32639000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 10703000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1351000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 239620000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 130459000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20139000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 15723000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5707000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5775000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 6003000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 57677000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 42741000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.13087104833285287, "free_cash_flow": -8061000.0, "free_cash_flow_margin": -0.01936437013548573, "capex_intensity": 0.022592966272701066, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0032454117420966655, "current_ratio": 1.8367456442253889, "cash_runway_years": null, "near_term_maturity_to_cash": 1.4690273755021956 }, "observation_status": "sec-xbrl-unreviewed", "cik": 6176, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 15723000.0, 5707000.0, 5775000.0, 6003000.0, 57677000.0 ], "thereafter": 42741000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000006176.json", "sha256": "e6f8bae5ec73b732c34eef4e3c38adc597b91eefe745230b74c224373299e448", "retrieved_at": "2026-10-17T22:53:45.116957+00:00", "raw_path": "data/raw/e6f8bae5ec73b732c34eef4e3c38adc597b91eefe745230b74c224373299e448.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "eps": { "value": -3.28, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 416280000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66067000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20139000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1344000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108598", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000119312526108598/0001193125-26-108598-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040259", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017025040259/0000950170-25-040259-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040259", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017025040259/0000950170-25-040259-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 402799000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040259", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017025040259/0000950170-25-040259-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 438000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040259", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017025040259/0000950170-25-040259-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19887000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040259", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017025040259/0000950170-25-040259-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18028000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040259", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017025040259/0000950170-25-040259-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-036011", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017024036011/0000950170-24-036011-index.html", "eps": { "value": -2.04, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-036011", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017024036011/0000950170-24-036011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 415319000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-036011", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017024036011/0000950170-24-036011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39928000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-036011", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017024036011/0000950170-24-036011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19617000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-036011", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017024036011/0000950170-24-036011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3686000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0000950170-24-036011", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017024036011/0000950170-24-036011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-21", "accession": "0000950170-23-008972", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017023008972/0000950170-23-008972-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0000950170-23-008972", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017023008972/0000950170-23-008972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 380255000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0000950170-23-008972", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017023008972/0000950170-23-008972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3416000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0000950170-23-008972", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017023008972/0000950170-23-008972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19444000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0000950170-23-008972", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017023008972/0000950170-23-008972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27208000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0000950170-23-008972", "source_url": "https://www.sec.gov/Archives/edgar/data/6176/000095017023008972/0000950170-23-008972-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SIDU", "source_ticker": "SIDU", "name": "SIDUS SPACE INC CLASS A", "group": "Industrials", "weight_percent": 0.0, "holding_price": 1.24, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1776864, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -28008136, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29474304, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -18153485, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8174345, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 66090711, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 15455434, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 50635277, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 90144, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 853182, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 50688590, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 15020739, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24747253, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 53011075, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -15.762678516757614, "free_cash_flow": -26327830.0, "free_cash_flow_margin": -14.81702032344625, "capex_intensity": 4.600433685414303, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -310.7043840965566, "share_based_compensation_to_revenue": 0.48016167810254473, "current_ratio": 3.3745736478078743, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1879726, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001879726.json", "sha256": "609bc828bfe97f2d01f9a6654438300e16cfb6e8cb4181e16026c32a9063e1c7", "retrieved_at": "2026-10-17T22:53:43.710174+00:00", "raw_path": "data/raw/609bc828bfe97f2d01f9a6654438300e16cfb6e8cb4181e16026c32a9063e1c7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "eps": { "value": -1.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1776864, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29474304, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24747253, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18153485, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001493152-26-014547", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315226014547/0001493152-26-014547-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001742", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000164117225001742/0001641172-25-001742-index.html", "eps": { "value": -3.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001742", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000164117225001742/0001641172-25-001742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3873704, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001742", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000164117225001742/0001641172-25-001742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17524056, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001742", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000164117225001742/0001641172-25-001742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4874985, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001742", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000164117225001742/0001641172-25-001742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15825052, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001742", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000164117225001742/0001641172-25-001742-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011394", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315224011394/0001493152-24-011394-index.html", "eps": { "value": -23.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011394", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315224011394/0001493152-24-011394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5010565, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011394", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315224011394/0001493152-24-011394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14328348, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011394", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315224011394/0001493152-24-011394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 619986, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011394", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315224011394/0001493152-24-011394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -11749442, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0001493152-24-011394", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315224011394/0001493152-24-011394-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001493152-23-007736", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315223007736/0001493152-23-007736-index.html", "eps": null, "revenue": { "value": 6250780, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001493152-23-007736", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315223007736/0001493152-23-007736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12839968, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001493152-23-007736", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315223007736/0001493152-23-007736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -12093908, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001493152-23-007736", "source_url": "https://www.sec.gov/Archives/edgar/data/1879726/000149315223007736/0001493152-23-007736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SRBK", "source_ticker": "SRBK", "name": "SR BANCORP INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 18.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 3353000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 10703000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 820000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1192175000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1010380000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 181795000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 71461000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2139000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7636439, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 16023000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1951276, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001951276.json", "sha256": "008bdbc55c4c9bd85aa726ea78949bc7f696e148ed7261219c414b58ab6524ea", "retrieved_at": "2026-10-17T22:53:43.979812+00:00", "raw_path": "data/raw/008bdbc55c4c9bd85aa726ea78949bc7f696e148ed7261219c414b58ab6524ea.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "eps": { "value": 0.44, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 3353000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7636439, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10703000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-25", "accession": "0001437749-26-031222", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000143774926031222/0001437749-26-031222-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-29", "accession": "0001193125-25-223165", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000119312525223165/0001193125-25-223165-index.html", "eps": { "value": 0.61, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-29", "accession": "0001193125-25-223165", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000119312525223165/0001193125-25-223165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 5136000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-29", "accession": "0001193125-25-223165", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000119312525223165/0001193125-25-223165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8444355, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-29", "accession": "0001193125-25-223165", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000119312525223165/0001193125-25-223165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4665000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-29", "accession": "0001193125-25-223165", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000119312525223165/0001193125-25-223165-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-10-16", "accession": "0000950170-24-114772", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000095017024114772/0000950170-24-114772-index.html", "eps": { "value": -1.59, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-10-16", "accession": "0000950170-24-114772", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000095017024114772/0000950170-24-114772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -10860000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-10-16", "accession": "0000950170-24-114772", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000095017024114772/0000950170-24-114772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6833630, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-10-16", "accession": "0000950170-24-114772", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000095017024114772/0000950170-24-114772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1739000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-10-16", "accession": "0000950170-24-114772", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000095017024114772/0000950170-24-114772-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-28", "accession": "0000950170-23-050475", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000095017023050475/0000950170-23-050475-index.html", "eps": null, "revenue": null, "net_income": { "value": 1553000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-28", "accession": "0000950170-23-050475", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000095017023050475/0000950170-23-050475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 2319000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-28", "accession": "0000950170-23-050475", "source_url": "https://www.sec.gov/Archives/edgar/data/1951276/000095017023050475/0000950170-23-050475-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CURI", "source_ticker": "CURI", "name": "CURIOSITYSTREAM INC CLASS A", "group": "Communication", "weight_percent": 0.0, "holding_price": 2.71, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 71658000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -7304000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6427000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 13057000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 102000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 75731000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 34244000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 41487000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18318000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14366000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 37435000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 30314000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57664000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.10192860531971308, "free_cash_flow": 12955000.0, "free_cash_flow_margin": 0.18078930475313293, "capex_intensity": 0.0014234279494264423, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.20048005805353206, "current_ratio": 1.2349079633172793, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1776909, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001776909.json", "sha256": "b6a2b6daccd6b1c53afc3704c9fbda26811e7d4b7c7b5f972a97515ea8ffc803", "retrieved_at": "2026-10-17T22:53:44.304430+00:00", "raw_path": "data/raw/b6a2b6daccd6b1c53afc3704c9fbda26811e7d4b7c7b5f972a97515ea8ffc803.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "eps": { "value": -0.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 71658000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6427000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57664000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13057000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017346", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828026017346/0001628280-26-017346-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001628280-25-014738", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828025014738/0001628280-25-014738-index.html", "eps": { "value": -0.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001628280-25-014738", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828025014738/0001628280-25-014738-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 51134000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001628280-25-014738", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828025014738/0001628280-25-014738-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12941000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001628280-25-014738", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828025014738/0001628280-25-014738-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54480000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001628280-25-014738", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828025014738/0001628280-25-014738-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8151000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001628280-25-014738", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828025014738/0001628280-25-014738-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001628280-24-012902", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828024012902/0001628280-24-012902-index.html", "eps": { "value": -0.92, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001628280-24-012902", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828024012902/0001628280-24-012902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 56889000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001628280-24-012902", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828024012902/0001628280-24-012902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -48896000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001628280-24-012902", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828024012902/0001628280-24-012902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53044000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001628280-24-012902", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828024012902/0001628280-24-012902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16172000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001628280-24-012902", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000162828024012902/0001628280-24-012902-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001193125-23-086553", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000119312523086553/0001193125-23-086553-index.html", "eps": { "value": -0.96, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001193125-23-086553", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000119312523086553/0001193125-23-086553-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 78043000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001193125-23-086553", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000119312523086553/0001193125-23-086553-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -50917000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001193125-23-086553", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000119312523086553/0001193125-23-086553-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52787000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001193125-23-086553", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000119312523086553/0001193125-23-086553-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -39523000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001193125-23-086553", "source_url": "https://www.sec.gov/Archives/edgar/data/1776909/000119312523086553/0001193125-23-086553-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WHWK", "source_ticker": "WHWK", "name": "WHITEHAWK THERAPEUTICS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 3.04, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 7145000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -114400000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20596000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -97433000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 552000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 150830000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14519000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 136311000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 37568000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 79000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9873000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 149013000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 14519000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61886765, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -16.011196641007697, "free_cash_flow": -97985000.0, "free_cash_flow_margin": -13.713785864240728, "capex_intensity": 0.07725682295311406, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.3818054583624912, "current_ratio": 10.263310145326813, "cash_runway_years": 0.38557778165508605, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1422142, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001422142.json", "sha256": "0bc3518b433577b57088b38c087953d494e28bdd319b1da3b435ea8e7e18b0c1", "retrieved_at": "2026-10-17T22:53:44.924598+00:00", "raw_path": "data/raw/0bc3518b433577b57088b38c087953d494e28bdd319b1da3b435ea8e7e18b0c1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "eps": { "value": -0.33, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7145000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20596000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61886765, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -97433000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104158", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000119312526104158/0001193125-26-104158-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015269", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828025015269/0001628280-25-015269-index.html", "eps": { "value": -2.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015269", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828025015269/0001628280-25-015269-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 25983000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015269", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828025015269/0001628280-25-015269-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -63691000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015269", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828025015269/0001628280-25-015269-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27029942, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015269", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828025015269/0001628280-25-015269-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59550000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001628280-25-015269", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828025015269/0001628280-25-015269-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010901", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828024010901/0001628280-24-010901-index.html", "eps": { "value": -2.44, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010901", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828024010901/0001628280-24-010901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 24354000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010901", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828024010901/0001628280-24-010901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65765000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010901", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828024010901/0001628280-24-010901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26917967, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010901", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828024010901/0001628280-24-010901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59663000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001628280-24-010901", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828024010901/0001628280-24-010901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001628280-23-009583", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828023009583/0001628280-23-009583-index.html", "eps": { "value": -2.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001628280-23-009583", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828023009583/0001628280-23-009583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15216000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001628280-23-009583", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828023009583/0001628280-23-009583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60513000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001628280-23-009583", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828023009583/0001628280-23-009583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22511237, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001628280-23-009583", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828023009583/0001628280-23-009583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -49640000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001628280-23-009583", "source_url": "https://www.sec.gov/Archives/edgar/data/1422142/000162828023009583/0001628280-23-009583-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACDC", "source_ticker": "ACDC", "name": "PROFRAC HOLDING CLASS A", "group": "Energy", "weight_percent": 0.0, "holding_price": 4.12, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1941800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -225800000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -369000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 189500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 169900000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2573100000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1692400000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 717500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 22900000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 875600000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 144700000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 138800000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 416300000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9300000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 483500000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 597400000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 83000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 149700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 215000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 139900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 490800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 40900000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 11800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.11628386033577093, "free_cash_flow": 19600000.0, "free_cash_flow_margin": 0.010093727469358327, "capex_intensity": 0.08749613760428468, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -1.6268011527377522, "share_based_compensation_to_revenue": 0.004789370686991451, "current_ratio": 0.8093404753933713, "cash_runway_years": null, "near_term_maturity_to_cash": 6.537117903930131 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1881487, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 149700000.0, 215000000.0, 139900000.0, 490800000.0, 40900000.0 ], "thereafter": 11800000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001881487.json", "sha256": "1efac909f0d00a9635c9114ac14f49987c775482cec115c2b0d1332d93501a85", "retrieved_at": "2026-10-17T22:53:45.245345+00:00", "raw_path": "data/raw/1efac909f0d00a9635c9114ac14f49987c775482cec115c2b0d1332d93501a85.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "eps": { "value": -2.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1941800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -369000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 168300000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 189500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106120", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000119312526106120/0001193125-26-106120-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036251", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017025036251/0000950170-25-036251-index.html", "eps": { "value": -1.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036251", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017025036251/0000950170-25-036251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2190900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036251", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017025036251/0000950170-25-036251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -215100000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036251", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017025036251/0000950170-25-036251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 159900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036251", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017025036251/0000950170-25-036251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 367300000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036251", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017025036251/0000950170-25-036251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032170", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017024032170/0000950170-24-032170-index.html", "eps": { "value": -0.82, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032170", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017024032170/0000950170-24-032170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2630000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032170", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017024032170/0000950170-24-032170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -97700000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032170", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017024032170/0000950170-24-032170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130900000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032170", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017024032170/0000950170-24-032170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 553500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032170", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017024032170/0000950170-24-032170-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010960", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017023010960/0000950170-23-010960-index.html", "eps": { "value": 2.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010960", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017023010960/0000950170-23-010960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2425600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010960", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017023010960/0000950170-23-010960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 91500000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010960", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017023010960/0000950170-23-010960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010960", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017023010960/0000950170-23-010960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 415200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010960", "source_url": "https://www.sec.gov/Archives/edgar/data/1881487/000095017023010960/0000950170-23-010960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TTGT", "source_ticker": "TTGT", "name": "TECHTARGET INC", "group": "Communication", "weight_percent": 0.0, "holding_price": 3.97, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 486791000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -1025852000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1008306000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 16337000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 387000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 937308000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 342689000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 594619000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 40626000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19132000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 155385000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 126617000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71726763, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -2.1073766770544236, "free_cash_flow": 15950000.0, "free_cash_flow_margin": 0.03276560166478016, "capex_intensity": 0.0007950023726814999, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03930228784016138, "current_ratio": 1.2272048777020463, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2018064, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002018064.json", "sha256": "6d514732fb170643ee200ba361f3b1030422be624cd21a7fc7893304cdb8256c", "retrieved_at": "2026-10-17T22:53:45.142077+00:00", "raw_path": "data/raw/6d514732fb170643ee200ba361f3b1030422be624cd21a7fc7893304cdb8256c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "eps": { "value": -14.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 486791000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1008306000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71726763, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16337000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-102183", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000119312526102183/0001193125-26-102183-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "eps": { "value": -2.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 284897000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -116863000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44054830, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -64854000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "eps": { "value": -1.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 252101000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57777000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41651366, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12505000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "eps": { "value": -0.1, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 197094000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4285000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41651366, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 28060000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2025-05-28", "accession": "0000950170-25-078416", "source_url": "https://www.sec.gov/Archives/edgar/data/2018064/000095017025078416/0000950170-25-078416-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AIRO", "source_ticker": "AIRO", "name": "AIRO GROUP HOLDINGS INC", "group": "Industrials", "weight_percent": 0.0, "holding_price": 5.49, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 90907000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -28765000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4104000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -32432000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3074000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 774139000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 34947000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 739192000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1190000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 1161000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19906000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 106476000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 30865000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23678, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 140908000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 19413000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 1190000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 7000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 11000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 11000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 12000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 459000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.3164222777123874, "free_cash_flow": -35506000.0, "free_cash_flow_margin": -0.39057498322461415, "capex_intensity": 0.033814777739888016, "cfo_to_positive_net_income": null, "total_debt": 2851000.0, "debt_to_assets": 0.0036828011506977428, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.2189710363338357, "current_ratio": 3.4497327069496193, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1927958, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 1190000.0, 7000.0, 11000.0, 11000.0, 12000.0 ], "thereafter": 459000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001927958.json", "sha256": "9637403ed4e890fed824e0314ed3ecf12ea5b07100cf3fc0ee2369624a9e01cb", "retrieved_at": "2026-10-17T22:53:45.995726+00:00", "raw_path": "data/raw/9637403ed4e890fed824e0314ed3ecf12ea5b07100cf3fc0ee2369624a9e01cb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "eps": { "value": -0.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 90907000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4104000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23678, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32432000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "eps": { "value": -2.36, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 86935000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38694000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16387, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014116", "source_url": "https://www.sec.gov/Archives/edgar/data/1927958/000149315226014116/0001493152-26-014116-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ESP", "source_ticker": "ESP", "name": "ESPEY MANUFACTURING AND ELECTRONIC", "group": "Industrials", "weight_percent": 0.0, "holding_price": 56.32, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 46124325, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 11594684, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11179759, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 5690524, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3108908, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 97153397, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 36579824, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 60573573, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 213688, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 91313725, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 36579824, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2871414, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.2513789415888471, "free_cash_flow": 2581616.0, "free_cash_flow_margin": 0.05597081366502382, "capex_intensity": 0.06740278584022638, "cfo_to_positive_net_income": 0.5090023854718156, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004632869966118745, "current_ratio": 2.496286614172884, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 33533, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000033533.json", "sha256": "6aafe2771f8015f2f9e42a63b315fcc2c291bd1a7864abcdd404ba467090fedd", "retrieved_at": "2026-10-17T22:53:46.380327+00:00", "raw_path": "data/raw/6aafe2771f8015f2f9e42a63b315fcc2c291bd1a7864abcdd404ba467090fedd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "eps": { "value": 3.89, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 46124325, "tag": "Revenues", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11179759, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2871414, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5690524, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-23", "accession": "0001174947-26-000891", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494726000891/0001174947-26-000891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-16", "accession": "0001174947-25-001227", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494725001227/0001174947-25-001227-index.html", "eps": { "value": 3.02, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-16", "accession": "0001174947-25-001227", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494725001227/0001174947-25-001227-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 43950872, "tag": "Revenues", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-16", "accession": "0001174947-25-001227", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494725001227/0001174947-25-001227-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8142954, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-16", "accession": "0001174947-25-001227", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494725001227/0001174947-25-001227-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2696192, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-16", "accession": "0001174947-25-001227", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494725001227/0001174947-25-001227-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20991372, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-16", "accession": "0001174947-25-001227", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494725001227/0001174947-25-001227-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-27", "accession": "0001174947-24-001099", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494724001099/0001174947-24-001099-index.html", "eps": { "value": 2.29, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-27", "accession": "0001174947-24-001099", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494724001099/0001174947-24-001099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 38736319, "tag": "Revenues", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-27", "accession": "0001174947-24-001099", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494724001099/0001174947-24-001099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5815140, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-27", "accession": "0001174947-24-001099", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494724001099/0001174947-24-001099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2536967, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-27", "accession": "0001174947-24-001099", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494724001099/0001174947-24-001099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10595200, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-27", "accession": "0001174947-24-001099", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494724001099/0001174947-24-001099-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-21", "accession": "0001174947-23-001137", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494723001137/0001174947-23-001137-index.html", "eps": { "value": 1.49, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-21", "accession": "0001174947-23-001137", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494723001137/0001174947-23-001137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 35592323, "tag": "Revenues", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-21", "accession": "0001174947-23-001137", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494723001137/0001174947-23-001137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3677131, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-21", "accession": "0001174947-23-001137", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494723001137/0001174947-23-001137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2471016, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-21", "accession": "0001174947-23-001137", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494723001137/0001174947-23-001137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3899870, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-21", "accession": "0001174947-23-001137", "source_url": "https://www.sec.gov/Archives/edgar/data/33533/000117494723001137/0001174947-23-001137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALTG", "source_ticker": "ALTG", "name": "ALTA EQUIPMENT GROUP INC CLASS A", "group": "Industrials", "weight_percent": 0.0, "holding_price": 6.03, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1835900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 23200000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 33000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9200000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1336300000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1345100000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -8800000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18600000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 484500000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 11000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 88400000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 133600000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3800000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 710200000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 495000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32711790, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 7500000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 713600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.012636853859142655, "free_cash_flow": 23800000.0, "free_cash_flow_margin": 0.012963669045154965, "capex_intensity": 0.005011166185522087, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.26244343891402716, "share_based_compensation_to_revenue": 0.002069829511411297, "current_ratio": 1.4347474747474747, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1759824, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, 713600000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001759824.json", "sha256": "ace24a8434b9b36f916ca985fc142bd180f1fcb6ab7c72b277d42b531e732746", "retrieved_at": "2026-10-17T22:53:46.577798+00:00", "raw_path": "data/raw/ace24a8434b9b36f916ca985fc142bd180f1fcb6ab7c72b277d42b531e732746.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "eps": { "value": -2.55, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1835900000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80300000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32711790, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076932", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000119312526076932/0001193125-26-076932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033669", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017025033669/0000950170-25-033669-index.html", "eps": { "value": -1.96, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033669", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017025033669/0000950170-25-033669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1876600000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033669", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017025033669/0000950170-25-033669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -62100000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033669", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017025033669/0000950170-25-033669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33179598, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033669", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017025033669/0000950170-25-033669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 57000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0000950170-25-033669", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017025033669/0000950170-25-033669-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031600", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017024031600/0000950170-24-031600-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031600", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017024031600/0000950170-24-031600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1876800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031600", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017024031600/0000950170-24-031600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8900000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031600", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017024031600/0000950170-24-031600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32877507, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031600", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017024031600/0000950170-24-031600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0000950170-24-031600", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017024031600/0000950170-24-031600-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007039", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017023007039/0000950170-23-007039-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007039", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017023007039/0000950170-23-007039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1571800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007039", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017023007039/0000950170-23-007039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9300000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007039", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017023007039/0000950170-23-007039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32301663, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007039", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017023007039/0000950170-23-007039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007039", "source_url": "https://www.sec.gov/Archives/edgar/data/1759824/000095017023007039/0000950170-23-007039-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CMPX", "source_ticker": "CMPX", "name": "COMPASS THERAPEUTICS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 0.9, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -72839000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66489000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -49143000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 25000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 219588000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 22797000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 196791000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 30643000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8368000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 209819000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 13968000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 137999000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -49168000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 15.021406071019474, "cash_runway_years": 0.6235476059662617, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1738021, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001738021.json", "sha256": "9e12579e6cc358373d81361bc3010028797ebc5f19754d98e9f8de6b08aa1269", "retrieved_at": "2026-10-17T22:53:46.866245+00:00", "raw_path": "data/raw/9e12579e6cc358373d81361bc3010028797ebc5f19754d98e9f8de6b08aa1269.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "eps": null, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66489000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -49143000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001171843-26-001337", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184326001337/0001171843-26-001337-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001171843-25-001106", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184325001106/0001171843-25-001106-index.html", "eps": null, "revenue": { "value": 850000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001171843-25-001106", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184325001106/0001171843-25-001106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -49375000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001171843-25-001106", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184325001106/0001171843-25-001106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -44855000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001171843-25-001106", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184325001106/0001171843-25-001106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001171843-24-001516", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184324001516/0001171843-24-001516-index.html", "eps": null, "revenue": null, "net_income": { "value": -42494000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001171843-24-001516", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184324001516/0001171843-24-001516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -40618000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001171843-24-001516", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184324001516/0001171843-24-001516-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001171843-23-001691", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184323001691/0001171843-23-001691-index.html", "eps": null, "revenue": null, "net_income": { "value": -39225000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001171843-23-001691", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184323001691/0001171843-23-001691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -34125000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001171843-23-001691", "source_url": "https://www.sec.gov/Archives/edgar/data/1738021/000117184323001691/0001171843-23-001691-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UPB", "source_ticker": "UPB", "name": "UPSTREAM BIO", "group": "Health Care", "weight_percent": 0.0, "holding_price": 3.37, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2854000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -160361000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -143443000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -133275000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 165000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 353772000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14001000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 339771000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 101578000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 188000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10332000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 351797000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 13452000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53852752, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -56.18815697266994, "free_cash_flow": -133440000.0, "free_cash_flow_margin": -46.75543097407148, "capex_intensity": 0.0578135949544499, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 3.6201822004204627, "current_ratio": 26.15202200416295, "cash_runway_years": 0.7621684486963046, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2022626, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002022626.json", "sha256": "31b5ccd8103c81cba30303b845c7f82119c5e5cabe61a9a8518722d181121bd3", "retrieved_at": "2026-10-17T22:53:46.667181+00:00", "raw_path": "data/raw/31b5ccd8103c81cba30303b845c7f82119c5e5cabe61a9a8518722d181121bd3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "eps": { "value": -2.66, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2854000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -143443000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53852752, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -133275000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-126188", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000119312526126188/0001193125-26-126188-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037621", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000095017025037621/0000950170-25-037621-index.html", "eps": { "value": -5.58, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037621", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000095017025037621/0000950170-25-037621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2370000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037621", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000095017025037621/0000950170-25-037621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -62806000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037621", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000095017025037621/0000950170-25-037621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13682326, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037621", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000095017025037621/0000950170-25-037621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59172000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037621", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000095017025037621/0000950170-25-037621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037621", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000095017025037621/0000950170-25-037621-index.html", "eps": { "value": -12.95, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037621", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000095017025037621/0000950170-25-037621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2380000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037621", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000095017025037621/0000950170-25-037621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20537000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037621", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000095017025037621/0000950170-25-037621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2953756, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037621", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000095017025037621/0000950170-25-037621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37926000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037621", "source_url": "https://www.sec.gov/Archives/edgar/data/2022626/000095017025037621/0000950170-25-037621-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GLSI", "source_ticker": "GLSI", "name": "GREENWICH LIFESCIENCES INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 15.32, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -19447918, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19358218, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -9913453, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6178021, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5824804, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 353217, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 6178021, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6803325, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 6178021, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 5824804, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13534994, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.060640152011982, "cash_runway_years": 0.6231956715788132, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1799788, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001799788.json", "sha256": "a617dbe92932ff09e9921f2bebe266085b6d33d46c3d873a6ff42dd23172a3bb", "retrieved_at": "2026-10-17T22:53:47.410583+00:00", "raw_path": "data/raw/a617dbe92932ff09e9921f2bebe266085b6d33d46c3d873a6ff42dd23172a3bb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "eps": { "value": -1.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -19358218, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13534994, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9913453, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-06-01", "accession": "0001493152-26-026651", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315226026651/0001493152-26-026651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001641172-25-004819", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000164117225004819/0001641172-25-004819-index.html", "eps": { "value": -1.21, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001641172-25-004819", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000164117225004819/0001641172-25-004819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -15788809, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001641172-25-004819", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000164117225004819/0001641172-25-004819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13014585, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001641172-25-004819", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000164117225004819/0001641172-25-004819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7266543, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0001641172-25-004819", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000164117225004819/0001641172-25-004819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014625", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315224014625/0001493152-24-014625-index.html", "eps": { "value": -0.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014625", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315224014625/0001493152-24-014625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -8891803, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014625", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315224014625/0001493152-24-014625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12848165, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014625", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315224014625/0001493152-24-014625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -6478602, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014625", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315224014625/0001493152-24-014625-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001493152-23-010284", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315223010284/0001493152-23-010284-index.html", "eps": null, "revenue": null, "net_income": { "value": -7825237, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001493152-23-010284", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315223010284/0001493152-23-010284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -6200027, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001493152-23-010284", "source_url": "https://www.sec.gov/Archives/edgar/data/1799788/000149315223010284/0001493152-23-010284-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ULH", "source_ticker": "ULH", "name": "UNIVERSAL LOGISTICS HOLDINGS", "group": "Industrials", "weight_percent": 0.0, "holding_price": 16.76, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1558397000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -64347000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99873000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 183046000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 224175000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1771988000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 540355000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 26846000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 682721000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 114850000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 49017000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 457000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 382842000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 318094000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26339000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 85000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 116096000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 329052000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 100014000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 80692000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 52897000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 123530000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.041290505564371596, "free_cash_flow": -41129000.0, "free_cash_flow_margin": -0.026391862920680673, "capex_intensity": 0.14384973790375624, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -1.3127486382275537, "share_based_compensation_to_revenue": 0.00029325005117437984, "current_ratio": 1.203549894056474, "cash_runway_years": null, "near_term_maturity_to_cash": 4.324517619012143 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1308208, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 116096000.0, 329052000.0, 100014000.0, 80692000.0, 52897000.0 ], "thereafter": 123530000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001308208.json", "sha256": "6b819c2f5f4eaedb6a7d8585a1eeb3e3f7ea0b8ecd184102caf99146ca204dda", "retrieved_at": "2026-10-17T22:53:47.831228+00:00", "raw_path": "data/raw/6b819c2f5f4eaedb6a7d8585a1eeb3e3f7ea0b8ecd184102caf99146ca204dda.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "eps": { "value": -3.79, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1558397000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99873000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26339000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 183046000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108365", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000119312526108365/0001193125-26-108365-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040283", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017025040283/0000950170-25-040283-index.html", "eps": { "value": 4.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040283", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017025040283/0000950170-25-040283-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1846035000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040283", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017025040283/0000950170-25-040283-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 129907000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040283", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017025040283/0000950170-25-040283-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26348000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040283", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017025040283/0000950170-25-040283-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 112371000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040283", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017025040283/0000950170-25-040283-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032216", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017024032216/0000950170-24-032216-index.html", "eps": { "value": 3.53, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032216", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017024032216/0000950170-24-032216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1662139000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032216", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017024032216/0000950170-24-032216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 92901000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032216", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017024032216/0000950170-24-032216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26308000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032216", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017024032216/0000950170-24-032216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 210246000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0000950170-24-032216", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017024032216/0000950170-24-032216-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008498", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017023008498/0000950170-23-008498-index.html", "eps": { "value": 6.37, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008498", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017023008498/0000950170-23-008498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2015456000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008498", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017023008498/0000950170-23-008498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 168632000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008498", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017023008498/0000950170-23-008498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26489000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008498", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017023008498/0000950170-23-008498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 213405000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008498", "source_url": "https://www.sec.gov/Archives/edgar/data/1308208/000095017023008498/0000950170-23-008498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DOUG", "source_ticker": "DOUG", "name": "DOUGLAS ELLIMAN INC", "group": "Real Estate", "weight_percent": 0.0, "holding_price": 1.49, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1033055000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 45482000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15219000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -13878000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3353000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 444409000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 261131000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 183950000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 115510000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8377000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8577000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 161301000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 98672000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84598404, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.04402669751368514, "free_cash_flow": -17231000.0, "free_cash_flow_margin": -0.016679654035845138, "capex_intensity": 0.0032457129581677647, "cfo_to_positive_net_income": -0.911886457717327, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.008302558915062605, "current_ratio": 1.6347190692395006, "cash_runway_years": 8.32324542441274, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1878897, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001878897.json", "sha256": "b27b15a1e58714b334186232d8093d3a81653da0788cd7ca4fc3a18013ed49ff", "retrieved_at": "2026-10-17T22:53:47.878564+00:00", "raw_path": "data/raw/b27b15a1e58714b334186232d8093d3a81653da0788cd7ca4fc3a18013ed49ff.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1033055000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15219000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 84598404, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13878000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001878897-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889726000007/0001878897-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001878897-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889725000009/0001878897-25-000009-index.html", "eps": { "value": -0.91, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001878897-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889725000009/0001878897-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 995627000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001878897-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889725000009/0001878897-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -76316000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001878897-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889725000009/0001878897-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 83502500, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001878897-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889725000009/0001878897-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25962000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001878897-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889725000009/0001878897-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001878897-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889724000014/0001878897-24-000014-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001878897-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889724000014/0001878897-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 955578000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001878897-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889724000014/0001878897-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42552000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001878897-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889724000014/0001878897-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 82247015, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001878897-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889724000014/0001878897-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30415000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001878897-24-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889724000014/0001878897-24-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001878897-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889723000005/0001878897-23-000005-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001878897-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889723000005/0001878897-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1153177000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001878897-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889723000005/0001878897-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5622000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001878897-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889723000005/0001878897-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77728081, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001878897-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889723000005/0001878897-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14744000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001878897-23-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1878897/000187889723000005/0001878897-23-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CARL", "source_ticker": "CARL", "name": "CARLSMED", "group": "Health Care", "weight_percent": 0.0, "holding_price": 13.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 50511000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -30574000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29634000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -28977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 642000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 130120000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 31251000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 98869000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 85793000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 1430000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 281000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1927000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 126673000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 14280000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14221991, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 868000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5208000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 5208000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 4341000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.6052938963790065, "free_cash_flow": -29619000.0, "free_cash_flow_margin": -0.5863871235968403, "capex_intensity": 0.012710102749896063, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -21.38041958041958, "share_based_compensation_to_revenue": 0.038150105917522915, "current_ratio": 8.870658263305321, "cash_runway_years": 2.9607274735134763, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1794546, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 868000.0, 5208000.0, 5208000.0, 4341000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001794546.json", "sha256": "c2b16cad136cb4fc92d520f971575d8d4b9c56e6cddf5455419aed9121a2b278", "retrieved_at": "2026-10-17T22:53:48.116261+00:00", "raw_path": "data/raw/c2b16cad136cb4fc92d520f971575d8d4b9c56e6cddf5455419aed9121a2b278.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "eps": { "value": -2.12, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50511000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29634000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14221991, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28977000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "eps": { "value": -6.11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 27165000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24257000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4066395, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25466000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-25", "accession": "0001193125-26-071551", "source_url": "https://www.sec.gov/Archives/edgar/data/1794546/000119312526071551/0001193125-26-071551-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EAF", "source_ticker": "EAF", "name": "GRAFTECH INTERNATIONAL LTD", "group": "Industrials", "weight_percent": 0.0, "holding_price": 7.36, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 504134000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -77066000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -219835000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -81616000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 38885000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1028789000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -259628000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 1094706000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 6292000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4952000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 484534000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 128191000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26004964, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5588000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 1119412000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.15286808665949925, "free_cash_flow": -120501000.0, "free_cash_flow_margin": -0.2390257352211912, "capex_intensity": 0.07713227038842847, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -12.248251748251748, "share_based_compensation_to_revenue": 0.009822785211868273, "current_ratio": 3.7797817319468607, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 931148, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 5588000.0, 1119412000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000931148.json", "sha256": "feed4bb3580efcb0a500c816a0f4135de7f3a4bc2322171605eab60d417b79de", "retrieved_at": "2026-10-17T22:53:48.758697+00:00", "raw_path": "data/raw/feed4bb3580efcb0a500c816a0f4135de7f3a4bc2322171605eab60d417b79de.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "eps": { "value": -8.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 504134000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -219835000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26004964, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -81616000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0000931148-26-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114826000017/0000931148-26-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000931148-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114825000028/0000931148-25-000028-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000931148-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114825000028/0000931148-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 538782000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000931148-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114825000028/0000931148-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -131165000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000931148-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114825000028/0000931148-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 257667125, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000931148-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114825000028/0000931148-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -40093000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-14", "accession": "0000931148-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114825000028/0000931148-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000931148-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114824000021/0000931148-24-000021-index.html", "eps": { "value": -0.99, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000931148-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114824000021/0000931148-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 620500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000931148-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114824000021/0000931148-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -255250000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000931148-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114824000021/0000931148-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 257042843, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000931148-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114824000021/0000931148-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 76561000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-14", "accession": "0000931148-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114824000021/0000931148-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000931148-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114823000035/0000931148-23-000035-index.html", "eps": { "value": 1.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000931148-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114823000035/0000931148-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1281250000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000931148-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114823000035/0000931148-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 382962000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000931148-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114823000035/0000931148-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 258791228, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000931148-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114823000035/0000931148-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 324628000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-14", "accession": "0000931148-23-000035", "source_url": "https://www.sec.gov/Archives/edgar/data/931148/000093114823000035/0000931148-23-000035-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RNA", "source_ticker": "RNA", "name": "ATRIUM THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 7.82, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "MDWD", "source_ticker": "MDWD", "name": "MEDIWOUND LTD", "group": "Health Care", "weight_percent": 0.0, "holding_price": 12.21, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "ZNTL", "source_ticker": "ZNTL", "name": "ZENTALIS PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 2.24, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -152808000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -137060000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -125247000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 0, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 288967000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 72763000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 216204000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 35995000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 739000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20722000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 253191000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 36559000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71869000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 5390000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 9976000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -125247000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 6.925545009436801, "cash_runway_years": 0.2873921131843477, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1725160, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001725160.json", "sha256": "54c6d1c54d3a4543b4fc4822693bfe782e6a69677007cf585f2b53a46df2979d", "retrieved_at": "2026-10-17T22:53:49.294786+00:00", "raw_path": "data/raw/54c6d1c54d3a4543b4fc4822693bfe782e6a69677007cf585f2b53a46df2979d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "eps": { "value": -1.91, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -137060000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71869000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -125247000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001725160-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516026000014/0001725160-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001725160-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516025000067/0001725160-25-000067-index.html", "eps": { "value": -2.33, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001725160-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516025000067/0001725160-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 67425000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001725160-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516025000067/0001725160-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -165839000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001725160-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516025000067/0001725160-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71080000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001725160-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516025000067/0001725160-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -170860000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001725160-25-000067", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516025000067/0001725160-25-000067-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001725160-24-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516024000080/0001725160-24-000080-index.html", "eps": { "value": -4.47, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001725160-24-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516024000080/0001725160-24-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -292191000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001725160-24-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516024000080/0001725160-24-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65409000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001725160-24-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516024000080/0001725160-24-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -207822000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001725160-24-000080", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516024000080/0001725160-24-000080-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001725160-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516023000048/0001725160-23-000048-index.html", "eps": { "value": -4.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001725160-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516023000048/0001725160-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -236806000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001725160-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516023000048/0001725160-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52857000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001725160-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516023000048/0001725160-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -163751000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001725160-23-000048", "source_url": "https://www.sec.gov/Archives/edgar/data/1725160/000172516023000048/0001725160-23-000048-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ARTV", "source_ticker": "ARTV", "name": "ARTIVA BIOTHERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 6.06, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -89810000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83865000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -76751000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2587000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 130940000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 20970000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 109970000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 26701000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2597000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6821000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 112666000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 13087000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24444057, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -79338000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 8.609001298999006, "cash_runway_years": 0.347891232687522, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1817241, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001817241.json", "sha256": "654bf3d952ff1b740b3dee8ea7354a3d2fa8e57290036bc6f3d9efdcc81d1199", "retrieved_at": "2026-10-17T22:53:49.459264+00:00", "raw_path": "data/raw/654bf3d952ff1b740b3dee8ea7354a3d2fa8e57290036bc6f3d9efdcc81d1199.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "eps": { "value": -3.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83865000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24444057, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -76751000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-100135", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000119312526100135/0001193125-26-100135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043837", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000095017025043837/0000950170-25-043837-index.html", "eps": { "value": -5.81, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043837", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000095017025043837/0000950170-25-043837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 251000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043837", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000095017025043837/0000950170-25-043837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65373000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043837", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000095017025043837/0000950170-25-043837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11258851, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043837", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000095017025043837/0000950170-25-043837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -55032000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043837", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000095017025043837/0000950170-25-043837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043837", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000095017025043837/0000950170-25-043837-index.html", "eps": { "value": -35.78, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043837", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000095017025043837/0000950170-25-043837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 32923000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043837", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000095017025043837/0000950170-25-043837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -28720000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043837", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000095017025043837/0000950170-25-043837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 802747, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043837", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000095017025043837/0000950170-25-043837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -47430000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-24", "accession": "0000950170-25-043837", "source_url": "https://www.sec.gov/Archives/edgar/data/1817241/000095017025043837/0000950170-25-043837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NAUT", "source_ticker": "NAUT", "name": "NAUTILUS BIOTECHNOLGY", "group": "Health Care", "weight_percent": 0.0, "holding_price": 2.16, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -59001000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -50696000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1277000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 191112000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 34139000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 156973000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 12388000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6844000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 105963000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 7952000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126256583, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -51973000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 13.325326961770624, "cash_runway_years": 0.24435852927252644, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1808805, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001808805.json", "sha256": "d4acdb44768c0b06927cb1c7d522b93d76145f03eca21a78e52bbd595d1e7ed3", "retrieved_at": "2026-10-17T22:53:50.544952+00:00", "raw_path": "data/raw/d4acdb44768c0b06927cb1c7d522b93d76145f03eca21a78e52bbd595d1e7ed3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "eps": { "value": -0.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -59001000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126256583, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50696000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001808805-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880526000011/0001808805-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001808805-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880525000008/0001808805-25-000008-index.html", "eps": { "value": -0.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001808805-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880525000008/0001808805-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -70780000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001808805-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880525000008/0001808805-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 125426509, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001808805-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880525000008/0001808805-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59145000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001808805-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880525000008/0001808805-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001808805-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880524000005/0001808805-24-000005-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001808805-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880524000005/0001808805-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -63675000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001808805-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880524000005/0001808805-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 124919144, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001808805-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880524000005/0001808805-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -51711000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001808805-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880524000005/0001808805-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001808805-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880523000011/0001808805-23-000011-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001808805-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880523000011/0001808805-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -57924000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001808805-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880523000011/0001808805-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 124589555, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001808805-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880523000011/0001808805-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45806000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001808805-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1808805/000180880523000011/0001808805-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CMTG", "source_ticker": "CMTG", "name": "CLAROS MORTGAGE TRUST INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 1.18, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 187828000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -489069000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -30460000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4721759000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3189864000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 173186000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 338150000, "tag": "InterestAndDebtExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14345000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 140149720, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 1871560000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 562758000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 291649000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 430286000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1666291, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 1871560000.0, 562758000.0, 291649000.0, 0.0, 430286000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001666291.json", "sha256": "b030e483572aa24ced65d4dffacb4efa968137bebf3d93794b0cca9f93bb08e7", "retrieved_at": "2026-10-17T22:53:50.007076+00:00", "raw_path": "data/raw/b030e483572aa24ced65d4dffacb4efa968137bebf3d93794b0cca9f93bb08e7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "eps": { "value": -3.49, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 187828000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -489069000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 140149720, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30460000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-18", "accession": "0001193125-26-057455", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000119312526057455/0001193125-26-057455-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023258", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017025023258/0000950170-25-023258-index.html", "eps": { "value": -1.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023258", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017025023258/0000950170-25-023258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 248415000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023258", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017025023258/0000950170-25-023258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -221265000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023258", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017025023258/0000950170-25-023258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 139225441, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023258", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017025023258/0000950170-25-023258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 84517000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-023258", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017025023258/0000950170-25-023258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017115", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017024017115/0000950170-24-017115-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017115", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017024017115/0000950170-24-017115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 306552000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017115", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017024017115/0000950170-24-017115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6027000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017115", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017024017115/0000950170-24-017115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138617043, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017115", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017024017115/0000950170-24-017115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111140000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0000950170-24-017115", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017024017115/0000950170-24-017115-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003074", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017023003074/0000950170-23-003074-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003074", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017023003074/0000950170-23-003074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 287201000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003074", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017023003074/0000950170-23-003074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 112155000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003074", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017023003074/0000950170-23-003074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 139306311, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003074", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017023003074/0000950170-23-003074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 111028000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-16", "accession": "0000950170-23-003074", "source_url": "https://www.sec.gov/Archives/edgar/data/1666291/000095017023003074/0000950170-23-003074-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SPRB", "source_ticker": "SPRB", "name": "SPRUCE BIOSCIENCES", "group": "Health Care", "weight_percent": 0.0, "holding_price": 41.47, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -36513000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38966000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -33327000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 53021000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 10505000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 42516000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 48906000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 90000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2574000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 52112000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 10086000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 766598, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -405.7, "share_based_compensation_to_revenue": null, "current_ratio": 5.1667658139996036, "cash_runway_years": 1.4674588171752634, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1683553, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001683553.json", "sha256": "bbf81d1983f8fc4b803e7650343a136a77d45d173fd9a910547c0ee90b345088", "retrieved_at": "2026-10-17T22:53:50.372758+00:00", "raw_path": "data/raw/bbf81d1983f8fc4b803e7650343a136a77d45d173fd9a910547c0ee90b345088.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "eps": { "value": -50.83, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38966000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 766598, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33327000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-097558", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000119312526097558/0001193125-26-097558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-04-15", "accession": "0000950170-25-053945", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017025053945/0000950170-25-053945-index.html", "eps": { "value": -1.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0000950170-25-053945", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017025053945/0000950170-25-053945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4911000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0000950170-25-053945", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017025053945/0000950170-25-053945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53036000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0000950170-25-053945", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017025053945/0000950170-25-053945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41264948, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0000950170-25-053945", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017025053945/0000950170-25-053945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -55964000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0000950170-25-053945", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017025053945/0000950170-25-053945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032819", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017024032819/0000950170-24-032819-index.html", "eps": { "value": -1.24, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032819", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017024032819/0000950170-24-032819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10089000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032819", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017024032819/0000950170-24-032819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -47919000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032819", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017024032819/0000950170-24-032819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38510220, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032819", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017024032819/0000950170-24-032819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33275000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032819", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017024032819/0000950170-24-032819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008456", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017023008456/0000950170-23-008456-index.html", "eps": { "value": -1.96, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008456", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017023008456/0000950170-23-008456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -46180000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008456", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017023008456/0000950170-23-008456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23527116, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008456", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017023008456/0000950170-23-008456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -41683000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008456", "source_url": "https://www.sec.gov/Archives/edgar/data/1683553/000095017023008456/0000950170-23-008456-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AREC", "source_ticker": "AREC", "name": "AMERICAN RESOURCES CORP CLASS A", "group": "Energy", "weight_percent": 0.0, "holding_price": 1.2, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -11308535, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55385211, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 168907706, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 75718780, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 94777118, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 31701916, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 965286, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9235377, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 134264713, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 61210368, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87274415, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 68123675, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.1934962554056203, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1590715, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001590715.json", "sha256": "d10f8ca87155961492bac31b0a08b2440089b5139ae576d205bceeb7ee17241c", "retrieved_at": "2026-10-17T22:53:50.691799+00:00", "raw_path": "data/raw/d10f8ca87155961492bac31b0a08b2440089b5139ae576d205bceeb7ee17241c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "eps": { "value": 0.63, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 55385211, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 87274415, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "eps": { "value": -0.51, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 34070, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39203970, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77222990, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-05-20", "accession": "0001477932-26-003317", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793226003317/0001477932-26-003317-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001477932-24-002122", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793224002122/0001477932-24-002122-index.html", "eps": null, "revenue": { "value": 16744075, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001477932-24-002122", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793224002122/0001477932-24-002122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11455086, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001477932-24-002122", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793224002122/0001477932-24-002122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -14515241, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001477932-24-002122", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793224002122/0001477932-24-002122-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001477932-23-002105", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793223002105/0001477932-23-002105-index.html", "eps": null, "revenue": { "value": 39474269, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001477932-23-002105", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793223002105/0001477932-23-002105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1445672, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001477932-23-002105", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793223002105/0001477932-23-002105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 6074995, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001477932-23-002105", "source_url": "https://www.sec.gov/Archives/edgar/data/1590715/000147793223002105/0001477932-23-002105-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EPM", "source_ticker": "EPM", "name": "EVOLUTION PETROLEUM CORP", "group": "Energy", "weight_percent": 0.0, "holding_price": 3.67, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 86343000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 3480000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2429000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 23518000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 168698000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 108294000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 60404000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 6137000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 22780000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2344000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 20519000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 22356000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34251000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 6070000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 225000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.040304367464646815, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.027147539464693143, "current_ratio": 0.9178296654142065, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1006655, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001006655.json", "sha256": "84db7c096a334ce2c4589b43d2323a678d8c569f4c95ee5ebed668c208444598", "retrieved_at": "2026-10-17T22:53:51.289631+00:00", "raw_path": "data/raw/84db7c096a334ce2c4589b43d2323a678d8c569f4c95ee5ebed668c208444598.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 86343000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2429000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34251000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23518000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-16", "accession": "0001104659-26-108258", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465926108258/0001104659-26-108258-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-17", "accession": "0001104659-25-090839", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465925090839/0001104659-25-090839-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-17", "accession": "0001104659-25-090839", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465925090839/0001104659-25-090839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 85840000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-17", "accession": "0001104659-25-090839", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465925090839/0001104659-25-090839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1473000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-17", "accession": "0001104659-25-090839", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465925090839/0001104659-25-090839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33323000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-17", "accession": "0001104659-25-090839", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465925090839/0001104659-25-090839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33052000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-17", "accession": "0001104659-25-090839", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000110465925090839/0001104659-25-090839-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-11", "accession": "0001558370-24-012740", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000155837024012740/0001558370-24-012740-index.html", "eps": { "value": 0.12, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-11", "accession": "0001558370-24-012740", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000155837024012740/0001558370-24-012740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 85877000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-11", "accession": "0001558370-24-012740", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000155837024012740/0001558370-24-012740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4080000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-11", "accession": "0001558370-24-012740", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000155837024012740/0001558370-24-012740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32901000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-11", "accession": "0001558370-24-012740", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000155837024012740/0001558370-24-012740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22729000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-11", "accession": "0001558370-24-012740", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000155837024012740/0001558370-24-012740-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001558370-23-015706", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000155837023015706/0001558370-23-015706-index.html", "eps": { "value": 1.04, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001558370-23-015706", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000155837023015706/0001558370-23-015706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 128514000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001558370-23-015706", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000155837023015706/0001558370-23-015706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35217000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001558370-23-015706", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000155837023015706/0001558370-23-015706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33190000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001558370-23-015706", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000155837023015706/0001558370-23-015706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 51272000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-13", "accession": "0001558370-23-015706", "source_url": "https://www.sec.gov/Archives/edgar/data/1006655/000155837023015706/0001558370-23-015706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VYGR", "source_ticker": "VYGR", "name": "VOYAGER THERAPEUTICS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 2.06, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 40374000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -131844000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -119721000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -132467000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2596000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 252281000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 56200000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 196081000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 65300000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14787000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 202687000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 26541000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58691136, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -3.2655669490266015, "free_cash_flow": -135063000.0, "free_cash_flow_margin": -3.345296477931342, "capex_intensity": 0.06429880616238173, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.36625055728934464, "current_ratio": 7.636750687615388, "cash_runway_years": 0.4929529618697487, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1640266, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001640266.json", "sha256": "8090dbaa25dde9bd5981886fdac01f04bbe6c04ceaca1eba74d87843f38b004e", "retrieved_at": "2026-10-17T22:53:51.815987+00:00", "raw_path": "data/raw/8090dbaa25dde9bd5981886fdac01f04bbe6c04ceaca1eba74d87843f38b004e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "eps": { "value": -2.04, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 40374000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -119721000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58691136, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -132467000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025197", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000110465926025197/0001104659-26-025197-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002703", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837025002703/0001558370-25-002703-index.html", "eps": { "value": -1.13, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002703", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837025002703/0001558370-25-002703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 80001000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002703", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837025002703/0001558370-25-002703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -65002000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002703", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837025002703/0001558370-25-002703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57667543, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002703", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837025002703/0001558370-25-002703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001558370-25-002703", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837025002703/0001558370-25-002703-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001988", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837024001988/0001558370-24-001988-index.html", "eps": { "value": 2.97, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001988", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837024001988/0001558370-24-001988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 250008000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001988", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837024001988/0001558370-24-001988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 132330000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001988", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837024001988/0001558370-24-001988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44569334, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001988", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837024001988/0001558370-24-001988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77919000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-001988", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837024001988/0001558370-24-001988-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002989", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837023002989/0001558370-23-002989-index.html", "eps": { "value": -1.21, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002989", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837023002989/0001558370-23-002989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 40907000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002989", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837023002989/0001558370-23-002989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -46408000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002989", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837023002989/0001558370-23-002989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38356810, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002989", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837023002989/0001558370-23-002989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12509000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0001558370-23-002989", "source_url": "https://www.sec.gov/Archives/edgar/data/1640266/000155837023002989/0001558370-23-002989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALTI", "source_ticker": "ALTI", "name": "ALTI GLOBAL CLASS A", "group": "Financials", "weight_percent": 0.0, "holding_price": 2.31, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 254956000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022450", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -73943000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022450", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -119699000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022450", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 806000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022450", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1176448000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022450", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 301659000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022450", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 600106000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022450", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 41158000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022450", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99868230, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022450", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022450", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022450", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1838615, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001838615.json", "sha256": "8c57982ae94355df6bc79ab257277b1f7692f5d53a8a16a5fdf12e32708da889", "retrieved_at": "2026-10-17T22:53:51.553342+00:00", "raw_path": "data/raw/8c57982ae94355df6bc79ab257277b1f7692f5d53a8a16a5fdf12e32708da889.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022450", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "eps": null, "revenue": { "value": 254956000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022450", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -119699000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022450", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 99868230, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001628280-26-022450", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828026022450/0001628280-26-022450-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013180", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828025013180/0001628280-25-013180-index.html", "eps": { "value": -1.59, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013180", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828025013180/0001628280-25-013180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 206935000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013180", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828025013180/0001628280-25-013180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -103034000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013180", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828025013180/0001628280-25-013180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 79692659, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013180", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828025013180/0001628280-25-013180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -50652000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-013180", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828025013180/0001628280-25-013180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001628280-24-012642", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828024012642/0001628280-24-012642-index.html", "eps": { "value": -2.65, "tag": "EarningsPerShareDiluted", "start": "2023-01-03", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001628280-24-012642", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828024012642/0001628280-24-012642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 250880000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-03", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001628280-24-012642", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828024012642/0001628280-24-012642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -162606000, "tag": "NetIncomeLoss", "start": "2023-01-03", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001628280-24-012642", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828024012642/0001628280-24-012642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 61396692, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-03", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001628280-24-012642", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828024012642/0001628280-24-012642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -81706000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-03", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0001628280-24-012642", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000162828024012642/0001628280-24-012642-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001193125-23-103797", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000119312523103797/0001193125-23-103797-index.html", "eps": null, "revenue": null, "net_income": { "value": 8779014, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001193125-23-103797", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000119312523103797/0001193125-23-103797-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -965718, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001193125-23-103797", "source_url": "https://www.sec.gov/Archives/edgar/data/1838615/000119312523103797/0001193125-23-103797-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CNTN", "source_ticker": "CNTN", "name": "CANTON STRATEGIC HOLDINGS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.87, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -20106066, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35916250, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -16128316, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 519146435, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 121220555, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 397925880, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2877856, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 17386066, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3286364, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32049310, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 99368636, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 5.290365279074381, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1861657, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001861657.json", "sha256": "5b116577a93e94cccce705acb4f8ee751088cf420e0f7adb5196d194bb3a4ee2", "retrieved_at": "2026-10-17T22:53:51.675804+00:00", "raw_path": "data/raw/5b116577a93e94cccce705acb4f8ee751088cf420e0f7adb5196d194bb3a4ee2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "eps": { "value": -1.12, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -35916250, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32049310, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -16128316, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-013861", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315226013861/0001493152-26-013861-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001641172-25-000654", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000164117225000654/0001641172-25-000654-index.html", "eps": { "value": -9.41, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001641172-25-000654", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000164117225000654/0001641172-25-000654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -12197568, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001641172-25-000654", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000164117225000654/0001641172-25-000654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1296290, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001641172-25-000654", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000164117225000654/0001641172-25-000654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10901991, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001641172-25-000654", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000164117225000654/0001641172-25-000654-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001493152-24-007612", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315224007612/0001493152-24-007612-index.html", "eps": { "value": -7.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001493152-24-007612", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315224007612/0001493152-24-007612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -9319094, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001493152-24-007612", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315224007612/0001493152-24-007612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1305437, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001493152-24-007612", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315224007612/0001493152-24-007612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7300106, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001493152-24-007612", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315224007612/0001493152-24-007612-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007977", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315223007977/0001493152-23-007977-index.html", "eps": null, "revenue": null, "net_income": { "value": -8473182, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007977", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315223007977/0001493152-23-007977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -6557950, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007977", "source_url": "https://www.sec.gov/Archives/edgar/data/1861657/000149315223007977/0001493152-23-007977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SAMG", "source_ticker": "SAMG", "name": "SILVERCREST ASSET MANAGEMENT GROUP", "group": "Financials", "weight_percent": 0.0, "holding_price": 10.66, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 125319000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 9325000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4885000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18607000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3632000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 166607000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 81723000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 50274000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 44069000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2421000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1826000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8792647, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 50000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 30500000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1549966, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001549966.json", "sha256": "3b318213f733e4e137fbdb3818652759f7df3483805a4b43dbe1f3ef5e8be713", "retrieved_at": "2026-10-17T22:53:52.489206+00:00", "raw_path": "data/raw/3b318213f733e4e137fbdb3818652759f7df3483805a4b43dbe1f3ef5e8be713.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "eps": { "value": 0.56, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 125319000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4885000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8792647, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18607000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001193125-26-108402", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000119312526108402/0001193125-26-108402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034713", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017025034713/0000950170-25-034713-index.html", "eps": { "value": 1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034713", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017025034713/0000950170-25-034713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 123651000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034713", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017025034713/0000950170-25-034713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9535000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034713", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017025034713/0000950170-25-034713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9532525, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034713", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017025034713/0000950170-25-034713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21590000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034713", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017025034713/0000950170-25-034713-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027981", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017024027981/0000950170-24-027981-index.html", "eps": { "value": 0.96, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027981", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017024027981/0000950170-24-027981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 117410000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027981", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017024027981/0000950170-24-027981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9094000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027981", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017024027981/0000950170-24-027981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9464339, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027981", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017024027981/0000950170-24-027981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20975000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027981", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017024027981/0000950170-24-027981-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005837", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017023005837/0000950170-23-005837-index.html", "eps": { "value": 1.92, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005837", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017023005837/0000950170-23-005837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 123217000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005837", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017023005837/0000950170-23-005837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18828000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005837", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017023005837/0000950170-23-005837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9821441, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005837", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017023005837/0000950170-23-005837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23383000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0000950170-23-005837", "source_url": "https://www.sec.gov/Archives/edgar/data/1549966/000095017023005837/0000950170-23-005837-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EVI", "source_ticker": "EVI", "name": "EVI INDUSTRIES INC", "group": "Industrials", "weight_percent": 0.0, "holding_price": 19.27, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 446570000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 15712000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7718000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 20606000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7152000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 304495000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 154352000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 150143000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 51000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8109000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5298000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 140999000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 86081000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13602, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.03518373379313434, "free_cash_flow": 13454000.0, "free_cash_flow_margin": 0.030127415634726918, "capex_intensity": 0.01601540631927805, "cfo_to_positive_net_income": 2.6698626587198757, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011863761560337685, "current_ratio": 1.6379805067320314, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 65312, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000065312.json", "sha256": "2d7a22eb8248fa25a69fab128d3eeb1a597145be865314789084e7632789a185", "retrieved_at": "2026-10-17T22:53:52.902752+00:00", "raw_path": "data/raw/2d7a22eb8248fa25a69fab128d3eeb1a597145be865314789084e7632789a185.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "eps": { "value": 0.48, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 446570000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7718000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13602, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20606000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-08", "accession": "0001437749-26-029759", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000143774926029759/0001437749-26-029759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-11", "accession": "0002077096-25-000107", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000207709625000107/0002077096-25-000107-index.html", "eps": { "value": 0.49, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0002077096-25-000107", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000207709625000107/0002077096-25-000107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 389830000, "tag": "Revenues", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0002077096-25-000107", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000207709625000107/0002077096-25-000107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7498000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0002077096-25-000107", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000207709625000107/0002077096-25-000107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13159, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0002077096-25-000107", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000207709625000107/0002077096-25-000107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21265000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-11", "accession": "0002077096-25-000107", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000207709625000107/0002077096-25-000107-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001174947-24-001056", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000117494724001056/0001174947-24-001056-index.html", "eps": { "value": 0.37, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001174947-24-001056", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000117494724001056/0001174947-24-001056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 353563000, "tag": "Revenues", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001174947-24-001056", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000117494724001056/0001174947-24-001056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5646000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001174947-24-001056", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000117494724001056/0001174947-24-001056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13218, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001174947-24-001056", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000117494724001056/0001174947-24-001056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32652000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001174947-24-001056", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000117494724001056/0001174947-24-001056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-10-05", "accession": "0001174947-23-001191", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000117494723001191/0001174947-23-001191-index.html", "eps": { "value": 0.67, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-10-05", "accession": "0001174947-23-001191", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000117494723001191/0001174947-23-001191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 354173000, "tag": "Revenues", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-10-05", "accession": "0001174947-23-001191", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000117494723001191/0001174947-23-001191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9719000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-10-05", "accession": "0001174947-23-001191", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000117494723001191/0001174947-23-001191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12804000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-10-05", "accession": "0001174947-23-001191", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000117494723001191/0001174947-23-001191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 940000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-10-05", "accession": "0001174947-23-001191", "source_url": "https://www.sec.gov/Archives/edgar/data/65312/000117494723001191/0001174947-23-001191-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NODK", "source_ticker": "NODK", "name": "NI HOLDINGS INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 14.86, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 285050000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001174947-26-000305", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10413000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001174947-26-000305", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -15272000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001174947-26-000305", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 217000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001174947-26-000305", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 506002000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001174947-26-000305", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 265665000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001174947-26-000305", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 51715000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001174947-26-000305", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 828000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001174947-26-000305", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20991331, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001174947-26-000305", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1681206, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001681206.json", "sha256": "c5a8aaa1772f85de795f3a3962c86240e05b9ad0d881a25ad7bc6cf0572f4575", "retrieved_at": "2026-10-17T22:53:53.221114+00:00", "raw_path": "data/raw/c5a8aaa1772f85de795f3a3962c86240e05b9ad0d881a25ad7bc6cf0572f4575.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001174947-26-000305", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "eps": { "value": -0.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001174947-26-000305", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 285050000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001174947-26-000305", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10413000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001174947-26-000305", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20991331, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001174947-26-000305", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15272000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001174947-26-000305", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494726000305/0001174947-26-000305-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001174947-25-000304", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494725000304/0001174947-25-000304-index.html", "eps": { "value": -0.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001174947-25-000304", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494725000304/0001174947-25-000304-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 325204000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001174947-25-000304", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494725000304/0001174947-25-000304-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6060000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001174947-25-000304", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494725000304/0001174947-25-000304-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21089171, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001174947-25-000304", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494725000304/0001174947-25-000304-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38506000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001174947-25-000304", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494725000304/0001174947-25-000304-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001174947-24-000361", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494724000361/0001174947-24-000361-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001174947-24-000361", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494724000361/0001174947-24-000361-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 365695000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001174947-24-000361", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494724000361/0001174947-24-000361-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5476000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001174947-24-000361", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494724000361/0001174947-24-000361-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21159073, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001174947-24-000361", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494724000361/0001174947-24-000361-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25970000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001174947-24-000361", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494724000361/0001174947-24-000361-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001174947-23-000312", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494723000312/0001174947-23-000312-index.html", "eps": { "value": -2.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001174947-23-000312", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494723000312/0001174947-23-000312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 324437000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001174947-23-000312", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494723000312/0001174947-23-000312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53096000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001174947-23-000312", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494723000312/0001174947-23-000312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21333389, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001174947-23-000312", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494723000312/0001174947-23-000312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -30388000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001174947-23-000312", "source_url": "https://www.sec.gov/Archives/edgar/data/1681206/000117494723000312/0001174947-23-000312-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CXDO", "source_ticker": "CXDO", "name": "CREXENDO INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 5.65, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 68167000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 4690000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5071000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 9297000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 18000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 77686000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 13865000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 63821000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 217000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2932000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 41897000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 12328000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31641294, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 114000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06880161955198263, "free_cash_flow": 9279000.0, "free_cash_flow_margin": 0.13612158375753663, "capex_intensity": 0.000264057388472428, "cfo_to_positive_net_income": 1.83336619996056, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04301201461117549, "current_ratio": 3.398523685918235, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1075736, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 114000.0, 0.0, 0.0, 0.0, 0.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001075736.json", "sha256": "f8943941d6f3bca971e31aa4eef08ace399fa46ac3c5cd903f2367295531cafb", "retrieved_at": "2026-10-17T22:53:53.545765+00:00", "raw_path": "data/raw/f8943941d6f3bca971e31aa4eef08ace399fa46ac3c5cd903f2367295531cafb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "eps": { "value": 0.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 68167000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5071000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31641294, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9297000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-03", "accession": "0001654954-26-001848", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495426001848/0001654954-26-001848-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001654954-25-002287", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495425002287/0001654954-25-002287-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001654954-25-002287", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495425002287/0001654954-25-002287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 60838000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001654954-25-002287", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495425002287/0001654954-25-002287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1677000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001654954-25-002287", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495425002287/0001654954-25-002287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30019359, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001654954-25-002287", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495425002287/0001654954-25-002287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6284000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-04", "accession": "0001654954-25-002287", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495425002287/0001654954-25-002287-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001654954-24-002655", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495424002655/0001654954-24-002655-index.html", "eps": { "value": -0.01, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001654954-24-002655", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495424002655/0001654954-24-002655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 53199000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001654954-24-002655", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495424002655/0001654954-24-002655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -362000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001654954-24-002655", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495424002655/0001654954-24-002655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25944748, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001654954-24-002655", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495424002655/0001654954-24-002655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3499000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-05", "accession": "0001654954-24-002655", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495424002655/0001654954-24-002655-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001654954-23-002860", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495423002860/0001654954-23-002860-index.html", "eps": { "value": -1.54, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001654954-23-002860", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495423002860/0001654954-23-002860-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37554000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001654954-23-002860", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495423002860/0001654954-23-002860-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35413000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001654954-23-002860", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495423002860/0001654954-23-002860-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22939514000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001654954-23-002860", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495423002860/0001654954-23-002860-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -411000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001654954-23-002860", "source_url": "https://www.sec.gov/Archives/edgar/data/1075736/000165495423002860/0001654954-23-002860-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MLP", "source_ticker": "MLP", "name": "MAUI LAND AND PINEAPPLE INC", "group": "Real Estate", "weight_percent": 0.0, "holding_price": 14.74, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 19457000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -4547000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10579000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 2075000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 47968000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14905000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 33063000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 5295000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1135000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 9101000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 7363000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 85000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 85000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 49000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.23369481420568433, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.236045090316447, "cash_runway_years": null, "near_term_maturity_to_cash": 0.016052880075542966 }, "observation_status": "sec-xbrl-unreviewed", "cik": 63330, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 85000.0, 85000.0, 49000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000063330.json", "sha256": "4240d6b8c2e0eef2ad73e6c5e60d350714d907dfee25de0401a9314d3026f070", "retrieved_at": "2026-10-17T22:53:53.913426+00:00", "raw_path": "data/raw/4240d6b8c2e0eef2ad73e6c5e60d350714d907dfee25de0401a9314d3026f070.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "eps": null, "revenue": { "value": 19457000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10579000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 2075000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-01", "accession": "0001437749-26-010765", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774926010765/0001437749-26-010765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010266", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774925010266/0001437749-25-010266-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010266", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774925010266/0001437749-25-010266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11565000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010266", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774925010266/0001437749-25-010266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7391000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010266", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774925010266/0001437749-25-010266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 370000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001437749-25-010266", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774925010266/0001437749-25-010266-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009834", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774924009834/0001437749-24-009834-index.html", "eps": null, "revenue": { "value": 10915000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009834", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774924009834/0001437749-24-009834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3080000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009834", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774924009834/0001437749-24-009834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19700000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009834", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774924009834/0001437749-24-009834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1371000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001437749-24-009834", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774924009834/0001437749-24-009834-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007690", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774923007690/0001437749-23-007690-index.html", "eps": null, "revenue": { "value": 20960000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007690", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774923007690/0001437749-23-007690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1787000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007690", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774923007690/0001437749-23-007690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 6263000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001437749-23-007690", "source_url": "https://www.sec.gov/Archives/edgar/data/63330/000143774923007690/0001437749-23-007690-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AIRJ", "source_ticker": "AIRJ", "name": "AIRJOULE TECHNOLOGIES CLASS A", "group": "Industrials", "weight_percent": 0.0, "holding_price": 3.2, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -13585552, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133335", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000119312526133335/0001193125-26-133335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9040198, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133335", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000119312526133335/0001193125-26-133335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -5634545, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133335", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000119312526133335/0001193125-26-133335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 18008, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133335", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000119312526133335/0001193125-26-133335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 340642232, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133335", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000119312526133335/0001193125-26-133335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 72704371, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133335", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000119312526133335/0001193125-26-133335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 267937861, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133335", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000119312526133335/0001193125-26-133335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4867357, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133335", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000119312526133335/0001193125-26-133335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 23811617, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133335", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000119312526133335/0001193125-26-133335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2263762, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133335", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000119312526133335/0001193125-26-133335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133335", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000119312526133335/0001193125-26-133335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -5652553.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 10.518604429264206, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1855474, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001855474.json", "sha256": "608180da5a09a406c3b4a114f6e3b38a99217f0d57b5a97a7126ec4e42a6123e", "retrieved_at": "2026-10-17T22:53:53.932072+00:00", "raw_path": "data/raw/608180da5a09a406c3b4a114f6e3b38a99217f0d57b5a97a7126ec4e42a6123e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1855474/000119312526133335/0001193125-26-133335-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133335", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000119312526133335/0001193125-26-133335-index.html", "eps": null, "revenue": null, "net_income": { "value": -9040198, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133335", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000119312526133335/0001193125-26-133335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -5634545, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001193125-26-133335", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000119312526133335/0001193125-26-133335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001013762-25-002263", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000101376225002263/0001013762-25-002263-index.html", "eps": null, "revenue": null, "net_income": { "value": 215695562, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001013762-25-002263", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000101376225002263/0001013762-25-002263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -24261446, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001013762-25-002263", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000101376225002263/0001013762-25-002263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001213900-24-021392", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000121390024021392/0001213900-24-021392-index.html", "eps": null, "revenue": null, "net_income": { "value": 1242993, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001213900-24-021392", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000121390024021392/0001213900-24-021392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -1977184, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001213900-24-021392", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000121390024021392/0001213900-24-021392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001213900-23-030300", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000121390023030300/0001213900-23-030300-index.html", "eps": null, "revenue": null, "net_income": { "value": 2041984, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001213900-23-030300", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000121390023030300/0001213900-23-030300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -1724169, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001213900-23-030300", "source_url": "https://www.sec.gov/Archives/edgar/data/1855474/000121390023030300/0001213900-23-030300-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ONEW", "source_ticker": "ONEW", "name": "ONEWATER MARINE CLASS A INC", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 9.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1872334000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -85450000, "tag": "OperatingIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -114582000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 91753000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 12019000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1403825000, "tag": "Assets", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1118872000, "tag": "Liabilities", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 284953000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 334197000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 77895000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 24440000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10499000, "tag": "ShareBasedCompensation", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 719213000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 631296000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 81706000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 334052000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 78000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 42000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 19000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 6000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.04563822480390785, "free_cash_flow": 79734000.0, "free_cash_flow_margin": 0.04258535069063533, "capex_intensity": 0.006419260666099104, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005607439698258964, "current_ratio": 1.1392643070762367, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1772921, "fiscal_year": "2025", "fiscal_end": "2025-09-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 81706000.0, 334052000.0, 78000.0, 42000.0, 19000.0 ], "thereafter": 6000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001772921.json", "sha256": "e69be72fe59b2ffa0613b3a9d4b5d3880bad9682af1bc72b601ad782905980d4", "retrieved_at": "2026-10-17T22:53:54.650400+00:00", "raw_path": "data/raw/e69be72fe59b2ffa0613b3a9d4b5d3880bad9682af1bc72b601ad782905980d4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "earnings": { "annual_history": [ { "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "eps": null, "revenue": { "value": 1872334000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -114582000, "tag": "NetIncomeLoss", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 91753000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-10-01", "end": "2025-09-30", "filed": "2025-12-15", "accession": "0001772921-25-000085", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292125000085/0001772921-25-000085-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-30", "filed": "2024-12-10", "accession": "0001772921-24-000101", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292124000101/0001772921-24-000101-index.html", "eps": null, "revenue": { "value": 1772630000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-10", "accession": "0001772921-24-000101", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292124000101/0001772921-24-000101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5705000, "tag": "NetIncomeLoss", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-10", "accession": "0001772921-24-000101", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292124000101/0001772921-24-000101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 34839000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-10-01", "end": "2024-09-30", "filed": "2024-12-10", "accession": "0001772921-24-000101", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292124000101/0001772921-24-000101-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001772921-23-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292123000087/0001772921-23-000087-index.html", "eps": null, "revenue": { "value": 1936310000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001772921-23-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292123000087/0001772921-23-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38592000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001772921-23-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292123000087/0001772921-23-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -129760000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-14", "accession": "0001772921-23-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000177292123000087/0001772921-23-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-30", "filed": "2022-12-15", "accession": "0001140361-22-045699", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000114036122045699/0001140361-22-045699-index.html", "eps": null, "revenue": { "value": 1744822000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-15", "accession": "0001140361-22-045699", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000114036122045699/0001140361-22-045699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 130944000, "tag": "NetIncomeLoss", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-15", "accession": "0001140361-22-045699", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000114036122045699/0001140361-22-045699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 7447000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-10-01", "end": "2022-09-30", "filed": "2022-12-15", "accession": "0001140361-22-045699", "source_url": "https://www.sec.gov/Archives/edgar/data/1772921/000114036122045699/0001140361-22-045699-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ITG", "source_ticker": "ITG", "name": "ITG CLASS A INC", "group": "Industrials", "weight_percent": 0.0, "holding_price": 5.94, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "TNXP", "source_ticker": "TNXP", "name": "TONIX PHARMACEUTICALS HOLDING", "group": "Health Care", "weight_percent": 0.0, "holding_price": 6.42, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 13107000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -125703000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -124021000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -99844000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3369000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 277171000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 32021000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 245150000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 207637000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1925000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6017000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 228876000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 30837000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8511318, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 237940000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 13760000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -9.590524147402151, "free_cash_flow": -103213000.0, "free_cash_flow_margin": -7.8746471351186385, "capex_intensity": 0.2570382238498512, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.4590676737621118, "current_ratio": 7.422122774588968, "cash_runway_years": 2.0796141981491125, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1430306, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001430306.json", "sha256": "c58b9668b329c3fe1faf138366f8781d658cf50824bc6e133ce4aa43029ca9ed", "retrieved_at": "2026-10-17T22:53:55.025025+00:00", "raw_path": "data/raw/c58b9668b329c3fe1faf138366f8781d658cf50824bc6e133ce4aa43029ca9ed.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "eps": { "value": -14.57, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 13107000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -124021000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8511318, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -99844000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001999371-26-005730", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937126005730/0001999371-26-005730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001999371-25-002786", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937125002786/0001999371-25-002786-index.html", "eps": { "value": -176.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001999371-25-002786", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937125002786/0001999371-25-002786-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10094000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001999371-25-002786", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937125002786/0001999371-25-002786-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130036000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001999371-25-002786", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937125002786/0001999371-25-002786-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 736339, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001999371-25-002786", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937125002786/0001999371-25-002786-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -60925000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0001999371-25-002786", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937125002786/0001999371-25-002786-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001999371-24-004297", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937124004297/0001999371-24-004297-index.html", "eps": { "value": -6.85, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001999371-24-004297", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937124004297/0001999371-24-004297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7768000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001999371-24-004297", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937124004297/0001999371-24-004297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -116658000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001999371-24-004297", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937124004297/0001999371-24-004297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17039309, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001999371-24-004297", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937124004297/0001999371-24-004297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -102003000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001999371-24-004297", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000199937124004297/0001999371-24-004297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001387131-23-003377", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000138713123003377/0001387131-23-003377-index.html", "eps": { "value": -3.27, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001387131-23-003377", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000138713123003377/0001387131-23-003377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -110218000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001387131-23-003377", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000138713123003377/0001387131-23-003377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35739057, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001387131-23-003377", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000138713123003377/0001387131-23-003377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -98053000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-13", "accession": "0001387131-23-003377", "source_url": "https://www.sec.gov/Archives/edgar/data/1430306/000138713123003377/0001387131-23-003377-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RBKB", "source_ticker": "RBKB", "name": "RHINEBECK BANCORP INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 12.85, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2984000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10045000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 11743000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 850000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1301766000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1164914000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 136852000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 39000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10957428, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 95000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1751783, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001751783.json", "sha256": "7d06bbb73bd39f641e8b550c16f543e916e5cb6f1c61044c68b44af415714514", "retrieved_at": "2026-10-17T22:53:55.400135+00:00", "raw_path": "data/raw/7d06bbb73bd39f641e8b550c16f543e916e5cb6f1c61044c68b44af415714514.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "eps": { "value": 0.92, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2984000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 10045000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10957428, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11743000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001751783-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178326000005/0001751783-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001751783-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178325000012/0001751783-25-000012-index.html", "eps": { "value": -0.8, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001751783-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178325000012/0001751783-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3002000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001751783-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178325000012/0001751783-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8620000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001751783-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178325000012/0001751783-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10757750, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001751783-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178325000012/0001751783-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8470000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0001751783-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178325000012/0001751783-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001751783-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178324000009/0001751783-24-000009-index.html", "eps": { "value": 0.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001751783-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178324000009/0001751783-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2880000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001751783-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178324000009/0001751783-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4395000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001751783-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178324000009/0001751783-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10855552, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001751783-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178324000009/0001751783-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7048000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001751783-24-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178324000009/0001751783-24-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001751783-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178323000006/0001751783-23-000006-index.html", "eps": { "value": 0.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001751783-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178323000006/0001751783-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2829000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001751783-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178323000006/0001751783-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6997000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001751783-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178323000006/0001751783-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11004597, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001751783-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178323000006/0001751783-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14795000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001751783-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1751783/000175178323000006/0001751783-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KRRO", "source_ticker": "KRRO", "name": "KORRO BIO", "group": "Health Care", "weight_percent": 0.0, "holding_price": 9.31, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 6392000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -121855000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -117260000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -78561000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 518000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 113506000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 62067000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 21824000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 82372000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 11937000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9395402, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -19.063673341677095, "free_cash_flow": -79079000.0, "free_cash_flow_margin": -12.371558197747184, "capex_intensity": 0.08103879849812265, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 6.900561280053615, "cash_runway_years": 0.27779687122108937, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1703647, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001703647.json", "sha256": "6c3fe8eae4985337e9110a31aab785f0b5ed38d26e494995ee1a2d4a624a61ca", "retrieved_at": "2026-10-17T22:53:55.427006+00:00", "raw_path": "data/raw/6c3fe8eae4985337e9110a31aab785f0b5ed38d26e494995ee1a2d4a624a61ca.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "eps": { "value": -12.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6392000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -117260000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9395402, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -78561000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104156", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000119312526104156/0001193125-26-104156-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-040759", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000095017025040759/0000950170-25-040759-index.html", "eps": { "value": -9.37, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-040759", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000095017025040759/0000950170-25-040759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2271000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-040759", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000095017025040759/0000950170-25-040759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -83581000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-040759", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000095017025040759/0000950170-25-040759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8920561, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-040759", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000095017025040759/0000950170-25-040759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -60074000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-18", "accession": "0000950170-25-040759", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000095017025040759/0000950170-25-040759-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036396", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000095017024036396/0000950170-24-036396-index.html", "eps": { "value": -53.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036396", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000095017024036396/0000950170-24-036396-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -81172000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036396", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000095017024036396/0000950170-24-036396-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1529321, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036396", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000095017024036396/0000950170-24-036396-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -67283000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0000950170-24-036396", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000095017024036396/0000950170-24-036396-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007140", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000095017023007140/0000950170-23-007140-index.html", "eps": null, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007140", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000095017023007140/0000950170-23-007140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -81580000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007140", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000095017023007140/0000950170-23-007140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -58237000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0000950170-23-007140", "source_url": "https://www.sec.gov/Archives/edgar/data/1703647/000095017023007140/0000950170-23-007140-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HNVR", "source_ticker": "HNVR", "name": "HANOVER BANCORP INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 24.18, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 7488000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 13051000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 869000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2383096000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2182830000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 200266000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 208904000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 100725000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1572000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7262780, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1830000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1828588, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828588.json", "sha256": "976a87890d2d0112bb0e709098805b3fe5043d31d0f9a6e5aaa3339ca7868e1f", "retrieved_at": "2026-10-17T22:53:56.011208+00:00", "raw_path": "data/raw/976a87890d2d0112bb0e709098805b3fe5043d31d0f9a6e5aaa3339ca7868e1f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "eps": { "value": 1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 7488000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7262780, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13051000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001104659-26-027651", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000110465926027651/0001104659-26-027651-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003018", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000155837025003018/0001558370-25-003018-index.html", "eps": { "value": 1.66, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003018", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000155837025003018/0001558370-25-003018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 12346000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003018", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000155837025003018/0001558370-25-003018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7187142, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003018", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000155837025003018/0001558370-25-003018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5899000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003018", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000155837025003018/0001558370-25-003018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-14", "accession": "0001558370-25-003018", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000155837025003018/0001558370-25-003018-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-09-30", "filed": "2023-12-21", "accession": "0001558370-23-019964", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000155837023019964/0001558370-23-019964-index.html", "eps": { "value": 2.05, "tag": "EarningsPerShareDiluted", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-21", "accession": "0001558370-23-019964", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000155837023019964/0001558370-23-019964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 15164000, "tag": "NetIncomeLoss", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-21", "accession": "0001558370-23-019964", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000155837023019964/0001558370-23-019964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7120947, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-21", "accession": "0001558370-23-019964", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000155837023019964/0001558370-23-019964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16401000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-10-01", "end": "2023-09-30", "filed": "2023-12-21", "accession": "0001558370-23-019964", "source_url": "https://www.sec.gov/Archives/edgar/data/1828588/000155837023019964/0001558370-23-019964-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CBNA", "source_ticker": "CBNA", "name": "CHAIN BRIDGE BANCORP INC CLASS A", "group": "Financials", "weight_percent": 0.0, "holding_price": 49.47, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": 20237000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 15594000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4112000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1750399000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1581180000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 169219000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 586630000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 0, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 470000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6561817, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1392272, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001392272.json", "sha256": "1f554afeb74743146af1490ad860eb9bc85c4a6331c7e79e4b3ec32cbe9f9166", "retrieved_at": "2026-10-17T22:53:55.911408+00:00", "raw_path": "data/raw/1f554afeb74743146af1490ad860eb9bc85c4a6331c7e79e4b3ec32cbe9f9166.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "eps": { "value": 3.08, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 20237000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6561817, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15594000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001628280-26-020177", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000162828026020177/0001628280-26-020177-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001392272-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000139227225000019/0001392272-25-000019-index.html", "eps": { "value": 4.17, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001392272-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000139227225000019/0001392272-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 20949000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001392272-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000139227225000019/0001392272-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5021924, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001392272-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000139227225000019/0001392272-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21797000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001392272-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000139227225000019/0001392272-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-21", "accession": "0001392272-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000139227225000019/0001392272-25-000019-index.html", "eps": { "value": 1.93, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-21", "accession": "0001392272-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000139227225000019/0001392272-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 8831000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-21", "accession": "0001392272-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000139227225000019/0001392272-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4568240, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-21", "accession": "0001392272-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000139227225000019/0001392272-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12812000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-21", "accession": "0001392272-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1392272/000139227225000019/0001392272-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BETR", "source_ticker": "BETR", "name": "BETTER HOME FINANCE HOLDING CLASS", "group": "Financials", "weight_percent": 0.0, "holding_price": 10.76, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 164872000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -165872000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -166575000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1193000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1505434000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1468251000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 37183000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 99827000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 20432000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15358433, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 29221000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1835856, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001835856.json", "sha256": "d8cff08c2aa909d83720c40b22f3285479100c3d345b096efee6ddfcbf3d3f3a", "retrieved_at": "2026-10-17T22:53:56.388048+00:00", "raw_path": "data/raw/d8cff08c2aa909d83720c40b22f3285479100c3d345b096efee6ddfcbf3d3f3a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "eps": { "value": -10.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 164872000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -165872000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15358433, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -166575000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017747", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828026017747/0001628280-26-017747-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001628280-25-013683", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828025013683/0001628280-25-013683-index.html", "eps": { "value": -13.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001628280-25-013683", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828025013683/0001628280-25-013683-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12888000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001628280-25-013683", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828025013683/0001628280-25-013683-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -206290000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001628280-25-013683", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828025013683/0001628280-25-013683-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15111701, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001628280-25-013683", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828025013683/0001628280-25-013683-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -379971000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001628280-25-013683", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828025013683/0001628280-25-013683-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-08", "accession": "0001628280-24-015134", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828024015134/0001628280-24-015134-index.html", "eps": { "value": -1.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-08", "accession": "0001628280-24-015134", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828024015134/0001628280-24-015134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-08", "accession": "0001628280-24-015134", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828024015134/0001628280-24-015134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -536420000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-08", "accession": "0001628280-24-015134", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828024015134/0001628280-24-015134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 461684130, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-08", "accession": "0001628280-24-015134", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828024015134/0001628280-24-015134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -159720000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-08", "accession": "0001628280-24-015134", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828024015134/0001628280-24-015134-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2024-04-08", "accession": "0001628280-24-015134", "source_url": "https://www.sec.gov/Archives/edgar/data/1835856/000162828024015134/0001628280-24-015134-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STRW", "source_ticker": "STRW", "name": "STRAWBERRY FIELDS REIT INC", "group": "Real Estate", "weight_percent": 0.0, "holding_price": 12.96, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 154999000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 84286000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7575000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 90037000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 885225000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 834701000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 12106000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 31812000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 50952000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1688000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12696831, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 652000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 258877000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 83288000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 63414000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 169993000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 9483000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 209597000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.5437841534461513, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 11.886072607260726, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.6542235829800596, "share_based_compensation_to_revenue": 0.010890392841244137, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 8.137715327549353 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1782430, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 258877000.0, 83288000.0, 63414000.0, 169993000.0, 9483000.0 ], "thereafter": 209597000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001782430.json", "sha256": "8ea69044146fe939f0338bfbaa6c90baa028b7e780fbd24b9162e24eda866617", "retrieved_at": "2026-10-17T22:53:56.689236+00:00", "raw_path": "data/raw/8ea69044146fe939f0338bfbaa6c90baa028b7e780fbd24b9162e24eda866617.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "eps": { "value": 0.6, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 154999000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7575000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12696831, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 90037000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001493152-26-011682", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315226011682/0001493152-26-011682-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001493152-25-010144", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315225010144/0001493152-25-010144-index.html", "eps": { "value": 0.57, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001493152-25-010144", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315225010144/0001493152-25-010144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 117058000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001493152-25-010144", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315225010144/0001493152-25-010144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4095000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001493152-25-010144", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315225010144/0001493152-25-010144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7124158, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001493152-25-010144", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315225010144/0001493152-25-010144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59330000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001493152-25-010144", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315225010144/0001493152-25-010144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001493152-24-010409", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315224010409/0001493152-24-010409-index.html", "eps": { "value": 0.39, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001493152-24-010409", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315224010409/0001493152-24-010409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 99805000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001493152-24-010409", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315224010409/0001493152-24-010409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2496000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001493152-24-010409", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315224010409/0001493152-24-010409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6365196, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001493152-24-010409", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315224010409/0001493152-24-010409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 54944000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001493152-24-010409", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315224010409/0001493152-24-010409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001493152-23-009013", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315223009013/0001493152-23-009013-index.html", "eps": null, "revenue": { "value": 92543000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001493152-23-009013", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315223009013/0001493152-23-009013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1852000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001493152-23-009013", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315223009013/0001493152-23-009013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 50926000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001493152-23-009013", "source_url": "https://www.sec.gov/Archives/edgar/data/1782430/000149315223009013/0001493152-23-009013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ONL", "source_ticker": "ONL", "name": "ORION PROPERTIES", "group": "Real Estate", "weight_percent": 0.0, "holding_price": 2.06, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 147647000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -139309000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 23576000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1170502000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 545987000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 623213000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 22362000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 58746000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3896000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56232000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 92000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 355000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.026387261508869126, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 4.114122171541007 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1873923, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 92000000.0, 355000000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001873923.json", "sha256": "f57b9ee89f83afdc7c3119fefaf75f21f9ebe3ababff88098f2d31bd43e672e7", "retrieved_at": "2026-10-17T22:53:56.937560+00:00", "raw_path": "data/raw/f57b9ee89f83afdc7c3119fefaf75f21f9ebe3ababff88098f2d31bd43e672e7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "eps": { "value": -2.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 147647000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -139309000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56232000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23576000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001873923-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392326000038/0001873923-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001873923-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392325000032/0001873923-25-000032-index.html", "eps": { "value": -1.84, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001873923-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392325000032/0001873923-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 164862000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001873923-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392325000032/0001873923-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -103012000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001873923-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392325000032/0001873923-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55903000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001873923-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392325000032/0001873923-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 54260000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001873923-25-000032", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392325000032/0001873923-25-000032-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001873923-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392324000008/0001873923-24-000008-index.html", "eps": { "value": -1.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001873923-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392324000008/0001873923-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 195041000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001873923-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392324000008/0001873923-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57302000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001873923-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392324000008/0001873923-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56409734, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001873923-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392324000008/0001873923-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89088000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001873923-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392324000008/0001873923-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001873923-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392323000009/0001873923-23-000009-index.html", "eps": { "value": -1.72, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001873923-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392323000009/0001873923-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 208118000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001873923-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392323000009/0001873923-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -97494000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001873923-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392323000009/0001873923-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56631826, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001873923-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392323000009/0001873923-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 114232000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001873923-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1873923/000187392323000009/0001873923-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ALXO", "source_ticker": "ALXO", "name": "ALX ONCOLOGY HOLDINGS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -104021000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -101695000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -84142000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 212000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 59046000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 33065000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 25981000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 16373000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 4532000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5217000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 1602000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 706000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12579000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 50727000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 24553000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53658399, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1688000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5217000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4948000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -84354000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -64.93196004993757, "share_based_compensation_to_revenue": null, "current_ratio": 2.0660204455667333, "cash_runway_years": 0.19458772075776662, "near_term_maturity_to_cash": 0.31863433701826177 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1810182, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5217000.0, 4948000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001810182.json", "sha256": "b9bf33790517e21c75944ad52d55e7333561e134c2f4fb48852f7c51eb47246c", "retrieved_at": "2026-10-17T22:53:57.217695+00:00", "raw_path": "data/raw/b9bf33790517e21c75944ad52d55e7333561e134c2f4fb48852f7c51eb47246c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "eps": { "value": -1.9, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -101695000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53658399, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -84142000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098454", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000119312526098454/0001193125-26-098454-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034761", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017025034761/0000950170-25-034761-index.html", "eps": { "value": -2.58, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034761", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017025034761/0000950170-25-034761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -134850000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034761", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017025034761/0000950170-25-034761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 52174904, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034761", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017025034761/0000950170-25-034761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -121912000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0000950170-25-034761", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017025034761/0000950170-25-034761-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027955", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017024027955/0000950170-24-027955-index.html", "eps": { "value": -3.74, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027955", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017024027955/0000950170-24-027955-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -160805000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027955", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017024027955/0000950170-24-027955-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 42987767, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027955", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017024027955/0000950170-24-027955-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -130364000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027955", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017024027955/0000950170-24-027955-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007013", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017023007013/0000950170-23-007013-index.html", "eps": { "value": -3.03, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007013", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017023007013/0000950170-23-007013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007013", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017023007013/0000950170-23-007013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -123482000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007013", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017023007013/0000950170-23-007013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40699612, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007013", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017023007013/0000950170-23-007013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -89223000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0000950170-23-007013", "source_url": "https://www.sec.gov/Archives/edgar/data/1810182/000095017023007013/0000950170-23-007013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LE", "source_ticker": "LE", "name": "LAND END", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 10.28, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1335146000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 44265000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5508000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 49618000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 29220000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-01", "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 751066000, "tag": "Assets", "start": null, "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 506771000, "tag": "Liabilities", "start": null, "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 244295000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 17694000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 214211000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 13000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 36717000, "tag": "InterestExpense", "start": "2025-02-01", "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 30169000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-01", "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5477000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 361005000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 223938000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31033000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.033153677575336334, "free_cash_flow": 20398000.0, "free_cash_flow_margin": 0.015277729926165377, "capex_intensity": 0.0218852470066944, "cfo_to_positive_net_income": 9.008351488743646, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.2055723506822453, "share_based_compensation_to_revenue": 0.0041021730956764275, "current_ratio": 1.6120756637998017, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 799288, "fiscal_year": "2026", "fiscal_end": "2026-01-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000799288.json", "sha256": "698e9139dd9dfea1357b5cf2d2670795b0ba7d398ecdce83b22371b08c1df742", "retrieved_at": "2026-10-17T22:53:57.566114+00:00", "raw_path": "data/raw/698e9139dd9dfea1357b5cf2d2670795b0ba7d398ecdce83b22371b08c1df742.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "earnings": { "annual_history": [ { "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1335146000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5508000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31033000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 49618000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-30", "filed": "2026-03-26", "accession": "0001193125-26-126210", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000119312526126210/0001193125-26-126210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-03-27", "accession": "0000950170-25-046044", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017025046044/0000950170-25-046044-index.html", "eps": { "value": 0.2, "tag": "EarningsPerShareDiluted", "start": "2024-02-03", "end": "2025-01-31", "filed": "2025-03-27", "accession": "0000950170-25-046044", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017025046044/0000950170-25-046044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1362935000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-03", "end": "2025-01-31", "filed": "2025-03-27", "accession": "0000950170-25-046044", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017025046044/0000950170-25-046044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6233000, "tag": "NetIncomeLoss", "start": "2024-02-03", "end": "2025-01-31", "filed": "2025-03-27", "accession": "0000950170-25-046044", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017025046044/0000950170-25-046044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31664000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-03", "end": "2025-01-31", "filed": "2025-03-27", "accession": "0000950170-25-046044", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017025046044/0000950170-25-046044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 53143000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-03", "end": "2025-01-31", "filed": "2025-03-27", "accession": "0000950170-25-046044", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017025046044/0000950170-25-046044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-02", "filed": "2024-04-03", "accession": "0000950170-24-041066", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017024041066/0000950170-24-041066-index.html", "eps": { "value": -4.09, "tag": "EarningsPerShareDiluted", "start": "2023-01-28", "end": "2024-02-02", "filed": "2024-04-03", "accession": "0000950170-24-041066", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017024041066/0000950170-24-041066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1472508000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-28", "end": "2024-02-02", "filed": "2024-04-03", "accession": "0000950170-24-041066", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017024041066/0000950170-24-041066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130684000, "tag": "NetIncomeLoss", "start": "2023-01-28", "end": "2024-02-02", "filed": "2024-04-03", "accession": "0000950170-24-041066", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017024041066/0000950170-24-041066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31970000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-28", "end": "2024-02-02", "filed": "2024-04-03", "accession": "0000950170-24-041066", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017024041066/0000950170-24-041066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 130565000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-28", "end": "2024-02-02", "filed": "2024-04-03", "accession": "0000950170-24-041066", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017024041066/0000950170-24-041066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-27", "filed": "2023-04-10", "accession": "0000950170-23-012307", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017023012307/0000950170-23-012307-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2022-01-29", "end": "2023-01-27", "filed": "2023-04-10", "accession": "0000950170-23-012307", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017023012307/0000950170-23-012307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1555429000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-29", "end": "2023-01-27", "filed": "2023-04-10", "accession": "0000950170-23-012307", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017023012307/0000950170-23-012307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12530000, "tag": "NetIncomeLoss", "start": "2022-01-29", "end": "2023-01-27", "filed": "2023-04-10", "accession": "0000950170-23-012307", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017023012307/0000950170-23-012307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33108000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-29", "end": "2023-01-27", "filed": "2023-04-10", "accession": "0000950170-23-012307", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017023012307/0000950170-23-012307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -36367000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-29", "end": "2023-01-27", "filed": "2023-04-10", "accession": "0000950170-23-012307", "source_url": "https://www.sec.gov/Archives/edgar/data/799288/000095017023012307/0000950170-23-012307-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LCUT", "source_ticker": "LCUT", "name": "LIFETIME BRANDS INC", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 8.79, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 647933000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -9436000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26937000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 7608000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4354000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 572555000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 202277000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 4267000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5022000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3301000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 373893000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 131303000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21704000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 127500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.014563234161556828, "free_cash_flow": 3254000.0, "free_cash_flow_margin": 0.005022124201113387, "capex_intensity": 0.006719830599768804, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005094662565419573, "current_ratio": 2.847558700105862, "cash_runway_years": null, "near_term_maturity_to_cash": 1.7576751816264355 }, "observation_status": "sec-xbrl-unreviewed", "cik": 874396, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7500000.0, 127500000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000874396.json", "sha256": "63d50094d5f40917983f378b3797f18b58a61813d09ccec651c41c9c92cac464", "retrieved_at": "2026-10-17T22:53:58.453866+00:00", "raw_path": "data/raw/63d50094d5f40917983f378b3797f18b58a61813d09ccec651c41c9c92cac464.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "eps": { "value": -1.24, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 647933000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26937000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21704000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7608000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000874396-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000087439626000008/0000874396-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012650", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828025012650/0001628280-25-012650-index.html", "eps": { "value": -0.71, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012650", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828025012650/0001628280-25-012650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 682952000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012650", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828025012650/0001628280-25-012650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15165000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012650", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828025012650/0001628280-25-012650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21481000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012650", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828025012650/0001628280-25-012650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18569000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001628280-25-012650", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828025012650/0001628280-25-012650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010568", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828024010568/0001628280-24-010568-index.html", "eps": { "value": -0.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010568", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828024010568/0001628280-24-010568-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 686683000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010568", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828024010568/0001628280-24-010568-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8412000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010568", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828024010568/0001628280-24-010568-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21195000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010568", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828024010568/0001628280-24-010568-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 56431000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001628280-24-010568", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828024010568/0001628280-24-010568-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007371", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828023007371/0001628280-23-007371-index.html", "eps": { "value": -0.29, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007371", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828023007371/0001628280-23-007371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 727662000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007371", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828023007371/0001628280-23-007371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6166000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007371", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828023007371/0001628280-23-007371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21558000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007371", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828023007371/0001628280-23-007371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24319000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007371", "source_url": "https://www.sec.gov/Archives/edgar/data/874396/000162828023007371/0001628280-23-007371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MPLT", "source_ticker": "MPLT", "name": "MAPLIGHT THERAPEUTICS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 8.02, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -169083000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -161152000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -138137000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 473000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 479512000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 21140000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 458372000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 46729000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 36006000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 324670000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 16229000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8680741, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -138610000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 20.005545628196437, "cash_runway_years": 0.3382801132209328, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1770069, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001770069.json", "sha256": "21f0f8887a9c867fb56f51e3a1d6c6692648e475e2c4f1a55ffe34d72ea418b2", "retrieved_at": "2026-10-17T22:53:57.706159+00:00", "raw_path": "data/raw/21f0f8887a9c867fb56f51e3a1d6c6692648e475e2c4f1a55ffe34d72ea418b2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "eps": { "value": -18.56, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -161152000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8680741, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -138137000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "eps": { "value": -105.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -77580000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 736178, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -78815000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-26", "accession": "0001193125-26-125072", "source_url": "https://www.sec.gov/Archives/edgar/data/1770069/000119312526125072/0001193125-26-125072-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DMRC", "source_ticker": "DMRC", "name": "DIGIMARC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 6.7, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "LFMD", "source_ticker": "LFMD", "name": "LIFEMD INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 2.46, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 194055198, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -7669694, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14354106, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 8280175, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1870668, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 70411319, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 47254739, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 23156580, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 1360967, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10496321, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 51831465, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 41573365, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45129617, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 8721717, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 270000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.0395232597685943, "free_cash_flow": 6409507.0, "free_cash_flow_margin": 0.03302929818968312, "capex_intensity": 0.009639875763595882, "cfo_to_positive_net_income": 0.5768506237866712, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -5.635473894664602, "share_based_compensation_to_revenue": 0.054089357606385786, "current_ratio": 1.2467469255856485, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 948320, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000948320.json", "sha256": "3270896f4d50a48d5ef634f619982a93a9729f729dbf809aa8dc3651f910d9f5", "retrieved_at": "2026-10-17T22:53:58.801154+00:00", "raw_path": "data/raw/3270896f4d50a48d5ef634f619982a93a9729f729dbf809aa8dc3651f910d9f5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "eps": { "value": 0.25, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 194055198, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14354106, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45129617, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8280175, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009549", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315226009549/0001493152-26-009549-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001493152-25-009790", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315225009790/0001493152-25-009790-index.html", "eps": null, "revenue": { "value": 212453838, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001493152-25-009790", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315225009790/0001493152-25-009790-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18881732, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001493152-25-009790", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315225009790/0001493152-25-009790-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41196292, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001493152-25-009790", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315225009790/0001493152-25-009790-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17513190, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001493152-25-009790", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315225009790/0001493152-25-009790-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001493152-24-009581", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315224009581/0001493152-24-009581-index.html", "eps": null, "revenue": { "value": 152547006, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001493152-24-009581", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315224009581/0001493152-24-009581-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20595992, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001493152-24-009581", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315224009581/0001493152-24-009581-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33905155, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001493152-24-009581", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315224009581/0001493152-24-009581-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8820232, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001493152-24-009581", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315224009581/0001493152-24-009581-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001493152-23-008560", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315223008560/0001493152-23-008560-index.html", "eps": null, "revenue": { "value": 119033520, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001493152-23-008560", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315223008560/0001493152-23-008560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45535659, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001493152-23-008560", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315223008560/0001493152-23-008560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30976455, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001493152-23-008560", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315223008560/0001493152-23-008560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22935149, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001493152-23-008560", "source_url": "https://www.sec.gov/Archives/edgar/data/948320/000149315223008560/0001493152-23-008560-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CVGI", "source_ticker": "CVGI", "name": "COMMERCIAL VEHICLE GROUP INC", "group": "Industrials", "weight_percent": 0.0, "holding_price": 2.81, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 649002000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -656000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22781000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 44643000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 10651000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 391714000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 258357000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 133357000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 104004000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 942000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 14737000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3786000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 263327000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 108351000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33836000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 942000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3691000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 4411000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 4195000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 98126000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.001010782709452359, "free_cash_flow": 33992000.0, "free_cash_flow_margin": 0.05237580161540334, "capex_intensity": 0.016411351582891885, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0058335721615649875, "current_ratio": 2.430314441029617, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1290900, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 942000.0, 3691000.0, 4411000.0, 4195000.0, 98126000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001290900.json", "sha256": "29101ffdeba19e533687795baec7bb0c444a1e73ab36a38ba7d25eb7a7319bb3", "retrieved_at": "2026-10-17T22:53:59.031092+00:00", "raw_path": "data/raw/29101ffdeba19e533687795baec7bb0c444a1e73ab36a38ba7d25eb7a7319bb3.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "eps": null, "revenue": { "value": 649002000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22781000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33836000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44643000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016520", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828026016520/0001628280-26-016520-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-012913", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828025012913/0001628280-25-012913-index.html", "eps": null, "revenue": { "value": 723355000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-012913", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828025012913/0001628280-25-012913-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27867000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-012913", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828025012913/0001628280-25-012913-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33418000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-012913", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828025012913/0001628280-25-012913-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33452000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001628280-25-012913", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828025012913/0001628280-25-012913-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001628280-24-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828024011213/0001628280-24-011213-index.html", "eps": { "value": 1.47, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001628280-24-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828024011213/0001628280-24-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 994679000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001628280-24-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828024011213/0001628280-24-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 49411000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001628280-24-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828024011213/0001628280-24-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33581000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001628280-24-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828024011213/0001628280-24-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38276000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001628280-24-011213", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828024011213/0001628280-24-011213-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001628280-23-006568", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828023006568/0001628280-23-006568-index.html", "eps": { "value": -0.68, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001628280-23-006568", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828023006568/0001628280-23-006568-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 981553000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001628280-23-006568", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828023006568/0001628280-23-006568-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21971000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001628280-23-006568", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828023006568/0001628280-23-006568-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32334000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001628280-23-006568", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828023006568/0001628280-23-006568-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 68947000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001628280-23-006568", "source_url": "https://www.sec.gov/Archives/edgar/data/1290900/000162828023006568/0001628280-23-006568-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GYRE", "source_ticker": "GYRE", "name": "GYRE THERAPEUTICS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 6.4, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 116588000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 11487000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9880000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1010000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1190000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 166132000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 23850000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 106031000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 37070000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2481000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7157000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 102369000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 18286000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103180037, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.09852643496757814, "free_cash_flow": -180000.0, "free_cash_flow_margin": -0.001543898171338388, "capex_intensity": 0.010206882354959344, "cfo_to_positive_net_income": 0.10222672064777327, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06138710673482691, "current_ratio": 5.59821721535601, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1124105, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001124105.json", "sha256": "76d6d577c67b9fd5657091e03be7ffe01a1cac0d3d9b5ad24843327a50d791e0", "retrieved_at": "2026-10-17T22:53:59.249762+00:00", "raw_path": "data/raw/76d6d577c67b9fd5657091e03be7ffe01a1cac0d3d9b5ad24843327a50d791e0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 116588000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 9880000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 103180037, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1010000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001193125-26-106251", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000119312526106251/0001193125-26-106251-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040279", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000095017025040279/0000950170-25-040279-index.html", "eps": { "value": 0.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040279", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000095017025040279/0000950170-25-040279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 105757000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040279", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000095017025040279/0000950170-25-040279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17898000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040279", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000095017025040279/0000950170-25-040279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102293526, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040279", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000095017025040279/0000950170-25-040279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3641000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040279", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000095017025040279/0000950170-25-040279-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037242", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000095017024037242/0000950170-24-037242-index.html", "eps": { "value": -1.41, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037242", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000095017024037242/0000950170-24-037242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 113450000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037242", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000095017024037242/0000950170-24-037242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -85480000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037242", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000095017024037242/0000950170-24-037242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65831675, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037242", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000095017024037242/0000950170-24-037242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25892000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-037242", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000095017024037242/0000950170-24-037242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004830", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000156459023004830/0001564590-23-004830-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004830", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000156459023004830/0001564590-23-004830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -8242000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004830", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000156459023004830/0001564590-23-004830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31545723, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004830", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000156459023004830/0001564590-23-004830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33096000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004830", "source_url": "https://www.sec.gov/Archives/edgar/data/1124105/000156459023004830/0001564590-23-004830-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MVST", "source_ticker": "MVST", "name": "MICROVAST HOLDINGS", "group": "Industrials", "weight_percent": 0.0, "holding_price": 0.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 427516000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 6983000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29218000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 75908000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 19834000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1005448000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 594935000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 410513000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 104963000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 93052000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3072000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 448723000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 488341000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 324689242, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 28750000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.016333891597039643, "free_cash_flow": 56074000.0, "free_cash_flow_margin": 0.1311623424620365, "capex_intensity": 0.04639358526932325, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007185695973951852, "current_ratio": 0.9188722634388675, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1760689, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001760689.json", "sha256": "b6dd0c0a0d37f311f4429563e2ec028e78a8a0db2556315a7f78bb578aab73ca", "retrieved_at": "2026-10-17T22:53:59.636211+00:00", "raw_path": "data/raw/b6dd0c0a0d37f311f4429563e2ec028e78a8a0db2556315a7f78bb578aab73ca.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 427516000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29218000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 324689242, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 75908000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018264", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000162828026018264/0001628280-26-018264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001760689-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068925000010/0001760689-25-000010-index.html", "eps": { "value": -0.61, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001760689-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068925000010/0001760689-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 379801000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001760689-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068925000010/0001760689-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -195457000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001760689-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068925000010/0001760689-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 318462843, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001760689-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068925000010/0001760689-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001760689-25-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068925000010/0001760689-25-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001760689-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068924000007/0001760689-24-000007-index.html", "eps": { "value": -0.34, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001760689-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068924000007/0001760689-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 306617000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001760689-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068924000007/0001760689-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -106336000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001760689-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068924000007/0001760689-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 310909379, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001760689-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068924000007/0001760689-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -75303000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001760689-24-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068924000007/0001760689-24-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001760689-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068923000014/0001760689-23-000014-index.html", "eps": { "value": -0.52, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001760689-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068923000014/0001760689-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 204495000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001760689-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068923000014/0001760689-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 303279188, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001760689-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068923000014/0001760689-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -53928000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001760689-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1760689/000176068923000014/0001760689-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CAMP", "source_ticker": "CAMP", "name": "CAMP4 THERAPEUTICS CORP", "group": "Health Care", "weight_percent": 0.0, "holding_price": 3.45, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 3498000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -52555000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80403000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -29553000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 279000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 117808000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 70104000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 47704000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 109517000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1639000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3998000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 114095000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 15514000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30380567, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 57516000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -15.024299599771298, "free_cash_flow": -29832000.0, "free_cash_flow_margin": -8.528301886792454, "capex_intensity": 0.0797598627787307, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.1429388221841053, "current_ratio": 7.354325125692923, "cash_runway_years": 3.7057828308462764, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1736730, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001736730.json", "sha256": "976b2813d19f35735ac5a379d72d4e02ef605440543d13665088de838976868c", "retrieved_at": "2026-10-17T22:53:59.650091+00:00", "raw_path": "data/raw/976b2813d19f35735ac5a379d72d4e02ef605440543d13665088de838976868c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "eps": { "value": -2.65, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 3498000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80403000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30380567, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -29553000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001736730-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673026000016/0001736730-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001736730-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673025000022/0001736730-25-000022-index.html", "eps": { "value": -11.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001736730-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673025000022/0001736730-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 652000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001736730-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673025000022/0001736730-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51791000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001736730-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673025000022/0001736730-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4690094, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001736730-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673025000022/0001736730-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45562000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001736730-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673025000022/0001736730-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-27", "accession": "0001736730-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673025000022/0001736730-25-000022-index.html", "eps": { "value": -124.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0001736730-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673025000022/0001736730-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 350000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0001736730-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673025000022/0001736730-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -49291000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0001736730-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673025000022/0001736730-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 394976, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0001736730-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673025000022/0001736730-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -44155000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-27", "accession": "0001736730-25-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1736730/000173673025000022/0001736730-25-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EGAN", "source_ticker": "EGAN", "name": "EGAIN CORP", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 5.56, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 91136000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 7965000, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8876000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 21150000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 617000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 147995000, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 63782000, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 84213000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 73336000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2802000, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 101991000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 59087000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27861000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 11510000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.08739685744382023, "free_cash_flow": 20533000.0, "free_cash_flow_margin": 0.22530064957865167, "capex_intensity": 0.006770101825842697, "cfo_to_positive_net_income": 2.382830103650293, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.030745259831460675, "current_ratio": 1.7261157276558294, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1066194, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001066194.json", "sha256": "09b5080b6602958114fca25423ef68a3d8550fa78fff04df73e15cb2639146ab", "retrieved_at": "2026-10-17T22:54:00.277730+00:00", "raw_path": "data/raw/09b5080b6602958114fca25423ef68a3d8550fa78fff04df73e15cb2639146ab.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "eps": { "value": 0.32, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 91136000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 8876000, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27861000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21150000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-10", "accession": "0001104659-26-106739", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465926106739/0001104659-26-106739-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-12", "accession": "0001104659-25-089540", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465925089540/0001104659-25-089540-index.html", "eps": { "value": 1.13, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-12", "accession": "0001104659-25-089540", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465925089540/0001104659-25-089540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 88431000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-12", "accession": "0001104659-25-089540", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465925089540/0001104659-25-089540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 32254000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-12", "accession": "0001104659-25-089540", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465925089540/0001104659-25-089540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28650000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-12", "accession": "0001104659-25-089540", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465925089540/0001104659-25-089540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5263000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-12", "accession": "0001104659-25-089540", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000110465925089540/0001104659-25-089540-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001558370-24-012767", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000155837024012767/0001558370-24-012767-index.html", "eps": { "value": 0.25, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001558370-24-012767", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000155837024012767/0001558370-24-012767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 92803000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001558370-24-012767", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000155837024012767/0001558370-24-012767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7780000, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001558370-24-012767", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000155837024012767/0001558370-24-012767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31468000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001558370-24-012767", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000155837024012767/0001558370-24-012767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12454000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-12", "accession": "0001558370-24-012767", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000155837024012767/0001558370-24-012767-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001558370-23-015758", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000155837023015758/0001558370-23-015758-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001558370-23-015758", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000155837023015758/0001558370-23-015758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 98011000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001558370-23-015758", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000155837023015758/0001558370-23-015758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2109000, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001558370-23-015758", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000155837023015758/0001558370-23-015758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32799000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001558370-23-015758", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000155837023015758/0001558370-23-015758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4621000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-14", "accession": "0001558370-23-015758", "source_url": "https://www.sec.gov/Archives/edgar/data/1066194/000155837023015758/0001558370-23-015758-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GWRS", "source_ticker": "GWRS", "name": "GLOBAL WATER RESOURCES INC", "group": "Utilities", "weight_percent": 0.0, "holding_price": 8.09, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 55758000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 7156000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2957000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 20168000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 67321000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 482913000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 86616000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 4080000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 129756000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 3942000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 861000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 14623000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 19225000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27076437, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 44130000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 3942000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 3950000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 32665000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3898000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 3901000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 86140000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.12834032784533161, "free_cash_flow": -47153000.0, "free_cash_flow_margin": -0.8456723698841422, "capex_intensity": 1.2073783134258762, "cfo_to_positive_net_income": 6.820426107541427, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.015441730334660498, "current_ratio": 0.7606241872561769, "cash_runway_years": null, "near_term_maturity_to_cash": 0.9661764705882353 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1434728, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 3942000.0, 3950000.0, 32665000.0, 3898000.0, 3901000.0 ], "thereafter": 86140000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001434728.json", "sha256": "f629b38fbf4e8555b7a40154efe20b91a19d8e15b340008d0538e3d0fe19b8ed", "retrieved_at": "2026-10-17T22:54:00.619511+00:00", "raw_path": "data/raw/f629b38fbf4e8555b7a40154efe20b91a19d8e15b340008d0538e3d0fe19b8ed.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 55758000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 2957000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27076437, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20168000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001628280-26-014659", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000162828026014659/0001628280-26-014659-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001434728-25-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472825000079/0001434728-25-000079-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001434728-25-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472825000079/0001434728-25-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 52692000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001434728-25-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472825000079/0001434728-25-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5789000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001434728-25-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472825000079/0001434728-25-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24303340, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001434728-25-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472825000079/0001434728-25-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 21785000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001434728-25-000079", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472825000079/0001434728-25-000079-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001434728-24-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472824000087/0001434728-24-000087-index.html", "eps": { "value": 0.33, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001434728-24-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472824000087/0001434728-24-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 53028000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001434728-24-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472824000087/0001434728-24-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7982000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001434728-24-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472824000087/0001434728-24-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24129542, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001434728-24-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472824000087/0001434728-24-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25393000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001434728-24-000087", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472824000087/0001434728-24-000087-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001434728-23-000086", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472823000086/0001434728-23-000086-index.html", "eps": { "value": 0.24, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001434728-23-000086", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472823000086/0001434728-23-000086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 44728000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001434728-23-000086", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472823000086/0001434728-23-000086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5506000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001434728-23-000086", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472823000086/0001434728-23-000086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23332356, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001434728-23-000086", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472823000086/0001434728-23-000086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23336000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001434728-23-000086", "source_url": "https://www.sec.gov/Archives/edgar/data/1434728/000143472823000086/0001434728-23-000086-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BRCC", "source_ticker": "BRCC", "name": "BRC INC CLASS A", "group": "Consumer Staples", "weight_percent": 0.0, "holding_price": 10.52, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 398263000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -24597000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11914000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -9810000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3660000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 209243000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 141226000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 45653000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 4330000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 32313000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 2400000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10307000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 100325000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 76094000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95207206, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 37276000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 2400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 32680000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.06176069582160532, "free_cash_flow": -13470000.0, "free_cash_flow_margin": -0.033821871476888386, "capex_intensity": 0.00918990717189395, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.02587988339363687, "current_ratio": 1.3184350934370648, "cash_runway_years": 0.4413863404689093, "near_term_maturity_to_cash": 0.5542725173210161 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1891101, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2400000.0, 2000000.0, 2000000.0, 32680000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001891101.json", "sha256": "0905e0a93309f062470c5976e0a5ba8ee7398f3cbb225155c0821659f2552f4a", "retrieved_at": "2026-10-17T22:54:00.609922+00:00", "raw_path": "data/raw/0905e0a93309f062470c5976e0a5ba8ee7398f3cbb225155c0821659f2552f4a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "eps": { "value": -0.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 398263000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11914000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95207206, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9810000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001891101-26-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110126000022/0001891101-26-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001891101-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110125000006/0001891101-25-000006-index.html", "eps": { "value": -0.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001891101-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110125000006/0001891101-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 391490000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001891101-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110125000006/0001891101-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2952000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001891101-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110125000006/0001891101-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71107562, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001891101-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110125000006/0001891101-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11308000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001891101-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110125000006/0001891101-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001891101-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110124000008/0001891101-24-000008-index.html", "eps": { "value": -0.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001891101-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110124000008/0001891101-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 395623000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001891101-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110124000008/0001891101-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16745000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001891101-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110124000008/0001891101-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60932225, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001891101-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110124000008/0001891101-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24967000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001891101-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110124000008/0001891101-24-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-30", "filed": "2024-03-06", "accession": "0001891101-24-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1891101/000189110124000008/0001891101-24-000008-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SBC", "source_ticker": "SBC", "name": "SBC MEDICAL GROUP HOLDINGS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 5.3, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 173607489, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 67486398, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50985613, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 24668496, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1401012, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 380447946, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 117143240, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 248282196, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 163773838, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 148238, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2684300, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 0, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 231224115, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 61121003, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102997967, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4999997, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 9099046, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 13954055, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 7437818, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 6906623, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 5435942, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.3887297626889817, "free_cash_flow": 23267484.0, "free_cash_flow_margin": 0.13402350402061283, "capex_intensity": 0.008069997487262776, "cfo_to_positive_net_income": 0.483832488196229, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 455.25707308517383, "share_based_compensation_to_revenue": 0.0, "current_ratio": 3.7830549835708682, "cash_runway_years": null, "near_term_maturity_to_cash": 0.05555860515401734 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1930313, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 9099046.0, 13954055.0, 7437818.0, 6906623.0, 5435942.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001930313.json", "sha256": "d2e04526300a3b67efdcb1f5fc577e59ca76f707b0f31b22533d6d8583629c6c", "retrieved_at": "2026-10-17T22:54:00.659553+00:00", "raw_path": "data/raw/d2e04526300a3b67efdcb1f5fc577e59ca76f707b0f31b22533d6d8583629c6c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "eps": { "value": 0.5, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 173607489, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50985613, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102997967, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24668496, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001193125-26-127557", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000119312526127557/0001193125-26-127557-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001641172-25-001062", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000164117225001062/0001641172-25-001062-index.html", "eps": { "value": 0.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001641172-25-001062", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000164117225001062/0001641172-25-001062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 205415542, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001641172-25-001062", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000164117225001062/0001641172-25-001062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 46614275, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001641172-25-001062", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000164117225001062/0001641172-25-001062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96561041, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001641172-25-001062", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000164117225001062/0001641172-25-001062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20582933, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-28", "accession": "0001641172-25-001062", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000164117225001062/0001641172-25-001062-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001493152-24-010402", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000149315224010402/0001493152-24-010402-index.html", "eps": null, "revenue": null, "net_income": { "value": 339767, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001493152-24-010402", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000149315224010402/0001493152-24-010402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -2132921, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-19", "accession": "0001493152-24-010402", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000149315224010402/0001493152-24-010402-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001493152-23-007036", "source_url": "https://www.sec.gov/Archives/edgar/data/1930313/000149315223007036/0001493152-23-007036-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BH-A", "source_ticker": "BH A", "name": "BIGLARI HOLDINGS INC CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 2030.98, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 395261000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37488000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 106959000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 30353000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1025383000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 501954000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 523429000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 268782000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 213920000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 40779000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 378526000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 155995000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": 76606000.0, "free_cash_flow_margin": 0.19381117793053199, "capex_intensity": 0.07679229673557472, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.4265264912336932, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1726173, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001726173.json", "sha256": "d0d271026d817f6ef6daf367c7114ef9951554f8c358ba4610de6590aedef9e1", "retrieved_at": "2026-10-17T22:51:50.344922+00:00", "raw_path": "data/raw/d0d271026d817f6ef6daf367c7114ef9951554f8c358ba4610de6590aedef9e1.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "eps": { "value": -143.86, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 395261000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37488000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 106959000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012987", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000162828026012987/0001628280-26-012987-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726173-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617325000003/0001726173-25-000003-index.html", "eps": { "value": -13.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726173-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617325000003/0001726173-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 362114000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726173-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617325000003/0001726173-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3759000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726173-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617325000003/0001726173-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 49660000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001726173-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617325000003/0001726173-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001726173-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617324000004/0001726173-24-000004-index.html", "eps": { "value": 189.49, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001726173-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617324000004/0001726173-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 365318000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001726173-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617324000004/0001726173-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54948000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001726173-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617324000004/0001726173-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 73002000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-26", "accession": "0001726173-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617324000004/0001726173-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001726173-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617323000009/0001726173-23-000009-index.html", "eps": { "value": -107.43, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001726173-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617323000009/0001726173-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 368231000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001726173-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617323000009/0001726173-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32018000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001726173-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617323000009/0001726173-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 127825000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-27", "accession": "0001726173-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1726173/000172617323000009/0001726173-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ANTX", "source_ticker": "ANTX", "name": "AN2 THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 3.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -38109000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35174000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -29834000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 61950000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8890000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 53060000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 19941000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6246000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 59937000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 8720000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30215747, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 86000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 6.873509174311927, "cash_runway_years": 0.6683984715425354, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1880438, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001880438.json", "sha256": "6448539566530f70fc3217faac996217571506e5201bea348f13fd4a1bb6afdd", "retrieved_at": "2026-10-17T22:54:01.349468+00:00", "raw_path": "data/raw/6448539566530f70fc3217faac996217571506e5201bea348f13fd4a1bb6afdd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "eps": { "value": -1.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -35174000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30215747, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -29834000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001193125-26-110693", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000119312526110693/0001193125-26-110693-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044366", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000095017025044366/0000950170-25-044366-index.html", "eps": { "value": -1.72, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044366", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000095017025044366/0000950170-25-044366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -51321000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044366", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000095017025044366/0000950170-25-044366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29828227, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044366", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000095017025044366/0000950170-25-044366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -49257000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044366", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000095017025044366/0000950170-25-044366-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038681", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000095017024038681/0000950170-24-038681-index.html", "eps": { "value": -2.74, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038681", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000095017024038681/0000950170-24-038681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -64732000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038681", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000095017024038681/0000950170-24-038681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23600107, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038681", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000095017024038681/0000950170-24-038681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -53288000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038681", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000095017024038681/0000950170-24-038681-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010627", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000095017023010627/0000950170-23-010627-index.html", "eps": { "value": -2.79, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010627", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000095017023010627/0000950170-23-010627-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -40956000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010627", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000095017023010627/0000950170-23-010627-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15340134, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010627", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000095017023010627/0000950170-23-010627-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33462000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010627", "source_url": "https://www.sec.gov/Archives/edgar/data/1880438/000095017023010627/0000950170-23-010627-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FINW", "source_ticker": "FINW", "name": "FINWISE BANCORP", "group": "Financials", "weight_percent": 0.0, "holding_price": 10.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": 16091000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -28424000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 219000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 977135000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 783940000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 193195000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 163400000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 900000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3579000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13565336, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1856365, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001856365.json", "sha256": "5dc8865dfac81b30f9f7e1c01a27d4da06317b02c9a136b32889dae0cc6bbf94", "retrieved_at": "2026-10-17T22:54:01.709038+00:00", "raw_path": "data/raw/5dc8865dfac81b30f9f7e1c01a27d4da06317b02c9a136b32889dae0cc6bbf94.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "eps": { "value": 1.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 16091000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13565336, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28424000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001856365-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636526000006/0001856365-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001856365-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636525000006/0001856365-25-000006-index.html", "eps": { "value": 0.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001856365-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636525000006/0001856365-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 12742000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001856365-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636525000006/0001856365-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13228869, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001856365-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636525000006/0001856365-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14991000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001856365-25-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636525000006/0001856365-25-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001856365-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636524000013/0001856365-24-000013-index.html", "eps": { "value": 1.33, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001856365-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636524000013/0001856365-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 17460000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001856365-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636524000013/0001856365-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12909648, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001856365-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636524000013/0001856365-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12265000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001856365-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000185636524000013/0001856365-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014828", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000114036123014828/0001140361-23-014828-index.html", "eps": { "value": 1.87, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014828", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000114036123014828/0001140361-23-014828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 25115000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014828", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000114036123014828/0001140361-23-014828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13357022, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014828", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000114036123014828/0001140361-23-014828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 61153000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001140361-23-014828", "source_url": "https://www.sec.gov/Archives/edgar/data/1856365/000114036123014828/0001140361-23-014828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PRLD", "source_ticker": "PRLD", "name": "PRELUDE THERAPEUTICS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 3.32, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 12140000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -104566000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99498000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -56302000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 67000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 141315000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 72678000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 68637000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 35256000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1711000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11913000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 105692000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 52994000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76956194, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -8.61334431630972, "free_cash_flow": -56369000.0, "free_cash_flow_margin": -4.643245469522241, "capex_intensity": 0.005518945634266886, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.9813014827018122, "current_ratio": 1.9944144620145676, "cash_runway_years": 0.6261944513516394, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1678660, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001678660.json", "sha256": "4023c74bc9e5c895b2ef77ae58b10f1e8765286041523a6da05c89cacba71998", "retrieved_at": "2026-10-17T22:54:01.895046+00:00", "raw_path": "data/raw/4023c74bc9e5c895b2ef77ae58b10f1e8765286041523a6da05c89cacba71998.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "eps": { "value": -1.29, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12140000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99498000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76956194, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -56302000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099428", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000119312526099428/0001193125-26-099428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035921", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017025035921/0000950170-25-035921-index.html", "eps": { "value": -1.68, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035921", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017025035921/0000950170-25-035921-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035921", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017025035921/0000950170-25-035921-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -127173000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035921", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017025035921/0000950170-25-035921-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75805840, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035921", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017025035921/0000950170-25-035921-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -102888000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-035921", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017025035921/0000950170-25-035921-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-016016", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017024016016/0000950170-24-016016-index.html", "eps": { "value": -2.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-016016", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017024016016/0000950170-24-016016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -121832000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-016016", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017024016016/0000950170-24-016016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60357052, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-016016", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017024016016/0000950170-24-016016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -107063000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-15", "accession": "0000950170-24-016016", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017024016016/0000950170-24-016016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-007989", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017023007989/0000950170-23-007989-index.html", "eps": { "value": -2.44, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-007989", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017023007989/0000950170-23-007989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -115438000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-007989", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017023007989/0000950170-23-007989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47371589, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-007989", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017023007989/0000950170-23-007989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -83729000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0000950170-23-007989", "source_url": "https://www.sec.gov/Archives/edgar/data/1678660/000095017023007989/0000950170-23-007989-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TKNO", "source_ticker": "TKNO", "name": "ALPHA TEKNOVA", "group": "Health Care", "weight_percent": 0.0, "holding_price": 7.6, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 40520000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -16976000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17259000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -8646000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1148000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 103584000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 34809000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 68775000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 5912000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6342000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3429000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 34511000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 7537000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53483075, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5519000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 6623000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 1103000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.4189536031589339, "free_cash_flow": -9794000.0, "free_cash_flow_margin": -0.24170779861796643, "capex_intensity": 0.028331688055281343, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0846248766041461, "current_ratio": 4.578877537481756, "cash_runway_years": 0.6837844089752487, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1850902, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 5519000.0, 6623000.0, 1103000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001850902.json", "sha256": "574c0a9a254b1d5f8cad3acbb03e80fc007e5e7f8c81bd06470b3df85f7ee4cc", "retrieved_at": "2026-10-17T22:54:02.178514+00:00", "raw_path": "data/raw/574c0a9a254b1d5f8cad3acbb03e80fc007e5e7f8c81bd06470b3df85f7ee4cc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "eps": { "value": -0.32, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 40520000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17259000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 53483075, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8646000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001850902-26-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000185090226000002/0001850902-26-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035705", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017025035705/0000950170-25-035705-index.html", "eps": { "value": -0.57, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035705", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017025035705/0000950170-25-035705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37745000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035705", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017025035705/0000950170-25-035705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26745000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035705", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017025035705/0000950170-25-035705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 46745905, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035705", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017025035705/0000950170-25-035705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12391000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0000950170-25-035705", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017025035705/0000950170-25-035705-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036624", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017024036624/0000950170-24-036624-index.html", "eps": { "value": -1.16, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036624", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017024036624/0000950170-24-036624-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 36684000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036624", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017024036624/0000950170-24-036624-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36780000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036624", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017024036624/0000950170-24-036624-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31819776, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036624", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017024036624/0000950170-24-036624-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18814000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-27", "accession": "0000950170-24-036624", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017024036624/0000950170-24-036624-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010926", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017023010926/0000950170-23-010926-index.html", "eps": { "value": -1.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010926", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017023010926/0000950170-23-010926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 41420000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010926", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017023010926/0000950170-23-010926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -47468000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010926", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017023010926/0000950170-23-010926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28083563, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010926", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017023010926/0000950170-23-010926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27400000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010926", "source_url": "https://www.sec.gov/Archives/edgar/data/1850902/000095017023010926/0000950170-23-010926-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INSE", "source_ticker": "INSE", "name": "INSPIRED ENTERTAINMENT INC", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 3.39, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 304100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 30500000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 52000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 35700000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 439900000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 456100000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -16200000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 345200000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6700000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 158000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 70800000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29060055, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 400000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 363200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10029595527786912, "free_cash_flow": 16300000.0, "free_cash_flow_margin": 0.05360078921407432, "capex_intensity": 0.11739559355475172, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.022032226241367973, "current_ratio": 2.231638418079096, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1615063, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, 363200000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001615063.json", "sha256": "322e00632fdc83a455c6a0787aeed1ef1baca2ca5c10e2732f2b3c115e4d50cc", "retrieved_at": "2026-10-17T22:54:02.798686+00:00", "raw_path": "data/raw/322e00632fdc83a455c6a0787aeed1ef1baca2ca5c10e2732f2b3c115e4d50cc.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "eps": { "value": -0.58, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 304100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29060055, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 52000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001493152-26-009479", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315226009479/0001493152-26-009479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001641172-25-000737", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000164117225000737/0001641172-25-000737-index.html", "eps": { "value": 2.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001641172-25-000737", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000164117225000737/0001641172-25-000737-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 297100000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001641172-25-000737", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000164117225000737/0001641172-25-000737-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 64800000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001641172-25-000737", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000164117225000737/0001641172-25-000737-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29199375, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001641172-25-000737", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000164117225000737/0001641172-25-000737-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 31700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0001641172-25-000737", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000164117225000737/0001641172-25-000737-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014609", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315224014609/0001493152-24-014609-index.html", "eps": { "value": 0.26, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014609", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315224014609/0001493152-24-014609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 323000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014609", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315224014609/0001493152-24-014609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7600000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014609", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315224014609/0001493152-24-014609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29214583, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014609", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315224014609/0001493152-24-014609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-15", "accession": "0001493152-24-014609", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315224014609/0001493152-24-014609-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007974", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315223007974/0001493152-23-007974-index.html", "eps": { "value": 0.77, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007974", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315223007974/0001493152-23-007974-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 285400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007974", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315223007974/0001493152-23-007974-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22300000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007974", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315223007974/0001493152-23-007974-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29035785, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007974", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315223007974/0001493152-23-007974-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001493152-23-007974", "source_url": "https://www.sec.gov/Archives/edgar/data/1615063/000149315223007974/0001493152-23-007974-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EVMN", "source_ticker": "EVMN", "name": "EVOMMUNE", "group": "Health Care", "weight_percent": 0.0, "holding_price": 5.93, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 13000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -81071000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -68870000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -76441000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 235000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 224946000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 19380000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 205566000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 44063000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 600000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5856000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 153478000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 17909000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6136636, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -6.236230769230769, "free_cash_flow": -76676000.0, "free_cash_flow_margin": -5.898153846153846, "capex_intensity": 0.018076923076923077, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.45046153846153847, "current_ratio": 8.569881065386118, "cash_runway_years": 0.5764314961866014, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2044725, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002044725.json", "sha256": "f3f1ec2af9f9800482653d2fdf29d44b8a534a2edc600a37428a5bf8ee7eb166", "retrieved_at": "2026-10-17T22:54:02.575346+00:00", "raw_path": "data/raw/f3f1ec2af9f9800482653d2fdf29d44b8a534a2edc600a37428a5bf8ee7eb166.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "eps": { "value": -11.22, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 13000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -68870000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6136636, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -76441000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "eps": { "value": -45.29, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 7000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -66808000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1508284, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -58195000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-05", "accession": "0001193125-26-093932", "source_url": "https://www.sec.gov/Archives/edgar/data/2044725/000119312526093932/0001193125-26-093932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SLNH", "source_ticker": "SLNH", "name": "SOLUNA HOLDINGS INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 0.75, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 29717000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -33681000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53411000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -9149000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 28065000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 187944000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 75698000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 53550000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 17899000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 8858000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10566000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 92127000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 49189000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29048848, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 75000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7194000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 7191000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3278000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3635000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 8395000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.1333916613386277, "free_cash_flow": -37214000.0, "free_cash_flow_margin": -1.2522798398223238, "capex_intensity": 0.94440892418481, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.35555405996567624, "current_ratio": 1.8729187419951616, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 64463, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7194000.0, 7191000.0, 3278000.0, 3635000.0, 8395000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000064463.json", "sha256": "a0279e537840240a037d575cba4e5caaca66c1c3b916ee4c6371438dccd2d8a0", "retrieved_at": "2026-10-17T22:54:03.124761+00:00", "raw_path": "data/raw/a0279e537840240a037d575cba4e5caaca66c1c3b916ee4c6371438dccd2d8a0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "eps": { "value": -2.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 29717000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53411000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29048848, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9149000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001628280-26-021847", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000162828026021847/0001628280-26-021847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001756", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000164117225001756/0001641172-25-001756-index.html", "eps": { "value": -12.15, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001756", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000164117225001756/0001641172-25-001756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 38021000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001756", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000164117225001756/0001641172-25-001756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -63334000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001756", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000164117225001756/0001641172-25-001756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6280915, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001756", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000164117225001756/0001641172-25-001756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5069000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001756", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000164117225001756/0001641172-25-001756-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012303", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000149315224012303/0001493152-24-012303-index.html", "eps": { "value": -27.79, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012303", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000149315224012303/0001493152-24-012303-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 21066000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012303", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000149315224012303/0001493152-24-012303-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -29201000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012303", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000149315224012303/0001493152-24-012303-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1313718, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012303", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000149315224012303/0001493152-24-012303-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2987000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012303", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000149315224012303/0001493152-24-012303-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001493152-23-010333", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000149315223010333/0001493152-23-010333-index.html", "eps": null, "revenue": { "value": 28547000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001493152-23-010333", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000149315223010333/0001493152-23-010333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -98715000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001493152-23-010333", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000149315223010333/0001493152-23-010333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 14982510, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001493152-23-010333", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000149315223010333/0001493152-23-010333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -6118000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001493152-23-010333", "source_url": "https://www.sec.gov/Archives/edgar/data/64463/000149315223010333/0001493152-23-010333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TRAK", "source_ticker": "TRAK", "name": "REPOSITRAK INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 7.42, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 23287319, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 7843362, "tag": "OperatingIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7569487, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 8224806, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 16594, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 60857711, "tag": "Assets", "start": null, "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8566877, "tag": "Liabilities", "start": null, "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 52290834, "tag": "StockholdersEquity", "start": null, "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 647637, "tag": "DepreciationDepletionAndAmortization", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 444510, "tag": "ShareBasedCompensation", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 32752828, "tag": "AssetsCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 8505379, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18981000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1798537, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.33680828608909424, "free_cash_flow": 8208212.0, "free_cash_flow_margin": 0.35247561129729016, "capex_intensity": 0.0007125766602845094, "cfo_to_positive_net_income": 1.0865737664917055, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.019088071065630183, "current_ratio": 3.8508369821027375, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 50471, "fiscal_year": "2026", "fiscal_end": "2026-06-30", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000050471.json", "sha256": "c71e4c58e2dc452bd3b4235abf0da6c54e28c8d0af12a5b796fa6cf469d88d3d", "retrieved_at": "2026-10-17T22:54:03.356679+00:00", "raw_path": "data/raw/c71e4c58e2dc452bd3b4235abf0da6c54e28c8d0af12a5b796fa6cf469d88d3d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "earnings": { "annual_history": [ { "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "eps": { "value": 0.39, "tag": "EarningsPerShareDiluted", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 23287319, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7569487, "tag": "NetIncomeLoss", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18981000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8224806, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-07-01", "end": "2026-06-30", "filed": "2026-09-28", "accession": "0001437749-26-031392", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774926031392/0001437749-26-031392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2025-09-29", "accession": "0001437749-25-030050", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774925030050/0001437749-25-030050-index.html", "eps": { "value": 0.35, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-29", "accession": "0001437749-25-030050", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774925030050/0001437749-25-030050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 22606066, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-29", "accession": "0001437749-25-030050", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774925030050/0001437749-25-030050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6978127, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-29", "accession": "0001437749-25-030050", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774925030050/0001437749-25-030050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19141000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-29", "accession": "0001437749-25-030050", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774925030050/0001437749-25-030050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8420132, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-30", "filed": "2025-09-29", "accession": "0001437749-25-030050", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774925030050/0001437749-25-030050-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-30", "accession": "0001437749-24-030271", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774924030271/0001437749-24-030271-index.html", "eps": { "value": 0.29, "tag": "EarningsPerShareDiluted", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-30", "accession": "0001437749-24-030271", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774924030271/0001437749-24-030271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 20453320, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-30", "accession": "0001437749-24-030271", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774924030271/0001437749-24-030271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5958290, "tag": "NetIncomeLoss", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-30", "accession": "0001437749-24-030271", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774924030271/0001437749-24-030271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18931000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-30", "accession": "0001437749-24-030271", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774924030271/0001437749-24-030271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6964401, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-01", "end": "2024-06-30", "filed": "2024-09-30", "accession": "0001437749-24-030271", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774924030271/0001437749-24-030271-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-06-30", "filed": "2023-09-28", "accession": "0001437749-23-027054", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774923027054/0001437749-23-027054-index.html", "eps": { "value": 0.27, "tag": "EarningsPerShareDiluted", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-28", "accession": "0001437749-23-027054", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774923027054/0001437749-23-027054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19098910, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-28", "accession": "0001437749-23-027054", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774923027054/0001437749-23-027054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5590289, "tag": "NetIncomeLoss", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-28", "accession": "0001437749-23-027054", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774923027054/0001437749-23-027054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18766000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-28", "accession": "0001437749-23-027054", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774923027054/0001437749-23-027054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8860019, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-01", "end": "2023-06-30", "filed": "2023-09-28", "accession": "0001437749-23-027054", "source_url": "https://www.sec.gov/Archives/edgar/data/50471/000143774923027054/0001437749-23-027054-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AMTX", "source_ticker": "AMTX", "name": "AEMETIS INC", "group": "Energy", "weight_percent": 0.0, "holding_price": 1.45, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 197626000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -37218000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -77001000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 3263000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 26002000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 259841000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -306831000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 4894000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 63895000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 279143000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 38726000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 52912000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5771000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 26872000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 371258000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59982000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 28075000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.18832542276825923, "free_cash_flow": -22739000.0, "free_cash_flow_margin": -0.11506077135599567, "capex_intensity": 0.131571756752654, "cfo_to_positive_net_income": null, "total_debt": 381764000.0, "debt_to_assets": 1.4692215624170166, "net_debt": 376870000.0, "interest_coverage": -0.7033943150892047, "share_based_compensation_to_revenue": 0.029201623268193456, "current_ratio": 0.07238093185870742, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 738214, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000738214.json", "sha256": "2e76dabd0fe248a89cc2573b0feb1ddd7c27e27a1c37a08550b47a9fc484b2d8", "retrieved_at": "2026-10-17T22:54:03.857513+00:00", "raw_path": "data/raw/2e76dabd0fe248a89cc2573b0feb1ddd7c27e27a1c37a08550b47a9fc484b2d8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "eps": { "value": -1.28, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 197626000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -77001000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59982000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3263000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001437749-26-008289", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774926008289/0001437749-26-008289-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007768", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774925007768/0001437749-25-007768-index.html", "eps": { "value": -1.91, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007768", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774925007768/0001437749-25-007768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 267640000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007768", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774925007768/0001437749-25-007768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -87537000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007768", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774925007768/0001437749-25-007768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 45902000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007768", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774925007768/0001437749-25-007768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32929000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001437749-25-007768", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774925007768/0001437749-25-007768-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010002", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774924010002/0001437749-24-010002-index.html", "eps": { "value": -1.22, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010002", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774924010002/0001437749-24-010002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 77194000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010002", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774924010002/0001437749-24-010002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -46420000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010002", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774924010002/0001437749-24-010002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38061000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010002", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774924010002/0001437749-24-010002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 13825000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001437749-24-010002", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774924010002/0001437749-24-010002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001437749-23-005872", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774923005872/0001437749-23-005872-index.html", "eps": { "value": -3.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001437749-23-005872", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774923005872/0001437749-23-005872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 256513000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001437749-23-005872", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774923005872/0001437749-23-005872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -107758000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001437749-23-005872", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774923005872/0001437749-23-005872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34585000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001437749-23-005872", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774923005872/0001437749-23-005872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22866000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001437749-23-005872", "source_url": "https://www.sec.gov/Archives/edgar/data/738214/000143774923005872/0001437749-23-005872-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ECBK", "source_ticker": "ECBK", "name": "ECB BANCORP INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 19.85, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 598000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7772000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 9220000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 214000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1605653000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1433719000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 171934000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 297000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1233000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8311966, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 4610000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1914605, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001914605.json", "sha256": "31a97ff314801ab3cd80764b5f3005363b1b6426c9f4400a96e5daf50d15b274", "retrieved_at": "2026-10-17T22:54:04.211681+00:00", "raw_path": "data/raw/31a97ff314801ab3cd80764b5f3005363b1b6426c9f4400a96e5daf50d15b274.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "eps": { "value": 0.94, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 598000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7772000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8311966, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9220000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009778", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000143774926009778/0001437749-26-009778-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045444", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000095017025045444/0000950170-25-045444-index.html", "eps": { "value": 0.48, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045444", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000095017025045444/0000950170-25-045444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 3991000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045444", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000095017025045444/0000950170-25-045444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8345737, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045444", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000095017025045444/0000950170-25-045444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6297000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045444", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000095017025045444/0000950170-25-045444-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038505", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000095017024038505/0000950170-24-038505-index.html", "eps": { "value": 0.52, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038505", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000095017024038505/0000950170-24-038505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 4456000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038505", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000095017024038505/0000950170-24-038505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8523705, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038505", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000095017024038505/0000950170-24-038505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6434000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0000950170-24-038505", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000095017024038505/0000950170-24-038505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010974", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000095017023010974/0000950170-23-010974-index.html", "eps": { "value": 0.32, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010974", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000095017023010974/0000950170-23-010974-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": 2720000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010974", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000095017023010974/0000950170-23-010974-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8456218, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010974", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000095017023010974/0000950170-23-010974-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7770000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0000950170-23-010974", "source_url": "https://www.sec.gov/Archives/edgar/data/1914605/000095017023010974/0000950170-23-010974-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RAIL", "source_ticker": "RAIL", "name": "FREIGHTCAR AMERICA INC", "group": "Industrials", "weight_percent": 0.0, "holding_price": 6.13, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 500676000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 33920000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 34776000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3376000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 290049000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 397462000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 97514000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 9728000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6209000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3630000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 160005000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 85597000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33788463, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 9728000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 2875000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 99522000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.06774840415757895, "free_cash_flow": 31400000.0, "free_cash_flow_margin": 0.06271520903738147, "capex_intensity": 0.006742883621343943, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007250197732665436, "current_ratio": 1.8692828019673586, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1320854, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 9728000.0, 2875000.0, 99522000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001320854.json", "sha256": "ec6c8640a3c10de5c7ca80b3d160b4ea859e06a8575dcea5ed83b35b3eb0c2da", "retrieved_at": "2026-10-17T22:54:04.221860+00:00", "raw_path": "data/raw/ec6c8640a3c10de5c7ca80b3d160b4ea859e06a8575dcea5ed83b35b3eb0c2da.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "eps": { "value": 1.09, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 500676000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 33788463, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34776000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098668", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000119312526098668/0001193125-26-098668-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037977", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000095017025037977/0000950170-25-037977-index.html", "eps": { "value": -3.12, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037977", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000095017025037977/0000950170-25-037977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 557699000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037977", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000095017025037977/0000950170-25-037977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 30726916, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037977", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000095017025037977/0000950170-25-037977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44933000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0000950170-25-037977", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000095017025037977/0000950170-25-037977-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032849", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000095017024032849/0000950170-24-032849-index.html", "eps": { "value": -1.18, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032849", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000095017024032849/0000950170-24-032849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 356822000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032849", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000095017024032849/0000950170-24-032849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 28366457, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032849", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000095017024032849/0000950170-24-032849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4769000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-18", "accession": "0000950170-24-032849", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000095017024032849/0000950170-24-032849-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-010051", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000095017023010051/0000950170-23-010051-index.html", "eps": { "value": -1.56, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-010051", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000095017023010051/0000950170-23-010051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 361497000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-010051", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000095017023010051/0000950170-23-010051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 24838399, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-010051", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000095017023010051/0000950170-23-010051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11503000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-010051", "source_url": "https://www.sec.gov/Archives/edgar/data/1320854/000095017023010051/0000950170-23-010051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CPSS", "source_ticker": "CPSS", "name": "CONSUMER PORTFOLIO SERVICES INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 9.17, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 434470000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19325000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 289001000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 709000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3858193000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3548657000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 309536000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 6322000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 232024000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 881000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24081000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 8672000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 889609, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000889609.json", "sha256": "966ce9da817f50014ecff69c90568de0df4f9ef60542511628c837f8ff9520a4", "retrieved_at": "2026-10-17T22:54:04.521188+00:00", "raw_path": "data/raw/966ce9da817f50014ecff69c90568de0df4f9ef60542511628c837f8ff9520a4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "eps": { "value": 0.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 434470000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19325000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24081000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 289001000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001683168-26-001856", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316826001856/0001683168-26-001856-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001683168-25-001548", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316825001548/0001683168-25-001548-index.html", "eps": { "value": 0.79, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001683168-25-001548", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316825001548/0001683168-25-001548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 393506000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001683168-25-001548", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316825001548/0001683168-25-001548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19203000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001683168-25-001548", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316825001548/0001683168-25-001548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24325000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001683168-25-001548", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316825001548/0001683168-25-001548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 233755000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001683168-25-001548", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316825001548/0001683168-25-001548-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001683168-24-001499", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316824001499/0001683168-24-001499-index.html", "eps": { "value": 1.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001683168-24-001499", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316824001499/0001683168-24-001499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 352014000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001683168-24-001499", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316824001499/0001683168-24-001499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45343000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001683168-24-001499", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316824001499/0001683168-24-001499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25218000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001683168-24-001499", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316824001499/0001683168-24-001499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 237980000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001683168-24-001499", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316824001499/0001683168-24-001499-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001683168-23-001523", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316823001523/0001683168-23-001523-index.html", "eps": { "value": 3.23, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001683168-23-001523", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316823001523/0001683168-23-001523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 329709000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001683168-23-001523", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316823001523/0001683168-23-001523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 85983000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001683168-23-001523", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316823001523/0001683168-23-001523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26589000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001683168-23-001523", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316823001523/0001683168-23-001523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 215932000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001683168-23-001523", "source_url": "https://www.sec.gov/Archives/edgar/data/889609/000168316823001523/0001683168-23-001523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RNAC", "source_ticker": "RNAC", "name": "CARTESIAN THERAPEUTICS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 6.58, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -143405000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130302000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -73941000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5454000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 296411000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 422651000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -126240000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 125139000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10521000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 129276000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 14937000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25973329, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -358.5125, "free_cash_flow": -79395000.0, "free_cash_flow_margin": -198.4875, "capex_intensity": 13.635, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 26.3025, "current_ratio": 8.654749949789114, "cash_runway_years": 1.6924169270093723, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1453687, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001453687.json", "sha256": "1a706a4a3075779870f74e28a93e529a3aaa5f3c0c605cd926f6725bc8e3826e", "retrieved_at": "2026-10-17T22:54:05.016003+00:00", "raw_path": "data/raw/1a706a4a3075779870f74e28a93e529a3aaa5f3c0c605cd926f6725bc8e3826e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "eps": { "value": -5.02, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -130302000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25973329, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -73941000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001453687-26-000064", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368726000064/0001453687-26-000064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001453687-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368725000060/0001453687-25-000060-index.html", "eps": { "value": -4.49, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001453687-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368725000060/0001453687-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 38275000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001453687-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368725000060/0001453687-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -77424000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001453687-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368725000060/0001453687-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17357943, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001453687-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368725000060/0001453687-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23674000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001453687-25-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368725000060/0001453687-25-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001453687-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368724000036/0001453687-24-000036-index.html", "eps": { "value": -1.66, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001453687-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368724000036/0001453687-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 26004000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001453687-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368724000036/0001453687-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -219710000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001453687-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368724000036/0001453687-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 155109561, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001453687-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368724000036/0001453687-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -51161000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001453687-24-000036", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368724000036/0001453687-24-000036-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001453687-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368723000040/0001453687-23-000040-index.html", "eps": { "value": 0.1, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001453687-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368723000040/0001453687-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 110777000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001453687-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368723000040/0001453687-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35379000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001453687-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368723000040/0001453687-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 145874889, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001453687-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368723000040/0001453687-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31631000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001453687-23-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/1453687/000145368723000040/0001453687-23-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UNCY", "source_ticker": "UNCY", "name": "UNICYCIVE THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 3.59, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -29517000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26555000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -31317000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 24000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 49135000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 18938000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 30197000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 29198000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2641000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 48961000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 18938000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15886876, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -31341000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.585331080367515, "cash_runway_years": 0.9323370693233707, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1766140, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001766140.json", "sha256": "dc477fa613fdf287c655eb0d56378d6e02f04194d5d125603662046868f12b09", "retrieved_at": "2026-10-17T22:54:05.008985+00:00", "raw_path": "data/raw/dc477fa613fdf287c655eb0d56378d6e02f04194d5d125603662046868f12b09.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "eps": { "value": -1.67, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -26555000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15886876, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31317000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001213900-26-035903", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390026035903/0001213900-26-035903-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001213900-25-025828", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390025025828/0001213900-25-025828-index.html", "eps": { "value": -0.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001213900-25-025828", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390025025828/0001213900-25-025828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -36729000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001213900-25-025828", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390025025828/0001213900-25-025828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66985129, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001213900-25-025828", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390025025828/0001213900-25-025828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -28575000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001213900-25-025828", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390025025828/0001213900-25-025828-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001213900-24-027202", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390024027202/0001213900-24-027202-index.html", "eps": { "value": -1.28, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001213900-24-027202", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390024027202/0001213900-24-027202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 675000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001213900-24-027202", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390024027202/0001213900-24-027202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30544000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001213900-24-027202", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390024027202/0001213900-24-027202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24539309, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001213900-24-027202", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390024027202/0001213900-24-027202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18283000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001213900-24-027202", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390024027202/0001213900-24-027202-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-024901", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390023024901/0001213900-23-024901-index.html", "eps": { "value": -1.2, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-024901", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390023024901/0001213900-23-024901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 951000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-024901", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390023024901/0001213900-23-024901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18058000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-024901", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390023024901/0001213900-23-024901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15057049, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-024901", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390023024901/0001213900-23-024901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15651000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001213900-23-024901", "source_url": "https://www.sec.gov/Archives/edgar/data/1766140/000121390023024901/0001213900-23-024901-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SUJA", "source_ticker": "SUJA", "name": "SUJA LIFE INC CLASS A", "group": "Consumer Staples", "weight_percent": 0.0, "holding_price": 11.69, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "NKTX", "source_ticker": "NKTX", "name": "NKARTA", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.93, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -121997000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -104084000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -88699000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1208000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 404209000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 91884000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 312325000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 39634000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9200000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 8559000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 282512000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 22266000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73991197, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -89907000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 12.688044552232103, "cash_runway_years": 0.446837055660154, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1787400, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001787400.json", "sha256": "fb1ffa06d55735c8652f50a6e4dcbb10f5c9edb60ec11e7149eef43a005d56a4", "retrieved_at": "2026-10-17T22:54:05.676257+00:00", "raw_path": "data/raw/fb1ffa06d55735c8652f50a6e4dcbb10f5c9edb60ec11e7149eef43a005d56a4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "eps": { "value": -1.41, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -104084000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73991197, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -88699000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001787400-26-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000178740026000006/0001787400-26-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017025045262/0000950170-25-045262-index.html", "eps": { "value": -1.6, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017025045262/0000950170-25-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017025045262/0000950170-25-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -108790000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017025045262/0000950170-25-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67865323, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017025045262/0000950170-25-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -99696000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000950170-25-045262", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017025045262/0000950170-25-045262-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034735", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017024034735/0000950170-24-034735-index.html", "eps": { "value": -2.4, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034735", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017024034735/0000950170-24-034735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -117501000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034735", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017024034735/0000950170-24-034735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 49014300, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034735", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017024034735/0000950170-24-034735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -86160000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034735", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017024034735/0000950170-24-034735-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008523", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017023008523/0000950170-23-008523-index.html", "eps": { "value": -2.61, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008523", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017023008523/0000950170-23-008523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -113837000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008523", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017023008523/0000950170-23-008523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43631722, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008523", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017023008523/0000950170-23-008523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -57000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0000950170-23-008523", "source_url": "https://www.sec.gov/Archives/edgar/data/1787400/000095017023008523/0000950170-23-008523-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SVCO", "source_ticker": "SVCO", "name": "SILVACO GROUP INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 6.58, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 63064000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -45895000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41206000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -33906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 618000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 122642000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 47653000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 74989000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 9008000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3470000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10813000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 46076000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 38403000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29741263, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.7277527591018648, "free_cash_flow": -34524000.0, "free_cash_flow_margin": -0.5474438665482684, "capex_intensity": 0.009799568692122288, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.17146073829760244, "current_ratio": 1.199802098794365, "cash_runway_years": 0.2656756916180027, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1943289, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001943289.json", "sha256": "32ce896e7ae569429e1acd600b1550a2cbd01f3db3c14189d8aff00cdbb8e2af", "retrieved_at": "2026-10-17T22:54:05.942491+00:00", "raw_path": "data/raw/32ce896e7ae569429e1acd600b1550a2cbd01f3db3c14189d8aff00cdbb8e2af.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "eps": { "value": -1.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 63064000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41206000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29741263, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33906000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017378", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828026017378/0001628280-26-017378-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010567", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828025010567/0001628280-25-010567-index.html", "eps": { "value": -1.53, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010567", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828025010567/0001628280-25-010567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 59680000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010567", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828025010567/0001628280-25-010567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39404000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010567", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828025010567/0001628280-25-010567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25672845, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010567", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828025010567/0001628280-25-010567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19774000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010567", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828025010567/0001628280-25-010567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010567", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828025010567/0001628280-25-010567-index.html", "eps": { "value": -0.02, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010567", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828025010567/0001628280-25-010567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 54246000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010567", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828025010567/0001628280-25-010567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -316000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010567", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828025010567/0001628280-25-010567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010567", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828025010567/0001628280-25-010567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1180000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-05", "accession": "0001628280-25-010567", "source_url": "https://www.sec.gov/Archives/edgar/data/1943289/000162828025010567/0001628280-25-010567-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "DIBS", "source_ticker": "DIBS", "name": "1STDIBS COM INC", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 4.28, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 89620000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -18966000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13666000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -2436000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 763000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 132107000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 38526000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 93581000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 22880000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1661000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14055000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 102283000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 24381000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36096469, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 3359000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.2116268690024548, "free_cash_flow": -3199000.0, "free_cash_flow_margin": -0.03569515733095291, "capex_intensity": 0.008513724615041286, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.1568288328498103, "current_ratio": 4.1951929781387145, "cash_runway_years": 9.392446633825944, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1600641, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001600641.json", "sha256": "338eca9f9e4aa9bfda44b66e11b593a2d71926ee844768056632fe0bf3d5966a", "retrieved_at": "2026-10-17T22:54:06.111946+00:00", "raw_path": "data/raw/338eca9f9e4aa9bfda44b66e11b593a2d71926ee844768056632fe0bf3d5966a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 89620000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13666000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36096469, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2436000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-27", "accession": "0001600641-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064126000007/0001600641-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001600641-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064125000011/0001600641-25-000011-index.html", "eps": { "value": -0.49, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001600641-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064125000011/0001600641-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 88257000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001600641-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064125000011/0001600641-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18633000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001600641-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064125000011/0001600641-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37820400, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001600641-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064125000011/0001600641-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2910000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0001600641-25-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064125000011/0001600641-25-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001600641-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064124000022/0001600641-24-000022-index.html", "eps": { "value": -0.57, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001600641-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064124000022/0001600641-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 84684000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001600641-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064124000022/0001600641-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22699000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001600641-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064124000022/0001600641-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39724697, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001600641-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064124000022/0001600641-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13556000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0001600641-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064124000022/0001600641-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001600641-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064123000014/0001600641-23-000014-index.html", "eps": { "value": -0.59, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001600641-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064123000014/0001600641-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 96849000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001600641-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064123000014/0001600641-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22538000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001600641-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064123000014/0001600641-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38479437, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001600641-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064123000014/0001600641-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27914000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001600641-23-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1600641/000160064123000014/0001600641-23-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CURV", "source_ticker": "CURV", "name": "TORRID HOLDINGS INC", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 2.45, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1000092000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 21402000, "tag": "OperatingIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7034000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -13013000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 8852000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 400340000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 613747000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -213407000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 20023000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 256264000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 16144000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 36106000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5208000, "tag": "ShareBasedCompensation", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 193482000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 248938000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101442000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 20085000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.021400031197129864, "free_cash_flow": -21865000.0, "free_cash_flow_margin": -0.021862988605048334, "capex_intensity": 0.008851185690916436, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005207520908076457, "current_ratio": 0.7772296716451486, "cash_runway_years": 1.5386920771536157, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1792781, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001792781.json", "sha256": "74f16108fbe5d740852f8a1db0d7e0f909c7226753a4567563776ed756c518de", "retrieved_at": "2026-10-17T22:54:06.422595+00:00", "raw_path": "data/raw/74f16108fbe5d740852f8a1db0d7e0f909c7226753a4567563776ed756c518de.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1000092000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7034000, "tag": "NetIncomeLoss", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 101442000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13013000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-02", "end": "2026-01-31", "filed": "2026-03-31", "accession": "0001792781-26-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000179278126000007/0001792781-26-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-02-01", "filed": "2025-04-01", "accession": "0001628280-25-015891", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828025015891/0001628280-25-015891-index.html", "eps": { "value": 0.15, "tag": "EarningsPerShareDiluted", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-01", "accession": "0001628280-25-015891", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828025015891/0001628280-25-015891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1103737000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-01", "accession": "0001628280-25-015891", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828025015891/0001628280-25-015891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16318000, "tag": "NetIncomeLoss", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-01", "accession": "0001628280-25-015891", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828025015891/0001628280-25-015891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 105684000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-01", "accession": "0001628280-25-015891", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828025015891/0001628280-25-015891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 77390000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-04", "end": "2025-02-01", "filed": "2025-04-01", "accession": "0001628280-25-015891", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828025015891/0001628280-25-015891-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-02-03", "filed": "2024-04-02", "accession": "0001628280-24-014351", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828024014351/0001628280-24-014351-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-02", "accession": "0001628280-24-014351", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828024014351/0001628280-24-014351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1151945000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-02", "accession": "0001628280-24-014351", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828024014351/0001628280-24-014351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11619000, "tag": "NetIncomeLoss", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-02", "accession": "0001628280-24-014351", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828024014351/0001628280-24-014351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104400000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-02", "accession": "0001628280-24-014351", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828024014351/0001628280-24-014351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 42771000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-29", "end": "2024-02-03", "filed": "2024-04-02", "accession": "0001628280-24-014351", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828024014351/0001628280-24-014351-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-28", "filed": "2023-03-28", "accession": "0001628280-23-009533", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828023009533/0001628280-23-009533-index.html", "eps": { "value": 0.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0001628280-23-009533", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828023009533/0001628280-23-009533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1288144000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0001628280-23-009533", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828023009533/0001628280-23-009533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 50209000, "tag": "NetIncomeLoss", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0001628280-23-009533", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828023009533/0001628280-23-009533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104489000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0001628280-23-009533", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828023009533/0001628280-23-009533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 53311000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-30", "end": "2023-01-28", "filed": "2023-03-28", "accession": "0001628280-23-009533", "source_url": "https://www.sec.gov/Archives/edgar/data/1792781/000162828023009533/0001628280-23-009533-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OFLX", "source_ticker": "OFLX", "name": "OMEGA FLEX INC", "group": "Industrials", "weight_percent": 0.0, "holding_price": 25.59, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 98296000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 16931000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14827000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 17173000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1822000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 104954000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 20946000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 84186000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 53226000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1363000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 169000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 83015000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 15958000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10094000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.17224505574997964, "free_cash_flow": 15351000.0, "free_cash_flow_margin": 0.15617115650687718, "capex_intensity": 0.01853585089932449, "cfo_to_positive_net_income": 1.1582248600526068, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.001719296817774884, "current_ratio": 5.202092994109537, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1317945, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001317945.json", "sha256": "ecd121b0aea89ba11571a31dee43da031c905f2abfd8af5d153473217b805443", "retrieved_at": "2026-10-17T22:54:06.884295+00:00", "raw_path": "data/raw/ecd121b0aea89ba11571a31dee43da031c905f2abfd8af5d153473217b805443.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "eps": { "value": 1.47, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 98296000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14827000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10094000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17173000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009876", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315226009876/0001493152-26-009876-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001493152-25-009512", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315225009512/0001493152-25-009512-index.html", "eps": { "value": 1.78, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001493152-25-009512", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315225009512/0001493152-25-009512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 101681000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001493152-25-009512", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315225009512/0001493152-25-009512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18014000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001493152-25-009512", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315225009512/0001493152-25-009512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10094000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001493152-25-009512", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315225009512/0001493152-25-009512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20857000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-07", "accession": "0001493152-25-009512", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315225009512/0001493152-25-009512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001493152-24-009591", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315224009591/0001493152-24-009591-index.html", "eps": { "value": 2.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001493152-24-009591", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315224009591/0001493152-24-009591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 111465000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001493152-24-009591", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315224009591/0001493152-24-009591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20763000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001493152-24-009591", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315224009591/0001493152-24-009591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10094000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001493152-24-009591", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315224009591/0001493152-24-009591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23422000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001493152-24-009591", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315224009591/0001493152-24-009591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001493152-23-007242", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315223007242/0001493152-23-007242-index.html", "eps": null, "revenue": { "value": 125487000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001493152-23-007242", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315223007242/0001493152-23-007242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 23622000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001493152-23-007242", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315223007242/0001493152-23-007242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 15246000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001493152-23-007242", "source_url": "https://www.sec.gov/Archives/edgar/data/1317945/000149315223007242/0001493152-23-007242-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ELA", "source_ticker": "ELA", "name": "ENVELA CORP", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 12.04, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 241021362, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 18108931, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14596978, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 2580794, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1200515, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 96022747, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 28962539, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 67060208, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2137167, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 7787468, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 65444488, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 18681424, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25979353, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 188908, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 7787468, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 116040, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 120234, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 125011, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 675535, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1100347, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07513413271641872, "free_cash_flow": 1380279.0, "free_cash_flow_margin": 0.005726791138123267, "capex_intensity": 0.004980948535175899, "cfo_to_positive_net_income": 0.17680330819159965, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 3.5031851961606355, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 701719, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 7787468.0, 116040.0, 120234.0, 125011.0, 675535.0 ], "thereafter": 1100347.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000701719.json", "sha256": "82b4b180a3ff292007bee31a1b6c1cee0dbc190d74518e6740f414520e692b67", "retrieved_at": "2026-10-17T22:54:07.116165+00:00", "raw_path": "data/raw/82b4b180a3ff292007bee31a1b6c1cee0dbc190d74518e6740f414520e692b67.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "eps": { "value": 0.56, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 241021362, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14596978, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 25979353, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2580794, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0000701719-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171926000004/0000701719-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000701719-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171925000007/0000701719-25-000007-index.html", "eps": { "value": 0.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000701719-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171925000007/0000701719-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 180376229, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000701719-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171925000007/0000701719-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6757059, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000701719-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171925000007/0000701719-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26180801, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000701719-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171925000007/0000701719-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10190640, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-26", "accession": "0000701719-25-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000070171925000007/0000701719-25-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001654954-24-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000165495424003505/0001654954-24-003505-index.html", "eps": { "value": 0.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001654954-24-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000165495424003505/0001654954-24-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 171674088, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001654954-24-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000165495424003505/0001654954-24-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7147452, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001654954-24-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000165495424003505/0001654954-24-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26837725, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001654954-24-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000165495424003505/0001654954-24-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5842708, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001654954-24-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000165495424003505/0001654954-24-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001654954-23-003057", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000165495423003057/0001654954-23-003057-index.html", "eps": { "value": 0.58, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001654954-23-003057", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000165495423003057/0001654954-23-003057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 182685854, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001654954-23-003057", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000165495423003057/0001654954-23-003057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15689133, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001654954-23-003057", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000165495423003057/0001654954-23-003057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26939631, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001654954-23-003057", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000165495423003057/0001654954-23-003057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10019885, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001654954-23-003057", "source_url": "https://www.sec.gov/Archives/edgar/data/701719/000165495423003057/0001654954-23-003057-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BHR", "source_ticker": "BHR", "name": "BRAEMAR HOTELS RESORTS INC", "group": "Real Estate", "weight_percent": 0.0, "holding_price": 1.39, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 704015000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 72364000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22318000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 40778000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1861732000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1336611000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 138683000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 124354000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": -446000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67621000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 778000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 723122000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 209903000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 180000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.10278758265093783, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": -0.000633509229206764, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": 5.815028065040128 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1574085, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 723122000.0, 209903000.0, 180000000.0, 0.0, 0.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001574085.json", "sha256": "6997334cd569520d956f4f2e3f8ecd40e153bf9793851b78d91599bc12db4ae0", "retrieved_at": "2026-10-17T22:54:07.292690+00:00", "raw_path": "data/raw/6997334cd569520d956f4f2e3f8ecd40e153bf9793851b78d91599bc12db4ae0.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "eps": { "value": -1.07, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 704015000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22318000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 67621000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 40778000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001574085-26-000038", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408526000038/0001574085-26-000038-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001574085-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408525000024/0001574085-25-000024-index.html", "eps": { "value": -0.77, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001574085-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408525000024/0001574085-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 728404000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001574085-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408525000024/0001574085-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1693000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001574085-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408525000024/0001574085-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 66500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001574085-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408525000024/0001574085-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 66817000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001574085-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408525000024/0001574085-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001574085-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408524000033/0001574085-24-000033-index.html", "eps": { "value": -1.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001574085-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408524000033/0001574085-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 739343000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001574085-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408524000033/0001574085-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27017000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001574085-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408524000033/0001574085-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65989000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001574085-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408524000033/0001574085-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 84711000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001574085-24-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408524000033/0001574085-24-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001574085-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408523000041/0001574085-23-000041-index.html", "eps": { "value": -0.15, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001574085-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408523000041/0001574085-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 669585000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001574085-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408523000041/0001574085-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17761000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001574085-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408523000041/0001574085-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69687000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001574085-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408523000041/0001574085-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 109483000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001574085-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1574085/000157408523000041/0001574085-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HQI", "source_ticker": "HQI", "name": "HIREQUEST INC", "group": "Industrials", "weight_percent": 0.0, "holding_price": 17.5, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 30640000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 6282000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6330000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 12046000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 88227000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 19906000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 68321000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 307000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3008000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 936000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 48346000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 15348000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13979000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 377000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.2050261096605744, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.9030015797788309, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 20.462540716612377, "share_based_compensation_to_revenue": 0.030548302872062665, "current_ratio": 3.149986968986187, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1140102, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001140102.json", "sha256": "29b78aa06a76c949e441e87fef22b02e945e68b11c086852fbb60801b92fa2e5", "retrieved_at": "2026-10-17T22:54:07.883549+00:00", "raw_path": "data/raw/29b78aa06a76c949e441e87fef22b02e945e68b11c086852fbb60801b92fa2e5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "eps": { "value": 0.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 30640000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6330000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13979000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12046000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001437749-26-010435", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774926010435/0001437749-26-010435-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009646", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774925009646/0001437749-25-009646-index.html", "eps": { "value": 0.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009646", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774925009646/0001437749-25-009646-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 34598000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009646", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774925009646/0001437749-25-009646-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3672000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009646", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774925009646/0001437749-25-009646-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13920000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009646", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774925009646/0001437749-25-009646-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12039000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001437749-25-009646", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774925009646/0001437749-25-009646-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001437749-24-008879", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774924008879/0001437749-24-008879-index.html", "eps": { "value": 0.45, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001437749-24-008879", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774924008879/0001437749-24-008879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37882000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001437749-24-008879", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774924008879/0001437749-24-008879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6135000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001437749-24-008879", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774924008879/0001437749-24-008879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13801000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001437749-24-008879", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774924008879/0001437749-24-008879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10621000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001437749-24-008879", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774924008879/0001437749-24-008879-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001437749-23-007413", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774923007413/0001437749-23-007413-index.html", "eps": { "value": 0.91, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001437749-23-007413", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774923007413/0001437749-23-007413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 30952000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001437749-23-007413", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774923007413/0001437749-23-007413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12458000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001437749-23-007413", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774923007413/0001437749-23-007413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13721000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001437749-23-007413", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774923007413/0001437749-23-007413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16878000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-21", "accession": "0001437749-23-007413", "source_url": "https://www.sec.gov/Archives/edgar/data/1140102/000143774923007413/0001437749-23-007413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BDTX", "source_ticker": "BDTX", "name": "BLACK DIAMOND THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.74, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 70000000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 12522000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22367000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 29614000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 143010000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 30799000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 112211000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 20990000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6628000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 132440000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 15731000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57562746, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1788857142857143, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 1.3240041132024858, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09468571428571429, "current_ratio": 8.419045197380967, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1701541, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001701541.json", "sha256": "83c9b39ed87bea5941c5d66910af8cb00c0034506f171838a44f7760e1828384", "retrieved_at": "2026-10-17T22:54:07.903036+00:00", "raw_path": "data/raw/83c9b39ed87bea5941c5d66910af8cb00c0034506f171838a44f7760e1828384.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "eps": { "value": 0.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 70000000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22367000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57562746, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 29614000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001701541-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154126000009/0001701541-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001701541-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154125000016/0001701541-25-000016-index.html", "eps": { "value": -1.27, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001701541-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154125000016/0001701541-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -69676000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001701541-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154125000016/0001701541-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55028371, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001701541-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154125000016/0001701541-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -62303000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001701541-25-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154125000016/0001701541-25-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001701541-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154124000011/0001701541-24-000011-index.html", "eps": { "value": -1.88, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001701541-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154124000011/0001701541-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -82442000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001701541-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154124000011/0001701541-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43954649, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001701541-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154124000011/0001701541-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -66717000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0001701541-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154124000011/0001701541-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001701541-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154123000020/0001701541-23-000020-index.html", "eps": { "value": -2.52, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001701541-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154123000020/0001701541-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -91169000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001701541-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154123000020/0001701541-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36325586, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001701541-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154123000020/0001701541-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -85082000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001701541-23-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1701541/000170154123000020/0001701541-23-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "GLIBA", "source_ticker": "GLIBA", "name": "LIBERTY CAPITAL SERIES A", "group": "Communication", "weight_percent": 0.0, "holding_price": 20.37, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1046000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -347000000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -309000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 370000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 248000000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3234000000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1528000000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1688000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 416000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 979000000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 4000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 212000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13000000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 615000000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 196000000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 299000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 4000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 4000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 603000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 5000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 73000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.3317399617590822, "free_cash_flow": 122000000.0, "free_cash_flow_margin": 0.11663479923518165, "capex_intensity": 0.23709369024856597, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0124282982791587, "current_ratio": 3.1377551020408165, "cash_runway_years": null, "near_term_maturity_to_cash": 9.615384615384616e-06 }, "observation_status": "sec-xbrl-unreviewed", "cik": 2057463, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 4000.0, 4000.0, 603000.0, 5000.0, 73000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002057463.json", "sha256": "4554e353d11e310e93f559a1bf15a1a82b406b5c848b0f9c8ac16bc641a2390e", "retrieved_at": "2026-10-17T22:49:47.928177+00:00", "raw_path": "data/raw/4554e353d11e310e93f559a1bf15a1a82b406b5c848b0f9c8ac16bc641a2390e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "eps": { "value": -9.97, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1046000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -309000000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 31000000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 370000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "eps": { "value": 2.26, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1016000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 70000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 278000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-02-11", "accession": "0001104659-26-013442", "source_url": "https://www.sec.gov/Archives/edgar/data/2057463/000110465926013442/0001104659-26-013442-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "EPSN", "source_ticker": "EPSN", "name": "EPSILON ENERGY LTD", "group": "Energy", "weight_percent": 0.0, "holding_price": 5.88, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 51587556, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -10517383, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5798863, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 20619683, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 228239417, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 103507063, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 124732354, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8959954, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1744917, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 32583778, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 24961495, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23020672, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.20387441886178906, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03382437811165158, "current_ratio": 1.3053616379948396, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1726126, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001726126.json", "sha256": "7c1077cf0ed8b76e4893931685c6542a6c5cd37b7de413205f0dbbfadf34e58f", "retrieved_at": "2026-10-17T22:54:08.200428+00:00", "raw_path": "data/raw/7c1077cf0ed8b76e4893931685c6542a6c5cd37b7de413205f0dbbfadf34e58f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "eps": { "value": -0.25, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 51587556, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5798863, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23020672, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 20619683, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-27", "accession": "0001104659-26-035794", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000110465926035794/0001104659-26-035794-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003308", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837025003308/0001558370-25-003308-index.html", "eps": { "value": 0.09, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003308", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837025003308/0001558370-25-003308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 31522775, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003308", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837025003308/0001558370-25-003308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1927800, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003308", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837025003308/0001558370-25-003308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21930277, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003308", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837025003308/0001558370-25-003308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16830279, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001558370-25-003308", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837025003308/0001558370-25-003308-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001558370-24-003645", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837024003645/0001558370-24-003645-index.html", "eps": { "value": 0.31, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001558370-24-003645", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837024003645/0001558370-24-003645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 30729752, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001558370-24-003645", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837024003645/0001558370-24-003645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 6945153, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001558370-24-003645", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837024003645/0001558370-24-003645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22511647, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001558370-24-003645", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837024003645/0001558370-24-003645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18188299, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001558370-24-003645", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837024003645/0001558370-24-003645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004481", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837023004481/0001558370-23-004481-index.html", "eps": { "value": 1.51, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004481", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837023004481/0001558370-23-004481-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 69962709, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004481", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837023004481/0001558370-23-004481-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 35354679, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004481", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837023004481/0001558370-23-004481-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23406189, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004481", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837023004481/0001558370-23-004481-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38005360, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-24", "accession": "0001558370-23-004481", "source_url": "https://www.sec.gov/Archives/edgar/data/1726126/000155837023004481/0001558370-23-004481-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NERV", "source_ticker": "NERV", "name": "MINERVA NEUROSCIENCES INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 2.42, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -15102970, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -293423177, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -13510936, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 97968888, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 233755048, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -140748082, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 82301813, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1327372, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 83099489, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 2290473, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8463581, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 36.28049271918944, "cash_runway_years": 6.0914960295867, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1598646, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001598646.json", "sha256": "7b57da641574943cc8f7ca81f9c94ea1ff7a872915407c01165fb2137ec7efc4", "retrieved_at": "2026-10-17T22:54:08.473956+00:00", "raw_path": "data/raw/7b57da641574943cc8f7ca81f9c94ea1ff7a872915407c01165fb2137ec7efc4.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "eps": { "value": -34.67, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -293423177, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8463581, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13510936, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001193125-26-101117", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000119312526101117/0001193125-26-101117-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026055", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017025026055/0000950170-25-026055-index.html", "eps": { "value": 0.19, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026055", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017025026055/0000950170-25-026055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026055", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017025026055/0000950170-25-026055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1438865, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026055", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017025026055/0000950170-25-026055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7573763, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026055", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017025026055/0000950170-25-026055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19550567, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-25", "accession": "0000950170-25-026055", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017025026055/0000950170-25-026055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018392", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017024018392/0000950170-24-018392-index.html", "eps": { "value": -4.61, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018392", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017024018392/0000950170-24-018392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018392", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017024018392/0000950170-24-018392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30005353, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018392", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017024018392/0000950170-24-018392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6506372, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018392", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017024018392/0000950170-24-018392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14784732, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0000950170-24-018392", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017024018392/0000950170-24-018392-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006577", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017023006577/0000950170-23-006577-index.html", "eps": { "value": -6.01, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006577", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017023006577/0000950170-23-006577-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006577", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017023006577/0000950170-23-006577-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -32108676, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006577", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017023006577/0000950170-23-006577-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5340194, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006577", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017023006577/0000950170-23-006577-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24645143, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0000950170-23-006577", "source_url": "https://www.sec.gov/Archives/edgar/data/1598646/000095017023006577/0000950170-23-006577-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ORGO", "source_ticker": "ORGO", "name": "ORGANOGENESIS HOLDINGS CLASS A", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.11, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 564169000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 44694000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37032000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -10309000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 14151000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 598730000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 164812000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 300129000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 93679000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 15273000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 13298000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 362188000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 100124000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130248412, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.07922094266079845, "free_cash_flow": -24460000.0, "free_cash_flow_margin": -0.04335580295975142, "capex_intensity": 0.025082909553697564, "cfo_to_positive_net_income": -0.2783808597969324, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.023570951257513264, "current_ratio": 3.617394430905677, "cash_runway_years": 9.087108351925503, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1661181, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001661181.json", "sha256": "00567c72bddd95f26714e330ccb5a1d718329e6452ae6dde7dc8540102fedb47", "retrieved_at": "2026-10-17T22:54:08.925836+00:00", "raw_path": "data/raw/00567c72bddd95f26714e330ccb5a1d718329e6452ae6dde7dc8540102fedb47.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "eps": { "value": 0.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 564169000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 37032000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 130248412, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10309000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-076730", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000119312526076730/0001193125-26-076730-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029137", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017025029137/0000950170-25-029137-index.html", "eps": { "value": -0.01, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029137", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017025029137/0000950170-25-029137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 482043000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029137", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017025029137/0000950170-25-029137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 861000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029137", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017025029137/0000950170-25-029137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 131673278, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029137", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017025029137/0000950170-25-029137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14208000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-029137", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017025029137/0000950170-25-029137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023150", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017024023150/0000950170-24-023150-index.html", "eps": { "value": 0.04, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023150", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017024023150/0000950170-24-023150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 433140000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023150", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017024023150/0000950170-24-023150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4945000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023150", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017024023150/0000950170-24-023150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132746727, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023150", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017024023150/0000950170-24-023150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 30917000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-023150", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017024023150/0000950170-24-023150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005585", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017023005585/0000950170-23-005585-index.html", "eps": { "value": 0.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005585", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017023005585/0000950170-23-005585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 450893000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005585", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017023005585/0000950170-23-005585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15532000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005585", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017023005585/0000950170-23-005585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132383152, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005585", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017023005585/0000950170-23-005585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24859000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0000950170-23-005585", "source_url": "https://www.sec.gov/Archives/edgar/data/1661181/000095017023005585/0000950170-23-005585-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PAL", "source_ticker": "PAL", "name": "PROFICIENT AUTO LOGISTICS", "group": "Industrials", "weight_percent": 0.0, "holding_price": 3.16, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "net_income": { "value": -36019566, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 477977509, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 166587038, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 311390471, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 14285745, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 54026968, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 20303077, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5527316, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 71397163, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 63896742, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 20303077, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 18254521, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 16335522, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 13698398, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 5552050, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 463528, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.1173834653416288, "cash_runway_years": null, "near_term_maturity_to_cash": 1.421212334393481 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1998768, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 20303077.0, 18254521.0, 16335522.0, 13698398.0, 5552050.0 ], "thereafter": 463528.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001998768.json", "sha256": "07f9965dcce4fd3412f7f30b581c6c2fdb050dca28b50b926eb42ab3ef73b48e", "retrieved_at": "2026-10-17T22:54:09.022996+00:00", "raw_path": "data/raw/07f9965dcce4fd3412f7f30b581c6c2fdb050dca28b50b926eb42ab3ef73b48e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "eps": null, "revenue": null, "net_income": { "value": -36019566, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001213900-26-036719", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000121390026036719/0001213900-26-036719-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001013762-25-004352", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000101376225004352/0001013762-25-004352-index.html", "eps": null, "revenue": null, "net_income": { "value": -8475268, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001013762-25-004352", "source_url": "https://www.sec.gov/Archives/edgar/data/1998768/000101376225004352/0001013762-25-004352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SION", "source_ticker": "SION", "name": "SIONNA THERAPEUTICS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 4.08, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -88982000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -75268000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -66297000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 377000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 325953000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 19120000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 306833000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 58451000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12066000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 241419000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 11712000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39962163, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -66674000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 20.61296106557377, "cash_runway_years": 0.8816537701555123, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2036042, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002036042.json", "sha256": "949ebf168c99bc3f9dffcdfdecd58799b51dd24752dde6494137b30237e82a66", "retrieved_at": "2026-10-17T22:54:09.229910+00:00", "raw_path": "data/raw/949ebf168c99bc3f9dffcdfdecd58799b51dd24752dde6494137b30237e82a66.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "eps": { "value": -1.88, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -75268000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39962163, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -66297000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "eps": { "value": -15.99, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -61688000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3858859, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -52787000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-03-02", "accession": "0001628280-26-012996", "source_url": "https://www.sec.gov/Archives/edgar/data/2036042/000162828026012996/0001628280-26-012996-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ABOS", "source_ticker": "ABOS", "name": "ACUMEN PHARMACEUTICALS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.67, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -123832000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -121335000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -115538000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 122833000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 52403000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 70430000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 53989000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 8765000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9852000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 122252000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 30007000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60561836, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 4.074116039590762, "cash_runway_years": 0.4672834911457702, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1576885, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001576885.json", "sha256": "08de987027426e8291dddc89db4572c4046a051c506d88877900df4015644a70", "retrieved_at": "2026-10-17T22:54:09.572309+00:00", "raw_path": "data/raw/08de987027426e8291dddc89db4572c4046a051c506d88877900df4015644a70.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "eps": { "value": -2, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -121335000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60561836, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -115538000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001628280-26-021413", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000162828026021413/0001628280-26-021413-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001576885-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000157688525000049/0001576885-25-000049-index.html", "eps": { "value": -1.71, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001576885-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000157688525000049/0001576885-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -102329000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001576885-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000157688525000049/0001576885-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60013277, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001576885-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000157688525000049/0001576885-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -86215000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001576885-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000157688525000049/0001576885-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001576885-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000157688524000047/0001576885-24-000047-index.html", "eps": { "value": -1.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001576885-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000157688524000047/0001576885-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -52371000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001576885-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000157688524000047/0001576885-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48609383, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001576885-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000157688524000047/0001576885-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -43064000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-26", "accession": "0001576885-24-000047", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000157688524000047/0001576885-24-000047-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001576885-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000157688523000017/0001576885-23-000017-index.html", "eps": { "value": -1.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001576885-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000157688523000017/0001576885-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -42856000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001576885-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000157688523000017/0001576885-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 40601936, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001576885-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000157688523000017/0001576885-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35153000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0001576885-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1576885/000157688523000017/0001576885-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LENZ", "source_ticker": "LENZ", "name": "LENZ THERAPEUTICS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 3.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 19088000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -91138000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -82127000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -69170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 827000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 305876000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 21537000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 284339000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 25179000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 287000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12547000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 301412000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 21187000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28813164, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -4.77462279966471, "free_cash_flow": -69997000.0, "free_cash_flow_margin": -3.6670683151718357, "capex_intensity": 0.04332564962279967, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.6573239731768651, "current_ratio": 14.226270826450182, "cash_runway_years": 0.3640161919907474, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1815776, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001815776.json", "sha256": "ab36f04daa8fb73ccfa910ab69377a8b9fc7a160dfaefef28b75a52119dbee64", "retrieved_at": "2026-10-17T22:54:09.798589+00:00", "raw_path": "data/raw/ab36f04daa8fb73ccfa910ab69377a8b9fc7a160dfaefef28b75a52119dbee64.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "eps": { "value": -2.85, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19088000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -82127000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28813164, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -69170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001815776-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577626000011/0001815776-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001815776-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577625000019/0001815776-25-000019-index.html", "eps": { "value": -2.34, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001815776-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577625000019/0001815776-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -49769000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001815776-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577625000019/0001815776-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21281038, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001815776-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577625000019/0001815776-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59391000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-19", "accession": "0001815776-25-000019", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000181577625000019/0001815776-25-000019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021135", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000095017024021135/0000950170-24-021135-index.html", "eps": { "value": -2.19, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021135", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000095017024021135/0000950170-24-021135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -124651000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021135", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000095017024021135/0000950170-24-021135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57015159, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021135", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000095017024021135/0000950170-24-021135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -90007000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0000950170-24-021135", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000095017024021135/0000950170-24-021135-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-20", "accession": "0000950170-23-008764", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000095017023008764/0000950170-23-008764-index.html", "eps": { "value": -1.84, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0000950170-23-008764", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000095017023008764/0000950170-23-008764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -101052000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0000950170-23-008764", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000095017023008764/0000950170-23-008764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54873675, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0000950170-23-008764", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000095017023008764/0000950170-23-008764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -87980000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-20", "accession": "0000950170-23-008764", "source_url": "https://www.sec.gov/Archives/edgar/data/1815776/000095017023008764/0000950170-23-008764-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KVHI", "source_ticker": "KVHI", "name": "KVH INDUSTRIES INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 6.02, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 111009000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -11171000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7383000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 17108000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7355000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 151500000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 20516000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 130984000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 69910000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10696000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1567000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 117798000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 16670000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19398000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1743000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.10063148033042366, "free_cash_flow": 9753000.0, "free_cash_flow_margin": 0.08785774126422181, "capex_intensity": 0.06625588916214001, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.014115972578799917, "current_ratio": 7.066466706658669, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1007587, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001007587.json", "sha256": "914d28e5b9f9d91fb8c6587d08f5dbb91ba9b98461bbd2aaf27c0edd2276c449", "retrieved_at": "2026-10-17T22:54:10.436812+00:00", "raw_path": "data/raw/914d28e5b9f9d91fb8c6587d08f5dbb91ba9b98461bbd2aaf27c0edd2276c449.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 111009000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -7383000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19398000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17108000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001007587-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758726000004/0001007587-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001007587-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758725000003/0001007587-25-000003-index.html", "eps": { "value": -0.57, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001007587-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758725000003/0001007587-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 113828000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001007587-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758725000003/0001007587-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11048000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001007587-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758725000003/0001007587-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19389000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001007587-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758725000003/0001007587-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001007587-25-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758725000003/0001007587-25-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001007587-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758724000003/0001007587-24-000003-index.html", "eps": { "value": -0.81, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001007587-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758724000003/0001007587-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 132379000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001007587-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758724000003/0001007587-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15422000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001007587-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758724000003/0001007587-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19130000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001007587-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758724000003/0001007587-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2530000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001007587-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758724000003/0001007587-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001007587-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758723000002/0001007587-23-000002-index.html", "eps": { "value": 1.29, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001007587-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758723000002/0001007587-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 138878000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001007587-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758723000002/0001007587-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 24101000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001007587-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758723000002/0001007587-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18632000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001007587-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758723000002/0001007587-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 8894000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001007587-23-000002", "source_url": "https://www.sec.gov/Archives/edgar/data/1007587/000100758723000002/0001007587-23-000002-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CRBP", "source_ticker": "CRBP", "name": "CORBUS PHARMACEUTICALS HOLDINGS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 4.33, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -85310000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78537000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -64491000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 7000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 168195000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 20692000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 147503000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 28492000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6288000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 166954000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 20692000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13317116, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 77426000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -64498000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 8.068528900057993, "cash_runway_years": 0.44179808035229723, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1595097, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001595097.json", "sha256": "946cd75b294f9564550986f5a835381ea0b20b9b7c1140d70659a5c384e7d54a", "retrieved_at": "2026-10-17T22:54:10.464490+00:00", "raw_path": "data/raw/946cd75b294f9564550986f5a835381ea0b20b9b7c1140d70659a5c384e7d54a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "eps": { "value": -5.9, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -78537000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13317116, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -64491000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001193125-26-098530", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000119312526098530/0001193125-26-098530-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-037335", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017025037335/0000950170-25-037335-index.html", "eps": { "value": -3.68, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-037335", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017025037335/0000950170-25-037335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -40209000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-037335", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017025037335/0000950170-25-037335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10915413, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-037335", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017025037335/0000950170-25-037335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -41794000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0000950170-25-037335", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017025037335/0000950170-25-037335-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-030133", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017024030133/0000950170-24-030133-index.html", "eps": { "value": -10.31, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-030133", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017024030133/0000950170-24-030133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -44603316, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-030133", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017024030133/0000950170-24-030133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4327568, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-030133", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017024030133/0000950170-24-030133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -36100473, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-030133", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017024030133/0000950170-24-030133-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006469", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017023006469/0000950170-23-006469-index.html", "eps": { "value": -10.15, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006469", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017023006469/0000950170-23-006469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006469", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017023006469/0000950170-23-006469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -42346903, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006469", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017023006469/0000950170-23-006469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4170675, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006469", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017023006469/0000950170-23-006469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37544435, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006469", "source_url": "https://www.sec.gov/Archives/edgar/data/1595097/000095017023006469/0000950170-23-006469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LYEL", "source_ticker": "LYEL", "name": "LYELL IMMUNOPHARMA", "group": "Health Care", "weight_percent": 0.0, "holding_price": 8.19, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 36000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -269404000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -274448000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -150024000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 780000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 340052000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 91850000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 248202000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 60181000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 11539000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 41829000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 260939000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 49412000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17093000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 50000000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -7483.444444444444, "free_cash_flow": -150804000.0, "free_cash_flow_margin": -4189.0, "capex_intensity": 21.666666666666668, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1161.9166666666667, "current_ratio": 5.280883186270541, "cash_runway_years": 0.4011424838692476, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1806952, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001806952.json", "sha256": "fe4b34d10900df7f71d49047bcb07720d1f4260921e593608dbf7218bdf7c05d", "retrieved_at": "2026-10-17T22:54:10.568907+00:00", "raw_path": "data/raw/fe4b34d10900df7f71d49047bcb07720d1f4260921e593608dbf7218bdf7c05d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "eps": { "value": -16.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 36000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -274448000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17093000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -150024000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001628280-26-017253", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828026017253/0001628280-26-017253-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011978", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828025011978/0001628280-25-011978-index.html", "eps": { "value": -1.31, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011978", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828025011978/0001628280-25-011978-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 61000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011978", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828025011978/0001628280-25-011978-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -342994000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011978", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828025011978/0001628280-25-011978-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 261480000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011978", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828025011978/0001628280-25-011978-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -162394000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001628280-25-011978", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828025011978/0001628280-25-011978-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007592", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828024007592/0001628280-24-007592-index.html", "eps": { "value": -0.93, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007592", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828024007592/0001628280-24-007592-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 130000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007592", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828024007592/0001628280-24-007592-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -234632000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007592", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828024007592/0001628280-24-007592-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 250983000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007592", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828024007592/0001628280-24-007592-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -163694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001628280-24-007592", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828024007592/0001628280-24-007592-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005572", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828023005572/0001628280-23-005572-index.html", "eps": { "value": -0.74, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005572", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828023005572/0001628280-23-005572-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 84683000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005572", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828023005572/0001628280-23-005572-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -183118000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005572", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828023005572/0001628280-23-005572-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 247080000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005572", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828023005572/0001628280-23-005572-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -169555000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0001628280-23-005572", "source_url": "https://www.sec.gov/Archives/edgar/data/1806952/000162828023005572/0001628280-23-005572-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TCX", "source_ticker": "TCX", "name": "TUCOWS INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 10.5, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 390300000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -23483000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -75819000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -5758000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 17114000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 730909000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -164200000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 46759000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7139000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 203094000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 330427000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11065708, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 190400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.060166538560081986, "free_cash_flow": -22872000.0, "free_cash_flow_margin": -0.0586010760953113, "capex_intensity": 0.043848321803740715, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.018291058160389444, "current_ratio": 0.6146410553616987, "cash_runway_years": 8.120701632511288, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 909494, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 190400000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000909494.json", "sha256": "e721e26b568c607b45adbcf001e6c286cbf86fdc6ba281e8eaff0d17c60959ea", "retrieved_at": "2026-10-17T22:54:11.055348+00:00", "raw_path": "data/raw/e721e26b568c607b45adbcf001e6c286cbf86fdc6ba281e8eaff0d17c60959ea.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "eps": null, "revenue": { "value": 390300000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -75819000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11065708, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5758000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-008009", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774926008009/0001437749-26-008009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007558", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774925007558/0001437749-25-007558-index.html", "eps": null, "revenue": { "value": 362275000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007558", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774925007558/0001437749-25-007558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -109860000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007558", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774925007558/0001437749-25-007558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10967581, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007558", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774925007558/0001437749-25-007558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19745000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001437749-25-007558", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774925007558/0001437749-25-007558-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010358", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774924010358/0001437749-24-010358-index.html", "eps": { "value": -8.85, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010358", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774924010358/0001437749-24-010358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 339337000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010358", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774924010358/0001437749-24-010358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -96197000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010358", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774924010358/0001437749-24-010358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10864086, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010358", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774924010358/0001437749-24-010358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -4771000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001437749-24-010358", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774924010358/0001437749-24-010358-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006745", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774923006745/0001437749-23-006745-index.html", "eps": { "value": -2.56, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006745", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774923006745/0001437749-23-006745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 321142000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006745", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774923006745/0001437749-23-006745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -27571000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006745", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774923006745/0001437749-23-006745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10769280, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006745", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774923006745/0001437749-23-006745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19876000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-15", "accession": "0001437749-23-006745", "source_url": "https://www.sec.gov/Archives/edgar/data/909494/000143774923006745/0001437749-23-006745-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LUCD", "source_ticker": "LUCD", "name": "LUCID DIAGNOSTICS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 0.52, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4706000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -49640000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58010000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -46485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 197000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 40445000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 29509000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 10936000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 872000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 37468000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 28582000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -10.548236294092648, "free_cash_flow": -46682000.0, "free_cash_flow_margin": -9.919677008074798, "capex_intensity": 0.041861453463663406, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.3108949688615212, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1799011, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001799011.json", "sha256": "affd343510d62edd69fc49ce28bdc9da5b7ae8b6099e46b58ad0cf5326ad10d8", "retrieved_at": "2026-10-17T22:54:11.230414+00:00", "raw_path": "data/raw/affd343510d62edd69fc49ce28bdc9da5b7ae8b6099e46b58ad0cf5326ad10d8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "eps": null, "revenue": { "value": 4706000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58010000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -46485000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001437749-26-009805", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000143774926009805/0001437749-26-009805-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001641172-25-000205", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000164117225000205/0001641172-25-000205-index.html", "eps": { "value": -1.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001641172-25-000205", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000164117225000205/0001641172-25-000205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4346000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001641172-25-000205", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000164117225000205/0001641172-25-000205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -45529000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001641172-25-000205", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000164117225000205/0001641172-25-000205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 50515773, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001641172-25-000205", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000164117225000205/0001641172-25-000205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -44140000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001641172-25-000205", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000164117225000205/0001641172-25-000205-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001493152-24-011161", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000149315224011161/0001493152-24-011161-index.html", "eps": { "value": -1.26, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001493152-24-011161", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000149315224011161/0001493152-24-011161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2428000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001493152-24-011161", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000149315224011161/0001493152-24-011161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52666000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001493152-24-011161", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000149315224011161/0001493152-24-011161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41756129, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001493152-24-011161", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000149315224011161/0001493152-24-011161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32817000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-25", "accession": "0001493152-24-011161", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000149315224011161/0001493152-24-011161-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001493152-23-007482", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000149315223007482/0001493152-23-007482-index.html", "eps": null, "revenue": { "value": 377000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001493152-23-007482", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000149315223007482/0001493152-23-007482-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -56171000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001493152-23-007482", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000149315223007482/0001493152-23-007482-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -29685000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001493152-23-007482", "source_url": "https://www.sec.gov/Archives/edgar/data/1799011/000149315223007482/0001493152-23-007482-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LDI", "source_ticker": "LDI", "name": "LOANDEPOT CLASS A", "group": "Financials", "weight_percent": 0.0, "holding_price": 0.57, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "net_income": { "value": -62646000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001831631-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163126000028/0001831631-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -707510000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001831631-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163126000028/0001831631-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 27100000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001831631-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163126000028/0001831631-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 6857936000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001831631-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163126000028/0001831631-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 6471926000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001831631-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163126000028/0001831631-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 337232000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001831631-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163126000028/0001831631-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 26200000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001831631-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163126000028/0001831631-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12223000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001831631-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163126000028/0001831631-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1831631, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001831631.json", "sha256": "0783ca62101e9ddcdcf5335f37c28f318c9e67518d7eeba7676b375c38b95223", "retrieved_at": "2026-10-17T22:54:11.661106+00:00", "raw_path": "data/raw/0783ca62101e9ddcdcf5335f37c28f318c9e67518d7eeba7676b375c38b95223.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163126000028/0001831631-26-000028-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001831631-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163126000028/0001831631-26-000028-index.html", "eps": null, "revenue": null, "net_income": { "value": -62646000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001831631-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163126000028/0001831631-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -707510000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001831631-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163126000028/0001831631-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001831631-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163125000023/0001831631-25-000023-index.html", "eps": null, "revenue": null, "net_income": { "value": -98331000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001831631-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163125000023/0001831631-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 185641675, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001831631-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163125000023/0001831631-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -865420000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001831631-25-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163125000023/0001831631-25-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001831631-24-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163124000063/0001831631-24-000063-index.html", "eps": null, "revenue": null, "net_income": { "value": -110142000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001831631-24-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163124000063/0001831631-24-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 174906063, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001831631-24-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163124000063/0001831631-24-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -174215000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001831631-24-000063", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163124000063/0001831631-24-000063-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001831631-23-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163123000089/0001831631-23-000089-index.html", "eps": { "value": -1.75, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001831631-23-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163123000089/0001831631-23-000089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -273020000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001831631-23-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163123000089/0001831631-23-000089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 156030350, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001831631-23-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163123000089/0001831631-23-000089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4460746000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001831631-23-000089", "source_url": "https://www.sec.gov/Archives/edgar/data/1831631/000183163123000089/0001831631-23-000089-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PAMT", "source_ticker": "PAMT", "name": "PAMT CORP", "group": "Industrials", "weight_percent": 0.0, "holding_price": 11.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 598056000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -64062000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52607000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 17335000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 40740000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 697912000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 487428000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 210484000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 35234000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 268327000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 65542000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 17458000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 548000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 171232000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 139372000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21209000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 14928000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 65542000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 71818000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 57878000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 60329000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 53483000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 24819000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.10711705927204142, "free_cash_flow": -23405000.0, "free_cash_flow_margin": -0.03913513115828618, "capex_intensity": 0.06812071110397688, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -3.6694924962767788, "share_based_compensation_to_revenue": 0.0009163021523068074, "current_ratio": 1.2285968487214074, "cash_runway_years": null, "near_term_maturity_to_cash": 1.8601918601350969 }, "observation_status": "sec-xbrl-unreviewed", "cik": 798287, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 65542000.0, 71818000.0, 57878000.0, 60329000.0, 53483000.0 ], "thereafter": 24819000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000798287.json", "sha256": "66ec21c1ddd3d914d7da02f4324a6d8ef68f2bc322d07fca5eab9fa0722fcf35", "retrieved_at": "2026-10-17T22:54:12.456487+00:00", "raw_path": "data/raw/66ec21c1ddd3d914d7da02f4324a6d8ef68f2bc322d07fca5eab9fa0722fcf35.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "eps": { "value": -2.48, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 598056000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52607000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21209000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 17335000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001437749-26-007960", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774926007960/0001437749-26-007960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007273", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774925007273/0001437749-25-007273-index.html", "eps": { "value": -1.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007273", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774925007273/0001437749-25-007273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 714646000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007273", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774925007273/0001437749-25-007273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -31795000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007273", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774925007273/0001437749-25-007273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21878000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007273", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774925007273/0001437749-25-007273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 59041000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-12", "accession": "0001437749-25-007273", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774925007273/0001437749-25-007273-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001437749-24-007638", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774924007638/0001437749-24-007638-index.html", "eps": { "value": 0.83, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001437749-24-007638", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774924007638/0001437749-24-007638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 810807000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001437749-24-007638", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774924007638/0001437749-24-007638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18416000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001437749-24-007638", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774924007638/0001437749-24-007638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22197000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001437749-24-007638", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774924007638/0001437749-24-007638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 114577000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-13", "accession": "0001437749-24-007638", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774924007638/0001437749-24-007638-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006150", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774923006150/0001437749-23-006150-index.html", "eps": { "value": 4.04, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006150", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774923006150/0001437749-23-006150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 946862000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006150", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774923006150/0001437749-23-006150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90672000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006150", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774923006150/0001437749-23-006150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22436000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006150", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774923006150/0001437749-23-006150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 168815000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001437749-23-006150", "source_url": "https://www.sec.gov/Archives/edgar/data/798287/000143774923006150/0001437749-23-006150-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "STXS", "source_ticker": "STXS", "name": "STEREOTAXIS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.05, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 32377000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -22112000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21643000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -13685000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 52251000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 33530000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 13481000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 13421000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 9852000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 33849000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 22360000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90957313, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 15656000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.6829539487908083, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.3042900824659481, "current_ratio": 1.513819320214669, "cash_runway_years": 0.9807088052612349, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1289340, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001289340.json", "sha256": "9cf3906126204c927b520b637effe94359630212d3072d49ec0ce6959f8d02ae", "retrieved_at": "2026-10-17T22:54:12.316980+00:00", "raw_path": "data/raw/9cf3906126204c927b520b637effe94359630212d3072d49ec0ce6959f8d02ae.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "eps": { "value": -0.25, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 32377000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21643000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90957313, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13685000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001493152-26-009881", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315226009881/0001493152-26-009881-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001493152-25-010352", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315225010352/0001493152-25-010352-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001493152-25-010352", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315225010352/0001493152-25-010352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 26918000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001493152-25-010352", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315225010352/0001493152-25-010352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -24045000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001493152-25-010352", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315225010352/0001493152-25-010352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 85183306, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001493152-25-010352", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315225010352/0001493152-25-010352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8497000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001493152-25-010352", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315225010352/0001493152-25-010352-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001493152-24-009371", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315224009371/0001493152-24-009371-index.html", "eps": { "value": -0.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001493152-24-009371", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315224009371/0001493152-24-009371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 26771000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001493152-24-009371", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315224009371/0001493152-24-009371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20713000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001493152-24-009371", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315224009371/0001493152-24-009371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 80702358, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001493152-24-009371", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315224009371/0001493152-24-009371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9139000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-08", "accession": "0001493152-24-009371", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315224009371/0001493152-24-009371-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001493152-23-007106", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315223007106/0001493152-23-007106-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001493152-23-007106", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315223007106/0001493152-23-007106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 28147000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001493152-23-007106", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315223007106/0001493152-23-007106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18292000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001493152-23-007106", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315223007106/0001493152-23-007106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76061183, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001493152-23-007106", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315223007106/0001493152-23-007106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8415000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001493152-23-007106", "source_url": "https://www.sec.gov/Archives/edgar/data/1289340/000149315223007106/0001493152-23-007106-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FHTX", "source_ticker": "FHTX", "name": "FOGHORN THERAPEUTICS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.89, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 30909000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -86389000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74283000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -86099000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 50000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 198103000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 306603000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -108500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 80876000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3332000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10399000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 163235000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 59738000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62980959, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -2.7949464557248698, "free_cash_flow": -86149000.0, "free_cash_flow_margin": -2.7871817270050796, "capex_intensity": 0.00161765181662299, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.3364392248212495, "current_ratio": 2.7325153168837257, "cash_runway_years": 0.9393372745328052, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1822462, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001822462.json", "sha256": "564912d7f5b183332091155915a6b864b7a68a0c12d9621ce335083c38b71386", "retrieved_at": "2026-10-17T22:54:12.391342+00:00", "raw_path": "data/raw/564912d7f5b183332091155915a6b864b7a68a0c12d9621ce335083c38b71386.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "eps": { "value": -1.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 30909000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74283000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 62980959, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -86099000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-11", "accession": "0001628280-26-016814", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828026016814/0001628280-26-016814-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010933", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828025010933/0001628280-25-010933-index.html", "eps": { "value": -1.58, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010933", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828025010933/0001628280-25-010933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 22602000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010933", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828025010933/0001628280-25-010933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -86620000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010933", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828025010933/0001628280-25-010933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54899432, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010933", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828025010933/0001628280-25-010933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -100406000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010933", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828025010933/0001628280-25-010933-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009539", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828024009539/0001628280-24-009539-index.html", "eps": { "value": -2.34, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009539", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828024009539/0001628280-24-009539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 34155000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009539", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828024009539/0001628280-24-009539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -98426000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009539", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828024009539/0001628280-24-009539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41974484, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009539", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828024009539/0001628280-24-009539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -118106000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009539", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828024009539/0001628280-24-009539-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007297", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828023007297/0001628280-23-007297-index.html", "eps": { "value": -2.62, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007297", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828023007297/0001628280-23-007297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19228000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007297", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828023007297/0001628280-23-007297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -108882000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007297", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828023007297/0001628280-23-007297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 41591433, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007297", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828023007297/0001628280-23-007297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 193612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001628280-23-007297", "source_url": "https://www.sec.gov/Archives/edgar/data/1822462/000162828023007297/0001628280-23-007297-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RDNW", "source_ticker": "RDNW", "name": "RIDENOW GROUP INC CLASS B", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 4.89, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1082500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -200000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 15900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 5600000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 673600000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 686100000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -12500000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 29500000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 207200000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 400000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 9000000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2100000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 334700000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 296500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37959360, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.00018475750577367207, "free_cash_flow": 10300000.0, "free_cash_flow_margin": 0.009515011547344111, "capex_intensity": 0.005173210161662818, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0019399538106235567, "current_ratio": 1.1288364249578415, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1596961, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001596961.json", "sha256": "bc3749fe4e8b7950e05694cc49715f77c29d2fa629ea7b53656f3b690b0558e6", "retrieved_at": "2026-10-17T22:54:12.975023+00:00", "raw_path": "data/raw/bc3749fe4e8b7950e05694cc49715f77c29d2fa629ea7b53656f3b690b0558e6.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "eps": { "value": -1.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1082500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52400000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37959360, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 15900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001596961-26-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696126000015/0001596961-26-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001596961-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696125000024/0001596961-25-000024-index.html", "eps": { "value": -2.22, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001596961-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696125000024/0001596961-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1209200000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001596961-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696125000024/0001596961-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78600000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001596961-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696125000024/0001596961-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 35379798, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001596961-25-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696125000024/0001596961-25-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001596961-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696124000021/0001596961-24-000021-index.html", "eps": { "value": -12.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001596961-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696124000021/0001596961-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1366400000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001596961-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696124000021/0001596961-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -215500000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001596961-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696124000021/0001596961-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17740525, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001596961-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696124000021/0001596961-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001596961-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696123000007/0001596961-23-000007-index.html", "eps": { "value": -16.48, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001596961-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696123000007/0001596961-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1793368000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001596961-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696123000007/0001596961-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -261513000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001596961-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696123000007/0001596961-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15871005, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001596961-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696123000007/0001596961-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18887000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001596961-23-000007", "source_url": "https://www.sec.gov/Archives/edgar/data/1596961/000159696123000007/0001596961-23-000007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OPTX", "source_ticker": "OPTX", "name": "SYNTEC OPTICS HOLDINGS INC CLASS A", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 6.93, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 28083985, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -517600, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1793227, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 672635, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 644292, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 24314108, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14773253, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 9540855, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 2129280, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 499853, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2613229, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 300000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 15141405, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 11229362, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36920226, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 535615, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 534940, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 489977, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 105275, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 109621, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 908796, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.018430432860578726, "free_cash_flow": 28343.0, "free_cash_flow_margin": 0.001009222872038993, "capex_intensity": 0.02294161601353939, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.01068224470280838, "current_ratio": 1.348376247911502, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1866816, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 535615.0, 534940.0, 489977.0, 105275.0, 109621.0 ], "thereafter": 908796.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001866816.json", "sha256": "d1076af4c010b5ac404e0cb99f1016b9e81f358287f494394291785b358c002e", "retrieved_at": "2026-10-17T22:54:13.252652+00:00", "raw_path": "data/raw/d1076af4c010b5ac404e0cb99f1016b9e81f358287f494394291785b358c002e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 28083985, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1793227, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36920226, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 672635, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014180", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315226014180/0001493152-26-014180-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-10-06", "accession": "0001493152-25-016960", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315225016960/0001493152-25-016960-index.html", "eps": { "value": -0.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-10-06", "accession": "0001493152-25-016960", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315225016960/0001493152-25-016960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 28449941, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-10-06", "accession": "0001493152-25-016960", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315225016960/0001493152-25-016960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2479661, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-10-06", "accession": "0001493152-25-016960", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315225016960/0001493152-25-016960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36688266, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-10-06", "accession": "0001493152-25-016960", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315225016960/0001493152-25-016960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -942830, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-10-06", "accession": "0001493152-25-016960", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315225016960/0001493152-25-016960-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-05-23", "accession": "0001493152-24-021130", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315224021130/0001493152-24-021130-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-23", "accession": "0001493152-24-021130", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315224021130/0001493152-24-021130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 29441180, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-23", "accession": "0001493152-24-021130", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315224021130/0001493152-24-021130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1976433, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-23", "accession": "0001493152-24-021130", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315224021130/0001493152-24-021130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32366725, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-23", "accession": "0001493152-24-021130", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315224021130/0001493152-24-021130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2792222, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-23", "accession": "0001493152-24-021130", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315224021130/0001493152-24-021130-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-01-30", "accession": "0001493152-23-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315223002997/0001493152-23-002997-index.html", "eps": null, "revenue": null, "net_income": { "value": 847623, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-01-30", "accession": "0001493152-23-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315223002997/0001493152-23-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -644474, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-01-30", "accession": "0001493152-23-002997", "source_url": "https://www.sec.gov/Archives/edgar/data/1866816/000149315223002997/0001493152-23-002997-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SMID", "source_ticker": "SMID", "name": "SMITH MIDLAND CORP", "group": "Materials", "weight_percent": 0.0, "holding_price": 22.83, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 93446000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 16994000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12506000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 14301000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 9338000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 87729000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 33425000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 54304000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 225000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 59000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 48747000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 14332000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5305000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 648000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 676000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 707000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 710000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 271000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 1435000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.18185904158551464, "free_cash_flow": 4963000.0, "free_cash_flow_margin": 0.05311088757143163, "capex_intensity": 0.09992937097361043, "cfo_to_positive_net_income": 1.1435311050695667, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 75.52888888888889, "share_based_compensation_to_revenue": 0.0006313806904522398, "current_ratio": 3.4012698855707506, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 924719, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 648000.0, 676000.0, 707000.0, 710000.0, 271000.0 ], "thereafter": 1435000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000924719.json", "sha256": "30603071a09d807d9b68dba4b219263d05a6740f54e471ab38ac01a82af9a88e", "retrieved_at": "2026-10-17T22:54:13.658485+00:00", "raw_path": "data/raw/30603071a09d807d9b68dba4b219263d05a6740f54e471ab38ac01a82af9a88e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "eps": { "value": 2.36, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 93446000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 12506000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5305000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 14301000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-14", "accession": "0001654954-26-003505", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495426003505/0001654954-26-003505-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-05-27", "accession": "0001654954-25-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495425006144/0001654954-25-006144-index.html", "eps": { "value": 1.45, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-05-27", "accession": "0001654954-25-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495425006144/0001654954-25-006144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 78508000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-05-27", "accession": "0001654954-25-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495425006144/0001654954-25-006144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7675000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-05-27", "accession": "0001654954-25-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495425006144/0001654954-25-006144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5289000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-05-27", "accession": "0001654954-25-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495425006144/0001654954-25-006144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 5158000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-05-27", "accession": "0001654954-25-006144", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495425006144/0001654954-25-006144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-05-23", "accession": "0001654954-24-006855", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495424006855/0001654954-24-006855-index.html", "eps": { "value": 0.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-23", "accession": "0001654954-24-006855", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495424006855/0001654954-24-006855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 59580000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-23", "accession": "0001654954-24-006855", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495424006855/0001654954-24-006855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 795000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-23", "accession": "0001654954-24-006855", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495424006855/0001654954-24-006855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5292000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-23", "accession": "0001654954-24-006855", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495424006855/0001654954-24-006855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7732000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-23", "accession": "0001654954-24-006855", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495424006855/0001654954-24-006855-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001654954-23-004852", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495423004852/0001654954-23-004852-index.html", "eps": { "value": 0.15, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001654954-23-004852", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495423004852/0001654954-23-004852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50131000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001654954-23-004852", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495423004852/0001654954-23-004852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 800000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001654954-23-004852", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495423004852/0001654954-23-004852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5253, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001654954-23-004852", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495423004852/0001654954-23-004852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -6334000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-17", "accession": "0001654954-23-004852", "source_url": "https://www.sec.gov/Archives/edgar/data/924719/000165495423004852/0001654954-23-004852-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FCBM", "source_ticker": "FCBM", "name": "FIRST CAROLINA FINANCIAL SERVICES", "group": "Financials", "weight_percent": 0.0, "holding_price": 12.63, "price_date": "2026-10-15", "exchange": "NYSE", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "MOBI", "source_ticker": "MOBI", "name": "MOBIA MEDICAL INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 8.31, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "TCI", "source_ticker": "TCI", "name": "TRANSCONTINENTAL REALTY INVESTORS", "group": "Real Estate", "weight_percent": 0.0, "holding_price": 49.26, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 49060000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -6344000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13803000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -2886000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1132520000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 266359000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 846732000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 14071000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12634000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8639316, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 2809000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 32150000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3008000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3112000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 3220000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 167097000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.12931104769669793, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": -0.20908498152575528, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": 4.875606375606376, "near_term_maturity_to_cash": 0.19963044559732784 }, "observation_status": "sec-xbrl-unreviewed", "cik": 733590, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2809000.0, 32150000.0, 3008000.0, 3112000.0, 3220000.0 ], "thereafter": 167097000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000733590.json", "sha256": "5b192bbd4e56cd5b82684d7da4ee67de5e34fbd843909f59a120c48cc5ca94c8", "retrieved_at": "2026-10-17T22:54:14.263002+00:00", "raw_path": "data/raw/5b192bbd4e56cd5b82684d7da4ee67de5e34fbd843909f59a120c48cc5ca94c8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "eps": { "value": 1.6, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 49060000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 13803000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8639316, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2886000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0000733590-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359026000004/0000733590-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000733590-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359025000004/0000733590-25-000004-index.html", "eps": { "value": 0.68, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000733590-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359025000004/0000733590-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 47070000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000733590-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359025000004/0000733590-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5862000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000733590-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359025000004/0000733590-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8639316, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000733590-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359025000004/0000733590-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1310000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000733590-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359025000004/0000733590-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000733590-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359024000003/0000733590-24-000003-index.html", "eps": { "value": 0.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000733590-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359024000003/0000733590-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 49905000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000733590-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359024000003/0000733590-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5937000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000733590-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359024000003/0000733590-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8639316, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000733590-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359024000003/0000733590-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31073000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000733590-24-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359024000003/0000733590-24-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000733590-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359023000003/0000733590-23-000003-index.html", "eps": { "value": 54.2, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000733590-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359023000003/0000733590-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 36660000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000733590-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359023000003/0000733590-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 468262000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000733590-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359023000003/0000733590-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 8639316, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000733590-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359023000003/0000733590-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45394000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0000733590-23-000003", "source_url": "https://www.sec.gov/Archives/edgar/data/733590/000073359023000003/0000733590-23-000003-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RFIL", "source_ticker": "RFIL", "name": "RF INDUSTRIES LTD", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 7.32, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 80586000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 1785000, "tag": "OperatingIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 75000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 4579000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 235000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 73046000, "tag": "Assets", "start": null, "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 37842000, "tag": "Liabilities", "start": null, "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 35204000, "tag": "StockholdersEquity", "start": null, "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 5079000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2463000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 872000, "tag": "ShareBasedCompensation", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 34969000, "tag": "AssetsCurrent", "start": null, "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 20896000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10770802, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.022150249422976696, "free_cash_flow": 4344000.0, "free_cash_flow_margin": 0.05390514481423572, "capex_intensity": 0.0029161392797756435, "cfo_to_positive_net_income": 61.053333333333335, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.010820738093465366, "current_ratio": 1.6734781776416539, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 740664, "fiscal_year": "2025", "fiscal_end": "2025-10-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000740664.json", "sha256": "7407f7fb074160295aa1ec075af3c55d3d36b1a93d1c3bc0b90d24a59bfd6a2a", "retrieved_at": "2026-10-17T22:54:14.715636+00:00", "raw_path": "data/raw/7407f7fb074160295aa1ec075af3c55d3d36b1a93d1c3bc0b90d24a59bfd6a2a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "earnings": { "annual_history": [ { "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "eps": { "value": 0.01, "tag": "EarningsPerShareDiluted", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 80586000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 75000, "tag": "NetIncomeLoss", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10770802, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4579000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-11-01", "end": "2025-10-31", "filed": "2026-01-14", "accession": "0001437749-26-001268", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774926001268/0001437749-26-001268-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-10-31", "filed": "2025-01-21", "accession": "0001437749-25-001497", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774925001497/0001437749-25-001497-index.html", "eps": { "value": -0.63, "tag": "EarningsPerShareDiluted", "start": "2023-11-01", "end": "2024-10-31", "filed": "2025-01-21", "accession": "0001437749-25-001497", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774925001497/0001437749-25-001497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 64857000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-11-01", "end": "2024-10-31", "filed": "2025-01-21", "accession": "0001437749-25-001497", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774925001497/0001437749-25-001497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6599000, "tag": "NetIncomeLoss", "start": "2023-11-01", "end": "2024-10-31", "filed": "2025-01-21", "accession": "0001437749-25-001497", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774925001497/0001437749-25-001497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10481835, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-11-01", "end": "2024-10-31", "filed": "2025-01-21", "accession": "0001437749-25-001497", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774925001497/0001437749-25-001497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3165000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-11-01", "end": "2024-10-31", "filed": "2025-01-21", "accession": "0001437749-25-001497", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774925001497/0001437749-25-001497-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-10-31", "filed": "2024-01-29", "accession": "0001437749-24-002469", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774924002469/0001437749-24-002469-index.html", "eps": { "value": -0.3, "tag": "EarningsPerShareDiluted", "start": "2022-11-01", "end": "2023-10-31", "filed": "2024-01-29", "accession": "0001437749-24-002469", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774924002469/0001437749-24-002469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 72168000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-11-01", "end": "2023-10-31", "filed": "2024-01-29", "accession": "0001437749-24-002469", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774924002469/0001437749-24-002469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3078000, "tag": "NetIncomeLoss", "start": "2022-11-01", "end": "2023-10-31", "filed": "2024-01-29", "accession": "0001437749-24-002469", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774924002469/0001437749-24-002469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10283449, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-11-01", "end": "2023-10-31", "filed": "2024-01-29", "accession": "0001437749-24-002469", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774924002469/0001437749-24-002469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4185000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-11-01", "end": "2023-10-31", "filed": "2024-01-29", "accession": "0001437749-24-002469", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774924002469/0001437749-24-002469-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-10-31", "filed": "2023-01-24", "accession": "0001437749-23-001684", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774923001684/0001437749-23-001684-index.html", "eps": { "value": 0.14, "tag": "EarningsPerShareDiluted", "start": "2021-11-01", "end": "2022-10-31", "filed": "2023-01-24", "accession": "0001437749-23-001684", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774923001684/0001437749-23-001684-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 85254000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-11-01", "end": "2022-10-31", "filed": "2023-01-24", "accession": "0001437749-23-001684", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774923001684/0001437749-23-001684-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1448000, "tag": "NetIncomeLoss", "start": "2021-11-01", "end": "2022-10-31", "filed": "2023-01-24", "accession": "0001437749-23-001684", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774923001684/0001437749-23-001684-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10242417, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-11-01", "end": "2022-10-31", "filed": "2023-01-24", "accession": "0001437749-23-001684", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774923001684/0001437749-23-001684-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 2892000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-11-01", "end": "2022-10-31", "filed": "2023-01-24", "accession": "0001437749-23-001684", "source_url": "https://www.sec.gov/Archives/edgar/data/740664/000143774923001684/0001437749-23-001684-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TRON", "source_ticker": "TRON", "name": "TRON INC", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 1.18, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 4740551, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -2517567, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16811267, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -1443401, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 211433083, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1116848, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 210316235, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 336542, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 28145, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 12410265, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 652748, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102635573, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.5310705443312391, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.005937073559592545, "current_ratio": 19.012337073418838, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1956744, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001956744.json", "sha256": "d514027c50746aa321ec89414f2595b5d317c05d8227c9d680782b4ae2270c7a", "retrieved_at": "2026-10-17T22:54:14.637272+00:00", "raw_path": "data/raw/d514027c50746aa321ec89414f2595b5d317c05d8227c9d680782b4ae2270c7a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "eps": { "value": -0.16, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4740551, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -16811267, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 102635573, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1443401, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001493152-26-012723", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315226012723/0001493152-26-012723-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001862", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000164117225001862/0001641172-25-001862-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001862", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000164117225001862/0001641172-25-001862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 4311382, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001862", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000164117225001862/0001641172-25-001862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4339345, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001862", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000164117225001862/0001641172-25-001862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11623191, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001862", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000164117225001862/0001641172-25-001862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2856359, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001862", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000164117225001862/0001641172-25-001862-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012449", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315224012449/0001493152-24-012449-index.html", "eps": { "value": -0.27, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012449", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315224012449/0001493152-24-012449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5760533, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012449", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315224012449/0001493152-24-012449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2053859, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012449", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315224012449/0001493152-24-012449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7688523, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012449", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315224012449/0001493152-24-012449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -766877, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012449", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315224012449/0001493152-24-012449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012449", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315224012449/0001493152-24-012449-index.html", "eps": { "value": 0.05, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012449", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315224012449/0001493152-24-012449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6076116, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012449", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315224012449/0001493152-24-012449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 328701, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012449", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315224012449/0001493152-24-012449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012449", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315224012449/0001493152-24-012449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -29925, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-04-01", "accession": "0001493152-24-012449", "source_url": "https://www.sec.gov/Archives/edgar/data/1956744/000149315224012449/0001493152-24-012449-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KLC", "source_ticker": "KLC", "name": "KINDERCARE LEARNING COMPANIES INC", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 1.83, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2733323000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -20057000, "tag": "OperatingIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -112880000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 238535000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 128271000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 3747890000, "tag": "Assets", "start": null, "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2992628000, "tag": "Liabilities", "start": null, "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 755262000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 133205000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 917925000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 9620000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 123967000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11849000, "tag": "ShareBasedCompensation", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 358019000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 484865000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118329000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.007337954570316058, "free_cash_flow": 110264000.0, "free_cash_flow_margin": 0.04034064031217679, "capex_intensity": 0.046928592047116274, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.004335016388476591, "current_ratio": 0.7383890361234571, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1873529, "fiscal_year": "2026", "fiscal_end": "2026-01-03", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001873529.json", "sha256": "c5d6a3e94c8595166bf32578913e187a87939d126d3cc754c13c547a3c6a0d86", "retrieved_at": "2026-10-17T22:54:15.049390+00:00", "raw_path": "data/raw/c5d6a3e94c8595166bf32578913e187a87939d126d3cc754c13c547a3c6a0d86.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "earnings": { "annual_history": [ { "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "eps": { "value": -0.95, "tag": "EarningsPerShareDiluted", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2733323000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -112880000, "tag": "NetIncomeLoss", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 118329000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 238535000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-12-29", "end": "2026-01-03", "filed": "2026-03-13", "accession": "0001193125-26-106342", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000119312526106342/0001193125-26-106342-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-28", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "eps": { "value": -0.96, "tag": "EarningsPerShareDiluted", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2663035000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -92840000, "tag": "NetIncomeLoss", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 96309000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 115887000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-31", "end": "2024-12-28", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-30", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "eps": { "value": 1.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-30", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2510182000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-30", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 102558000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-30", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90389000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-30", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 303540000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-30", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "eps": { "value": 2.35, "tag": "EarningsPerShareDiluted", "start": "2022-01-02", "end": "2022-12-31", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2165813000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-02", "end": "2022-12-31", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 219169000, "tag": "NetIncomeLoss", "start": "2022-01-02", "end": "2022-12-31", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93453000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-02", "end": "2022-12-31", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 341609000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-02", "end": "2022-12-31", "filed": "2025-03-21", "accession": "0000950170-25-043210", "source_url": "https://www.sec.gov/Archives/edgar/data/1873529/000095017025043210/0000950170-25-043210-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FLWS", "source_ticker": "FLWS", "name": "1-800 FLOWERS.COM CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 2.86, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 1503511000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -127117000, "tag": "OperatingIncomeLoss", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -134765000, "tag": "NetIncomeLoss", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18308000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 31280000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 636992000, "tag": "Assets", "start": null, "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 493341000, "tag": "Liabilities", "start": null, "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 143651000, "tag": "StockholdersEquity", "start": null, "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 11366000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 112176000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 24000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 53617000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11256000, "tag": "ShareBasedCompensation", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 211440000, "tag": "AssetsCurrent", "start": null, "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 229215000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63912000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 1164000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.08454677085834424, "free_cash_flow": -12972000.0, "free_cash_flow_margin": -0.008627805183999318, "capex_intensity": 0.02080463661389907, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.007486476653646033, "current_ratio": 0.9224527190628885, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1084869, "fiscal_year": "2026", "fiscal_end": "2026-06-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001084869.json", "sha256": "e791058f21b4bb817c160998a520a35fb10175aad3dd1522cf3c59a6a35cb60c", "retrieved_at": "2026-10-17T22:54:15.573580+00:00", "raw_path": "data/raw/e791058f21b4bb817c160998a520a35fb10175aad3dd1522cf3c59a6a35cb60c.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "earnings": { "annual_history": [ { "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "eps": { "value": -2.11, "tag": "EarningsPerShareDiluted", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1503511000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -134765000, "tag": "NetIncomeLoss", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63912000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18308000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-06-30", "end": "2026-06-28", "filed": "2026-09-11", "accession": "0001084869-26-000029", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486926000029/0001084869-26-000029-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-29", "filed": "2025-09-05", "accession": "0001084869-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486925000017/0001084869-25-000017-index.html", "eps": { "value": -3.13, "tag": "EarningsPerShareDiluted", "start": "2024-07-01", "end": "2025-06-29", "filed": "2025-09-05", "accession": "0001084869-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486925000017/0001084869-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1685658000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-07-01", "end": "2025-06-29", "filed": "2025-09-05", "accession": "0001084869-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486925000017/0001084869-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -199993000, "tag": "NetIncomeLoss", "start": "2024-07-01", "end": "2025-06-29", "filed": "2025-09-05", "accession": "0001084869-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486925000017/0001084869-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63807000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-07-01", "end": "2025-06-29", "filed": "2025-09-05", "accession": "0001084869-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486925000017/0001084869-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -26363000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-07-01", "end": "2025-06-29", "filed": "2025-09-05", "accession": "0001084869-25-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000108486925000017/0001084869-25-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001437749-24-028591", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000143774924028591/0001437749-24-028591-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2023-07-03", "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001437749-24-028591", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000143774924028591/0001437749-24-028591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1831421000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-07-03", "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001437749-24-028591", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000143774924028591/0001437749-24-028591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6105000, "tag": "NetIncomeLoss", "start": "2023-07-03", "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001437749-24-028591", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000143774924028591/0001437749-24-028591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64586000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-07-03", "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001437749-24-028591", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000143774924028591/0001437749-24-028591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 94999000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-07-03", "end": "2024-06-30", "filed": "2024-09-06", "accession": "0001437749-24-028591", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000143774924028591/0001437749-24-028591-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-07-02", "filed": "2023-09-15", "accession": "0001437749-23-025967", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000143774923025967/0001437749-23-025967-index.html", "eps": { "value": -0.69, "tag": "EarningsPerShareDiluted", "start": "2022-07-04", "end": "2023-07-02", "filed": "2023-09-15", "accession": "0001437749-23-025967", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000143774923025967/0001437749-23-025967-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2017853000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-07-04", "end": "2023-07-02", "filed": "2023-09-15", "accession": "0001437749-23-025967", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000143774923025967/0001437749-23-025967-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44702000, "tag": "NetIncomeLoss", "start": "2022-07-04", "end": "2023-07-02", "filed": "2023-09-15", "accession": "0001437749-23-025967", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000143774923025967/0001437749-23-025967-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64688000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-07-04", "end": "2023-07-02", "filed": "2023-09-15", "accession": "0001437749-23-025967", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000143774923025967/0001437749-23-025967-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 115351000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-07-04", "end": "2023-07-02", "filed": "2023-09-15", "accession": "0001437749-23-025967", "source_url": "https://www.sec.gov/Archives/edgar/data/1084869/000143774923025967/0001437749-23-025967-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FOA", "source_ticker": "FOA", "name": "FINANCE OF AMERICA COMPANIES INC C", "group": "Financials", "weight_percent": 0.0, "holding_price": 10.99, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 497432000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45235000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -429746000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 30733298000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 30337671000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 89503000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 38595000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26930745, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 170754000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 40000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 146793000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1828937, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 170754000.0, 0.0, 40000000.0, 146793000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828937.json", "sha256": "33e110adcc8de174991decd9ffb40b0930a36bc4e2d6370fb9444bcbc71988db", "retrieved_at": "2026-10-17T22:54:15.695902+00:00", "raw_path": "data/raw/33e110adcc8de174991decd9ffb40b0930a36bc4e2d6370fb9444bcbc71988db.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "eps": { "value": 3.74, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 497432000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 45235000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26930745, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -429746000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-13", "accession": "0001628280-26-017692", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000162828026017692/0001628280-26-017692-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001828937-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893725000009/0001828937-25-000009-index.html", "eps": { "value": 1.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001828937-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893725000009/0001828937-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 338171000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001828937-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893725000009/0001828937-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15488000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001828937-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893725000009/0001828937-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23406233, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001828937-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893725000009/0001828937-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -423815000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001828937-25-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893725000009/0001828937-25-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001828937-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893724000024/0001828937-24-000024-index.html", "eps": { "value": -0.98, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001828937-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893724000024/0001828937-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 234250000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001828937-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893724000024/0001828937-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -80088000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001828937-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893724000024/0001828937-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81977533, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001828937-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893724000024/0001828937-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -71568000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001828937-24-000024", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893724000024/0001828937-24-000024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001828937-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893723000021/0001828937-23-000021-index.html", "eps": { "value": -3.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001828937-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893723000021/0001828937-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 573241000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001828937-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893723000021/0001828937-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -190682000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001828937-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893723000021/0001828937-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 188236513, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001828937-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893723000021/0001828937-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1407819000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001828937-23-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1828937/000182893723000021/0001828937-23-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VERI", "source_ticker": "VERI", "name": "VERITONE INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 0.55, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 92192000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -81254000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -111732000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -53205000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 4978000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 182280000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 114156000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 68124000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 27426000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 27174000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 73914000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 103780000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63316000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.8813562998958695, "free_cash_flow": -58183000.0, "free_cash_flow_margin": -0.6311068205484207, "capex_intensity": 0.05399600833044082, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 0.7122181537868568, "cash_runway_years": 0.5154778686213701, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1615165, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001615165.json", "sha256": "56e88ec6ae74a19cdf2bb1b2afe867e020b4a1020a361484d1573cd4558d53c5", "retrieved_at": "2026-10-17T22:54:15.794086+00:00", "raw_path": "data/raw/56e88ec6ae74a19cdf2bb1b2afe867e020b4a1020a361484d1573cd4558d53c5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "eps": { "value": -1.76, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 92192000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -111732000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 63316000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -53205000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-06-30", "filed": "2026-04-15", "accession": "0001628280-26-025214", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000162828026025214/0001628280-26-025214-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-04-01", "accession": "0000950170-25-048602", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000095017025048602/0000950170-25-048602-index.html", "eps": { "value": -0.98, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-01", "accession": "0000950170-25-048602", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000095017025048602/0000950170-25-048602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 92637000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-01", "accession": "0000950170-25-048602", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000095017025048602/0000950170-25-048602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37384000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-01", "accession": "0000950170-25-048602", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000095017025048602/0000950170-25-048602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 38034546, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-01", "accession": "0000950170-25-048602", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000095017025048602/0000950170-25-048602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -24723000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-01", "accession": "0000950170-25-048602", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000095017025048602/0000950170-25-048602-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0000950170-24-038819", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000095017024038819/0000950170-24-038819-index.html", "eps": { "value": -1.59, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0000950170-24-038819", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000095017024038819/0000950170-24-038819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 127560000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0000950170-24-038819", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000095017024038819/0000950170-24-038819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -58625000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0000950170-24-038819", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000095017024038819/0000950170-24-038819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36909919, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0000950170-24-038819", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000095017024038819/0000950170-24-038819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -76421000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0000950170-24-038819", "source_url": "https://www.sec.gov/Archives/edgar/data/1615165/000095017024038819/0000950170-24-038819-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CIX", "source_ticker": "CIX", "name": "COMPX INTERNATIONAL INC CLASS A", "group": "Industrials", "weight_percent": 0.0, "holding_price": 37.28, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 158285000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 22604000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19478000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 22871000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3747000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 156194000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 138630000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 54096000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3652000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 100098000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 17046000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12321000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.1428056985816723, "free_cash_flow": 19124000.0, "free_cash_flow_margin": 0.12082003980162366, "capex_intensity": 0.023672489496793757, "cfo_to_positive_net_income": 1.1741965294178047, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 5.872228088701162, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1049606, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001049606.json", "sha256": "fc9807120828dcefc70a80b6858332f59d79efb991004ba56dd91c674e0f4ad8", "retrieved_at": "2026-10-17T22:54:16.173855+00:00", "raw_path": "data/raw/fc9807120828dcefc70a80b6858332f59d79efb991004ba56dd91c674e0f4ad8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "eps": { "value": 1.58, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 158285000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19478000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12321000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22871000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-04", "accession": "0001104659-26-023463", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000110465926023463/0001104659-26-023463-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002264", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837025002264/0001558370-25-002264-index.html", "eps": { "value": 1.35, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002264", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837025002264/0001558370-25-002264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 145941000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002264", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837025002264/0001558370-25-002264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 16587000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002264", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837025002264/0001558370-25-002264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12317000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002264", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837025002264/0001558370-25-002264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 22939000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-05", "accession": "0001558370-25-002264", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837025002264/0001558370-25-002264-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002007", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837024002007/0001558370-24-002007-index.html", "eps": { "value": 1.84, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002007", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837024002007/0001558370-24-002007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 161287000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002007", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837024002007/0001558370-24-002007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22593000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002007", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837024002007/0001558370-24-002007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12311000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002007", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837024002007/0001558370-24-002007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25811000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-28", "accession": "0001558370-24-002007", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837024002007/0001558370-24-002007-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002573", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837023002573/0001558370-23-002573-index.html", "eps": { "value": 1.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002573", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837023002573/0001558370-23-002573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 166562000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002573", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837023002573/0001558370-23-002573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20871000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002573", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837023002573/0001558370-23-002573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12340000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002573", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837023002573/0001558370-23-002573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 16891000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-01", "accession": "0001558370-23-002573", "source_url": "https://www.sec.gov/Archives/edgar/data/1049606/000155837023002573/0001558370-23-002573-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACR", "source_ticker": "ACR", "name": "ACRES COMMERCIAL REALTY", "group": "Financials", "weight_percent": 0.0, "holding_price": 10.47, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 79946000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27977000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 4102000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2162364000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1611772000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 420796000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 83768000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7412911, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 22319000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 704945000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 50996000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 12103000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1332551, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 704945000.0, 50996000.0, 12103000.0, 0.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001332551.json", "sha256": "6ca918ae64581db34d5b8b8d88d3bec140515f73ea687901ac3bee00c7eec375", "retrieved_at": "2026-10-17T22:54:16.898807+00:00", "raw_path": "data/raw/6ca918ae64581db34d5b8b8d88d3bec140515f73ea687901ac3bee00c7eec375.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "eps": { "value": 0.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 79946000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 27977000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7412911, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4102000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-098916", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000119312526098916/0001193125-26-098916-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039661", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000095017025039661/0000950170-25-039661-index.html", "eps": { "value": 1.15, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039661", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000095017025039661/0000950170-25-039661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 83488000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039661", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000095017025039661/0000950170-25-039661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 7924903, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039661", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000095017025039661/0000950170-25-039661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 19385000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-039661", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000095017025039661/0000950170-25-039661-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027462", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000095017024027462/0000950170-24-027462-index.html", "eps": { "value": 0.35, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027462", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000095017024027462/0000950170-24-027462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 91131000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027462", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000095017024027462/0000950170-24-027462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 8566058, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027462", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000095017024027462/0000950170-24-027462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45609000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027462", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000095017024027462/0000950170-24-027462-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006479", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000095017023006479/0000950170-23-006479-index.html", "eps": { "value": -1, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006479", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000095017023006479/0000950170-23-006479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 75170000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006479", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000095017023006479/0000950170-23-006479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 8811761, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006479", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000095017023006479/0000950170-23-006479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 32697000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-07", "accession": "0000950170-23-006479", "source_url": "https://www.sec.gov/Archives/edgar/data/1332551/000095017023006479/0000950170-23-006479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HRTX", "source_ticker": "HRTX", "name": "HERON THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 0.38, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 154904000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -2538000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20195000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -27591000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 317000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 255877000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 241544000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 14333000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 28647000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2314000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 10339000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 238066000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 96098000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 166707000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 18307000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.01638434126943139, "free_cash_flow": -27908000.0, "free_cash_flow_margin": -0.1801631978515726, "capex_intensity": 0.0020464287558746063, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.06674456437535506, "current_ratio": 2.4773252304938707, "cash_runway_years": 1.0382733500054366, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 818033, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000818033.json", "sha256": "8fd25ff077a16f81184199b9f7eb0d0d01ac0f8ba4c3b98a3b2cdfc2ad777b2a", "retrieved_at": "2026-10-17T22:54:16.934521+00:00", "raw_path": "data/raw/8fd25ff077a16f81184199b9f7eb0d0d01ac0f8ba4c3b98a3b2cdfc2ad777b2a.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "eps": { "value": -0.12, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 154904000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -20195000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 166707000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27591000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001193125-26-073515", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000119312526073515/0001193125-26-073515-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028374", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017025028374/0000950170-25-028374-index.html", "eps": { "value": -0.09, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028374", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017025028374/0000950170-25-028374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 144285000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028374", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017025028374/0000950170-25-028374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -13580000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028374", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017025028374/0000950170-25-028374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 152449000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028374", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017025028374/0000950170-25-028374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22529000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0000950170-25-028374", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017025028374/0000950170-25-028374-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029951", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017024029951/0000950170-24-029951-index.html", "eps": { "value": -0.8, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029951", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017024029951/0000950170-24-029951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 127044000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029951", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017024029951/0000950170-24-029951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -110559000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029951", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017024029951/0000950170-24-029951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 138135000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029951", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017024029951/0000950170-24-029951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -58789000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-12", "accession": "0000950170-24-029951", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017024029951/0000950170-24-029951-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010603", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017023010603/0000950170-23-010603-index.html", "eps": { "value": -1.67, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010603", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017023010603/0000950170-23-010603-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 107672000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010603", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017023010603/0000950170-23-010603-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -182024000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010603", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017023010603/0000950170-23-010603-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 108876, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010603", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017023010603/0000950170-23-010603-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -146912000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0000950170-23-010603", "source_url": "https://www.sec.gov/Archives/edgar/data/818033/000095017023010603/0000950170-23-010603-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TENX", "source_ticker": "TENX", "name": "TENAX THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.51, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -56385000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52599000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -35800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 104227000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 7156000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 97071000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 97600000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 0, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 19163000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 104227000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 7156000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39217244, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 14.564980435997764, "cash_runway_years": 2.7262569832402233, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 34956, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000034956.json", "sha256": "3f4f90f5f823d316ffb20bc63506ae090888657f5ff1cb9568439e153f028cf5", "retrieved_at": "2026-10-17T22:54:17.404225+00:00", "raw_path": "data/raw/3f4f90f5f823d316ffb20bc63506ae090888657f5ff1cb9568439e153f028cf5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "eps": { "value": -1.34, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52599000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39217244, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35800000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001193125-26-099393", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000119312526099393/0001193125-26-099393-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044398", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000095017025044398/0000950170-25-044398-index.html", "eps": { "value": -1.15, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044398", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000095017025044398/0000950170-25-044398-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044398", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000095017025044398/0000950170-25-044398-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17602000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044398", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000095017025044398/0000950170-25-044398-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15271705, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044398", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000095017025044398/0000950170-25-044398-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14811000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-25", "accession": "0000950170-25-044398", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000095017025044398/0000950170-25-044398-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001654954-24-003827", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000165495424003827/0001654954-24-003827-index.html", "eps": null, "revenue": null, "net_income": { "value": 7710673, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001654954-24-003827", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000165495424003827/0001654954-24-003827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -5903532, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0001654954-24-003827", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000165495424003827/0001654954-24-003827-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001654954-23-003945", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000165495423003945/0001654954-23-003945-index.html", "eps": null, "revenue": null, "net_income": { "value": -11047895, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001654954-23-003945", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000165495423003945/0001654954-23-003945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -12012873, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001654954-23-003945", "source_url": "https://www.sec.gov/Archives/edgar/data/34956/000165495423003945/0001654954-23-003945-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INSG", "source_ticker": "INSG", "name": "INSEEGO", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 4.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 166188000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 4316000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 838000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 7195000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 661000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 93807000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 97851000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -4044000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 24886000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 8447000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7441000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 64087000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 48439000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15129030, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.02597058752737863, "free_cash_flow": 6534000.0, "free_cash_flow_margin": 0.03931691818903892, "capex_intensity": 0.003977423159313548, "cfo_to_positive_net_income": 8.585918854415274, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04477459263003346, "current_ratio": 1.3230454798819133, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1022652, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001022652.json", "sha256": "26e4c2068b795ad6852ce69b1e84dcff1804ad70581b4a47d4dc45c8d518c9f5", "retrieved_at": "2026-10-17T22:54:17.609997+00:00", "raw_path": "data/raw/26e4c2068b795ad6852ce69b1e84dcff1804ad70581b4a47d4dc45c8d518c9f5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "eps": { "value": -0.18, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 166188000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 838000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15129030, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7195000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001022652-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265226000005/0001022652-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001022652-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265225000005/0001022652-25-000005-index.html", "eps": { "value": 0.1, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001022652-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265225000005/0001022652-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 191244000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001022652-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265225000005/0001022652-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 4572000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001022652-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265225000005/0001022652-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12535756, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001022652-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265225000005/0001022652-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33519000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-20", "accession": "0001022652-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265225000005/0001022652-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001022652-24-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265224000001/0001022652-24-000001-index.html", "eps": { "value": -4.32, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001022652-24-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265224000001/0001022652-24-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 195688000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001022652-24-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265224000001/0001022652-24-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 11372069, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001022652-24-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265224000001/0001022652-24-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7165000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001022652-24-000001", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265224000001/0001022652-24-000001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001022652-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265223000006/0001022652-23-000006-index.html", "eps": { "value": -0.66, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001022652-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265223000006/0001022652-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 245323000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001022652-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265223000006/0001022652-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -67969000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001022652-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265223000006/0001022652-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 107269331, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001022652-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265223000006/0001022652-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -33289000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-03", "accession": "0001022652-23-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1022652/000102265223000006/0001022652-23-000006-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ZENA", "source_ticker": "ZENA", "name": "ZENATECH", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 1.12, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "CHCI", "source_ticker": "CHCI", "name": "COMSTOCK HOLDING COMPANIES INC CLA", "group": "Real Estate", "weight_percent": 0.0, "holding_price": 17.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 62861000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 11930000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17051000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 4797000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 84962000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14996000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 69966000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 31282000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 306000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1060000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 53266000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 9680000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10470000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 112000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.1897838087208285, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.2813324731687291, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.016862601613082832, "current_ratio": 5.502685950413223, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1299969, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001299969.json", "sha256": "8ee7f83d43d2ec08f7feac00675aa434dbc9be6a9c693f7dc991326a83ff6b66", "retrieved_at": "2026-10-17T22:54:18.612438+00:00", "raw_path": "data/raw/8ee7f83d43d2ec08f7feac00675aa434dbc9be6a9c693f7dc991326a83ff6b66.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "eps": null, "revenue": { "value": 62861000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17051000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10470000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4797000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-17", "accession": "0001628280-26-018409", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000162828026018409/0001628280-26-018409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001299969-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000129996925000004/0001299969-25-000004-index.html", "eps": null, "revenue": { "value": 51294000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001299969-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000129996925000004/0001299969-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14560000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001299969-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000129996925000004/0001299969-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10327000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001299969-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000129996925000004/0001299969-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10675000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001299969-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000129996925000004/0001299969-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001299969-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000129996924000010/0001299969-24-000010-index.html", "eps": { "value": 0.77, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001299969-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000129996924000010/0001299969-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 44721000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001299969-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000129996924000010/0001299969-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7784000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001299969-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000129996924000010/0001299969-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10108000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001299969-24-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000129996924000010/0001299969-24-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001299969-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000129996923000010/0001299969-23-000010-index.html", "eps": { "value": 0.98, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001299969-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000129996923000010/0001299969-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 39313000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001299969-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000129996923000010/0001299969-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7347000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001299969-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000129996923000010/0001299969-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 9575000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001299969-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/1299969/000129996923000010/0001299969-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "MKTW", "source_ticker": "MKTW", "name": "MARKETWISE INC CLASS A", "group": "Financials", "weight_percent": 0.0, "holding_price": 18.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 328122000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 62596000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5620000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 45958000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 391000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 218379000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 432004000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -11682000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 70140000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 2186000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11106000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 131701000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 234204000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2436000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 418000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 3379000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1805651, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001805651.json", "sha256": "c1e5e54982d56e49f4366632a13ad79e12a008c4d9e375acdb6ef988e3fb51c8", "retrieved_at": "2026-10-17T22:54:18.690614+00:00", "raw_path": "data/raw/c1e5e54982d56e49f4366632a13ad79e12a008c4d9e375acdb6ef988e3fb51c8.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "eps": { "value": 2.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 328122000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 5620000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 2436000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 45958000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-06", "accession": "0001805651-26-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000180565126000016/0001805651-26-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010781", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828025010781/0001628280-25-010781-index.html", "eps": { "value": 0.18, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010781", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828025010781/0001628280-25-010781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 408701000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010781", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828025010781/0001628280-25-010781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 7059000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010781", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828025010781/0001628280-25-010781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39407000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010781", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828025010781/0001628280-25-010781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -22150000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001628280-25-010781", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828025010781/0001628280-25-010781-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009542", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828024009542/0001628280-24-009542-index.html", "eps": { "value": 0.05, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009542", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828024009542/0001628280-24-009542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 448182000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009542", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828024009542/0001628280-24-009542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1782000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009542", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828024009542/0001628280-24-009542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 33312000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009542", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828024009542/0001628280-24-009542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 62428000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001628280-24-009542", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828024009542/0001628280-24-009542-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010019", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828023010019/0001628280-23-010019-index.html", "eps": { "value": 0.73, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010019", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828023010019/0001628280-23-010019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 510040000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010019", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828023010019/0001628280-23-010019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 17990000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010019", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828023010019/0001628280-23-010019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24747000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010019", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828023010019/0001628280-23-010019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 48374000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001628280-23-010019", "source_url": "https://www.sec.gov/Archives/edgar/data/1805651/000162828023010019/0001628280-23-010019-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "HYPR", "source_ticker": "HYPR", "name": "HYPERFINE CLASS A", "group": "Health Care", "weight_percent": 0.0, "holding_price": 0.78, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 13563000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -37085000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35574000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -27948000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1185000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 55262000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14257000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 41005000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 35085000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2801000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 50909000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 11732000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81795105, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -2.734277077342771, "free_cash_flow": -29133000.0, "free_cash_flow_margin": -2.1479761114797613, "capex_intensity": 0.0873700508737005, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.20651773206517732, "current_ratio": 4.339328332765087, "cash_runway_years": 1.2553671103477888, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1833769, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001833769.json", "sha256": "690a960ab9a1225d42ec8b184a7d968d98885acc2ad60fc2445a95755a3f2a22", "retrieved_at": "2026-10-17T22:54:19.026338+00:00", "raw_path": "data/raw/690a960ab9a1225d42ec8b184a7d968d98885acc2ad60fc2445a95755a3f2a22.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "eps": { "value": -0.43, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 13563000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35574000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81795105, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -27948000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-18", "accession": "0001193125-26-114044", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000119312526114044/0001193125-26-114044-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040281", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017025040281/0000950170-25-040281-index.html", "eps": { "value": -0.56, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040281", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017025040281/0000950170-25-040281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 12890000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040281", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017025040281/0000950170-25-040281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -40720000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040281", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017025040281/0000950170-25-040281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 72413541, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040281", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017025040281/0000950170-25-040281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -38767000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0000950170-25-040281", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017025040281/0000950170-25-040281-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035343", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017024035343/0000950170-24-035343-index.html", "eps": { "value": -0.62, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035343", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017024035343/0000950170-24-035343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11032000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035343", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017024035343/0000950170-24-035343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44238000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035343", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017024035343/0000950170-24-035343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71316424, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035343", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017024035343/0000950170-24-035343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -41809000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-22", "accession": "0000950170-24-035343", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017024035343/0000950170-24-035343-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009159", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017023009159/0000950170-23-009159-index.html", "eps": { "value": -1.04, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009159", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017023009159/0000950170-23-009159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 6814000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009159", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017023009159/0000950170-23-009159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -73164000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009159", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017023009159/0000950170-23-009159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 70449191, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009159", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017023009159/0000950170-23-009159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -72339000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0000950170-23-009159", "source_url": "https://www.sec.gov/Archives/edgar/data/1833769/000095017023009159/0000950170-23-009159-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NL", "source_ticker": "NL", "name": "NLI HOLDINGS INC", "group": "Industrials", "weight_percent": 0.0, "holding_price": 6.75, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 158285000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 10675000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37826000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -36403000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3747000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 464220000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 358769000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 110615000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3652000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 159903000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 20580000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48857000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.06744164007960325, "free_cash_flow": -40150000.0, "free_cash_flow_margin": -0.25365637931579116, "capex_intensity": 0.023672489496793757, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 7.769825072886297, "cash_runway_years": 3.038623190396396, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 72162, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000072162.json", "sha256": "28b0b0090a378fdf742b736e25f9789e5ea69cafb90cc6044856d79b60a3f3f2", "retrieved_at": "2026-10-17T22:54:19.071237+00:00", "raw_path": "data/raw/28b0b0090a378fdf742b736e25f9789e5ea69cafb90cc6044856d79b60a3f3f2.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "eps": { "value": -0.77, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 158285000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37826000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48857000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -36403000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001104659-26-025290", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000110465926025290/0001104659-26-025290-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002417", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837025002417/0001558370-25-002417-index.html", "eps": { "value": 1.38, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002417", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837025002417/0001558370-25-002417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 145941000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002417", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837025002417/0001558370-25-002417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 67228000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002417", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837025002417/0001558370-25-002417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48842000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002417", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837025002417/0001558370-25-002417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 25574000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002417", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837025002417/0001558370-25-002417-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002620", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837024002620/0001558370-24-002620-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002620", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837024002620/0001558370-24-002620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 161287000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002620", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837024002620/0001558370-24-002620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2308000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002620", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837024002620/0001558370-24-002620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48827000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002620", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837024002620/0001558370-24-002620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 37003000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001558370-24-002620", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837024002620/0001558370-24-002620-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003155", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837023003155/0001558370-23-003155-index.html", "eps": { "value": 0.69, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003155", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837023003155/0001558370-23-003155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 166562000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003155", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837023003155/0001558370-23-003155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 33844000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003155", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837023003155/0001558370-23-003155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 48811000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003155", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837023003155/0001558370-23-003155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26931000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-08", "accession": "0001558370-23-003155", "source_url": "https://www.sec.gov/Archives/edgar/data/72162/000155837023003155/0001558370-23-003155-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VHI", "source_ticker": "VHI", "name": "VALHI INC", "group": "Materials", "weight_percent": 0.0, "holding_price": 14.66, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2077000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 63300000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -35500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 46600000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2632300000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1023200000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 214000000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 57100000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1259100000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 449300000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28.5, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.03047664901299952, "free_cash_flow": -82100000.0, "free_cash_flow_margin": -0.039528165623495426, "capex_intensity": 0.022436206066441984, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 1.1085814360770578, "share_based_compensation_to_revenue": null, "current_ratio": 2.8023592254618297, "cash_runway_years": 6.028169014084507, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 59255, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000059255.json", "sha256": "5a666016453d51aeb23f9f9129b08137b14135abcbd501441d79b5c477dd1f95", "retrieved_at": "2026-10-17T22:54:19.589181+00:00", "raw_path": "data/raw/5a666016453d51aeb23f9f9129b08137b14135abcbd501441d79b5c477dd1f95.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "eps": { "value": -2.02, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2077000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -57600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28.5, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -35500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001104659-26-025847", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000110465926025847/0001104659-26-025847-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002409", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837025002409/0001558370-25-002409-index.html", "eps": { "value": 3.79, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002409", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837025002409/0001558370-25-002409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2104800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002409", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837025002409/0001558370-25-002409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 108000000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002409", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837025002409/0001558370-25-002409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28.5, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002409", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837025002409/0001558370-25-002409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 44000000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-06", "accession": "0001558370-25-002409", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837025002409/0001558370-25-002409-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002728", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837024002728/0001558370-24-002728-index.html", "eps": { "value": -0.42, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002728", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837024002728/0001558370-24-002728-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1921700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002728", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837024002728/0001558370-24-002728-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12100000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002728", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837024002728/0001558370-24-002728-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002728", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837024002728/0001558370-24-002728-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001558370-24-002728", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837024002728/0001558370-24-002728-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003319", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837023003319/0001558370-23-003319-index.html", "eps": { "value": 3.16, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003319", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837023003319/0001558370-23-003319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2222500000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003319", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837023003319/0001558370-23-003319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 90200000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003319", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837023003319/0001558370-23-003319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 28500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003319", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837023003319/0001558370-23-003319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 34900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001558370-23-003319", "source_url": "https://www.sec.gov/Archives/edgar/data/59255/000155837023003319/0001558370-23-003319-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "WATT", "source_ticker": "WATT", "name": "ENERGOUS CORP", "group": "Industrials", "weight_percent": 0.0, "holding_price": 8.95, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 5630000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -10015000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9593000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -12420000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 82000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 16742000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4244000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 12498000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 10401000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 88000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 139000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 281000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 15320000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3655000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1485101, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -1.7788632326820604, "free_cash_flow": -12502000.0, "free_cash_flow_margin": -2.2206039076376554, "capex_intensity": 0.014564831261101243, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.04991119005328597, "current_ratio": 4.191518467852257, "cash_runway_years": 0.83743961352657, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1575793, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001575793.json", "sha256": "bf4e0ea46e885af3e2eda1c980b181fe32811251660b5bb43c3f3b2d44aea276", "retrieved_at": "2026-10-17T22:54:20.090139+00:00", "raw_path": "data/raw/bf4e0ea46e885af3e2eda1c980b181fe32811251660b5bb43c3f3b2d44aea276.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "eps": { "value": -6.46, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 5630000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -9593000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 1485101, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12420000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001104659-26-035214", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000110465926035214/0001104659-26-035214-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001410578-25-000218", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000141057825000218/0001410578-25-000218-index.html", "eps": { "value": -2.57, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001410578-25-000218", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000141057825000218/0001410578-25-000218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 768000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001410578-25-000218", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000141057825000218/0001410578-25-000218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -18398000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001410578-25-000218", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000141057825000218/0001410578-25-000218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 7153385, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001410578-25-000218", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000141057825000218/0001410578-25-000218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -17573000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001410578-25-000218", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000141057825000218/0001410578-25-000218-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038168", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000095017024038168/0000950170-24-038168-index.html", "eps": { "value": -4.15, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038168", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000095017024038168/0000950170-24-038168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 474184, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038168", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000095017024038168/0000950170-24-038168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -19366763, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038168", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000095017024038168/0000950170-24-038168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4663594, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038168", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000095017024038168/0000950170-24-038168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19248510, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038168", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000095017024038168/0000950170-24-038168-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004785", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000156459023004785/0001564590-23-004785-index.html", "eps": { "value": -0.34, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004785", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000156459023004785/0001564590-23-004785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 851321, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004785", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000156459023004785/0001564590-23-004785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -26275260, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004785", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000156459023004785/0001564590-23-004785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77485729, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004785", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000156459023004785/0001564590-23-004785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23636747, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001564590-23-004785", "source_url": "https://www.sec.gov/Archives/edgar/data/1575793/000156459023004785/0001564590-23-004785-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VALU", "source_ticker": "VALU", "name": "VALUE LINE INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 44.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 33447000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 4031000, "tag": "OperatingIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21630000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18583000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 0, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 151916000, "tag": "Assets", "start": null, "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 44026000, "tag": "Liabilities", "start": null, "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 107890000, "tag": "StockholdersEquity", "start": null, "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 24180000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1295000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 89151000, "tag": "AssetsCurrent", "start": null, "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 22762000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 928000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 717720, "fiscal_year": "2026", "fiscal_end": "2026-04-30", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000717720.json", "sha256": "dfa1c10cbe9b4b13efa25af05170517324eb3076182818bdfae4effa53598e53", "retrieved_at": "2026-10-17T22:54:20.105642+00:00", "raw_path": "data/raw/dfa1c10cbe9b4b13efa25af05170517324eb3076182818bdfae4effa53598e53.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "earnings": { "annual_history": [ { "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "eps": null, "revenue": { "value": 33447000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 21630000, "tag": "NetIncomeLoss", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 18583000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-05-01", "end": "2026-04-30", "filed": "2026-07-29", "accession": "0001437749-26-024817", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774926024817/0001437749-26-024817-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-04-30", "filed": "2025-07-29", "accession": "0001437749-25-023754", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774925023754/0001437749-25-023754-index.html", "eps": null, "revenue": { "value": 35079000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-29", "accession": "0001437749-25-023754", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774925023754/0001437749-25-023754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 20686000, "tag": "NetIncomeLoss", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-29", "accession": "0001437749-25-023754", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774925023754/0001437749-25-023754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 20243000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-05-01", "end": "2025-04-30", "filed": "2025-07-29", "accession": "0001437749-25-023754", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774925023754/0001437749-25-023754-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-04-30", "filed": "2024-07-26", "accession": "0001437749-24-023534", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774924023534/0001437749-24-023534-index.html", "eps": null, "revenue": { "value": 37487000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-07-26", "accession": "0001437749-24-023534", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774924023534/0001437749-24-023534-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 19016000, "tag": "NetIncomeLoss", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-07-26", "accession": "0001437749-24-023534", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774924023534/0001437749-24-023534-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 17932000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-05-01", "end": "2024-04-30", "filed": "2024-07-26", "accession": "0001437749-24-023534", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774924023534/0001437749-24-023534-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-04-30", "filed": "2023-07-28", "accession": "0001437749-23-020982", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774923020982/0001437749-23-020982-index.html", "eps": null, "revenue": { "value": 39695000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-07-28", "accession": "0001437749-23-020982", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774923020982/0001437749-23-020982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 18069000, "tag": "NetIncomeLoss", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-07-28", "accession": "0001437749-23-020982", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774923020982/0001437749-23-020982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 18178000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-05-01", "end": "2023-04-30", "filed": "2023-07-28", "accession": "0001437749-23-020982", "source_url": "https://www.sec.gov/Archives/edgar/data/717720/000143774923020982/0001437749-23-020982-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "PLBY", "source_ticker": "PLBY", "name": "PLAYBOY INC", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 1.06, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 120928000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -8028000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12672000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 18000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1024000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 292372000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 274205000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 18375000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 37801000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 172645000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 1524000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3038000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4715000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 65468000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 63794000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100264706, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 10270000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.06638661021434242, "free_cash_flow": -1006000.0, "free_cash_flow_margin": -0.00831899973537973, "capex_intensity": 0.00846784863720561, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.038990142894945755, "current_ratio": 1.0262407122926922, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1803914, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001803914.json", "sha256": "17543f9c22fbc665333bf913106ef931ee1e662157ff8c719c7c0bc1399cdf6f", "retrieved_at": "2026-10-17T22:54:20.935769+00:00", "raw_path": "data/raw/17543f9c22fbc665333bf913106ef931ee1e662157ff8c719c7c0bc1399cdf6f.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "eps": { "value": -0.13, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 120928000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -12672000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 100264706, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 18000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-018238", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000162828026018238/0001628280-26-018238-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001803914-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391425000030/0001803914-25-000030-index.html", "eps": { "value": -1.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001803914-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391425000030/0001803914-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 116135000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001803914-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391425000030/0001803914-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -79397000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001803914-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391425000030/0001803914-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76048609, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001803914-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391425000030/0001803914-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -19139000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-13", "accession": "0001803914-25-000030", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391425000030/0001803914-25-000030-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001803914-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391424000022/0001803914-24-000022-index.html", "eps": { "value": -2.53, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001803914-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391424000022/0001803914-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 142950000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001803914-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391424000022/0001803914-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -180418000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001803914-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391424000022/0001803914-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 71319437, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001803914-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391424000022/0001803914-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -43291000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001803914-24-000022", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391424000022/0001803914-24-000022-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001803914-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391423000017/0001803914-23-000017-index.html", "eps": { "value": -5.86, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001803914-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391423000017/0001803914-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 266933000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001803914-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391423000017/0001803914-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -277704000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001803914-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391423000017/0001803914-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 47420376, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001803914-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391423000017/0001803914-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -59609000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001803914-23-000017", "source_url": "https://www.sec.gov/Archives/edgar/data/1803914/000180391423000017/0001803914-23-000017-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "OKUR", "source_ticker": "OKUR", "name": "ONKURE THERAPEUTICS INC CLASS A", "group": "Health Care", "weight_percent": 0.0, "holding_price": 2.13, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -62950000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59517000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -51828000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 46000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 62117000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 5933000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 56184000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 59050000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 447000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11633000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 60839000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 5921000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13515915, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -51874000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 10.27512244553285, "cash_runway_years": 1.1393455275140851, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1637715, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001637715.json", "sha256": "ab599239a09de00af4c364ae8d2efaacdab40a29b1c6a3d8520289f7fad75481", "retrieved_at": "2026-10-17T22:54:20.663308+00:00", "raw_path": "data/raw/ab599239a09de00af4c364ae8d2efaacdab40a29b1c6a3d8520289f7fad75481.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "eps": { "value": -4.4, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -59517000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13515915, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -51828000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001193125-26-104147", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000119312526104147/0001193125-26-104147-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036252", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017025036252/0000950170-25-036252-index.html", "eps": { "value": -15.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036252", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017025036252/0000950170-25-036252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036252", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017025036252/0000950170-25-036252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -52673000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036252", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017025036252/0000950170-25-036252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3447071, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036252", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017025036252/0000950170-25-036252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -51117000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0000950170-25-036252", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017025036252/0000950170-25-036252-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038009", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017024038009/0000950170-24-038009-index.html", "eps": { "value": -2.52, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038009", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017024038009/0000950170-24-038009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -77388000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038009", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017024038009/0000950170-24-038009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30676455, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038009", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017024038009/0000950170-24-038009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -63682000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-28", "accession": "0000950170-24-038009", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017024038009/0000950170-24-038009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009978", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017023009978/0000950170-23-009978-index.html", "eps": { "value": -2.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009978", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017023009978/0000950170-23-009978-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -51955000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009978", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017023009978/0000950170-23-009978-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 24496425, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009978", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017023009978/0000950170-23-009978-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -47362000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-27", "accession": "0000950170-23-009978", "source_url": "https://www.sec.gov/Archives/edgar/data/1637715/000095017023009978/0000950170-23-009978-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VENU", "source_ticker": "VENU", "name": "VENU HOLDING CORP", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 1.16, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 17897046, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -46134453, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44093722, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 7649200, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 141655251, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 370555035, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 171703684, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 122741422, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 56568151, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 6110974, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 15067787, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 44327348, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 57352162, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39981214, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 33074101, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 400108, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 25437366, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 2504609, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 558696, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 10723123, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -2.577769146930728, "free_cash_flow": -134006051.0, "free_cash_flow_margin": -7.487607228589567, "capex_intensity": 7.91500737049008, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.8419147495067063, "current_ratio": 0.7728975936425901, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1770501, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 400108.0, 25437366.0, 2504609.0, 558696.0, 10723123.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001770501.json", "sha256": "889031273e06455ddd2885f4768503ce71099cee5f0585d8780d2488eb587bf7", "retrieved_at": "2026-10-17T22:54:20.905763+00:00", "raw_path": "data/raw/889031273e06455ddd2885f4768503ce71099cee5f0585d8780d2488eb587bf7.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "eps": { "value": -1.1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17897046, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -44093722, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 39981214, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 7649200, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001493152-26-014137", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000149315226014137/0001493152-26-014137-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001676", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000164117225001676/0001641172-25-001676-index.html", "eps": { "value": -0.86, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001676", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000164117225001676/0001641172-25-001676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 17834383, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001676", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000164117225001676/0001641172-25-001676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30339755, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001676", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000164117225001676/0001641172-25-001676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11642944, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001676", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000164117225001676/0001641172-25-001676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3757717, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001676", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000164117225001676/0001641172-25-001676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001676", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000164117225001676/0001641172-25-001676-index.html", "eps": null, "revenue": { "value": 12597664, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001676", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000164117225001676/0001641172-25-001676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -10524473, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001676", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000164117225001676/0001641172-25-001676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -4876172, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001641172-25-001676", "source_url": "https://www.sec.gov/Archives/edgar/data/1770501/000164117225001676/0001641172-25-001676-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NPWR", "source_ticker": "NPWR", "name": "NET POWER CLASS A", "group": "Industrials", "weight_percent": 0.0, "holding_price": 1.1, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -1791748000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -578628000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -120784000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 33214000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 599701000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 64496000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 199430000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 62387000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 46434000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 343764000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 47465000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78822000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 141000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -153998000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 7.242473401453703, "cash_runway_years": 1.651129288647503, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1845437, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001845437.json", "sha256": "806e4ad1c00361ecdf317abee01e571b932752d88bf540bbab8fa2a47a1324bf", "retrieved_at": "2026-10-17T22:54:21.366913+00:00", "raw_path": "data/raw/806e4ad1c00361ecdf317abee01e571b932752d88bf540bbab8fa2a47a1324bf.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "eps": { "value": -7.34, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -578628000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78822000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -120784000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-09", "accession": "0001845437-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543726000009/0001845437-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001845437-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543725000008/0001845437-25-000008-index.html", "eps": { "value": -0.67, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001845437-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543725000008/0001845437-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 250000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001845437-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543725000008/0001845437-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -49191000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001845437-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543725000008/0001845437-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73396761, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001845437-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543725000008/0001845437-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31649000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001845437-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543725000008/0001845437-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001845437-24-000006", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000184543724000006/0001845437-24-000006-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001213900-23-016333", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000121390023016333/0001213900-23-016333-index.html", "eps": null, "revenue": null, "net_income": { "value": 4065122, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001213900-23-016333", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000121390023016333/0001213900-23-016333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -857532, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-02", "accession": "0001213900-23-016333", "source_url": "https://www.sec.gov/Archives/edgar/data/1845437/000121390023016333/0001213900-23-016333-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CABO", "source_ticker": "CABO", "name": "CABLE ONE INC", "group": "Communication", "weight_percent": 0.0, "holding_price": 8.47, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1501423000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -207356000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -356459000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 563326000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 285251000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 5588353000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 4154715000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1433638000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 152769000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 338549000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 42578000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 306585000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 759324000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5639714, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 0, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 592992000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 17992000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 1079700000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 936128000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 582013000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.1381063164744379, "free_cash_flow": 278075000.0, "free_cash_flow_margin": 0.18520763302546983, "capex_intensity": 0.18998709890550497, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.028358430635470482, "current_ratio": 0.40376045008454886, "cash_runway_years": null, "near_term_maturity_to_cash": 3.8816251988296053 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1632127, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 592992000.0, 17992000.0, 1079700000.0, 936128000.0, 582013000.0 ], "thereafter": 0.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001632127.json", "sha256": "5a448fcd74fa5a8197c69b7758d99520ce25203fcf38b4e9ce2f1dd4ccae7e2e", "retrieved_at": "2026-10-17T22:54:21.571443+00:00", "raw_path": "data/raw/5a448fcd74fa5a8197c69b7758d99520ce25203fcf38b4e9ce2f1dd4ccae7e2e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "eps": { "value": -63.21, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1501423000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -356459000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5639714, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 563326000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001632127-26-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212726000005/0001632127-26-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001632127-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212725000033/0001632127-25-000033-index.html", "eps": { "value": 3.43, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001632127-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212725000033/0001632127-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1579542000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001632127-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212725000033/0001632127-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 14480000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001632127-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212725000033/0001632127-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6035747, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001632127-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212725000033/0001632127-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 664128000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001632127-25-000033", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212725000033/0001632127-25-000033-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001632127-24-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212724000027/0001632127-24-000027-index.html", "eps": { "value": 45.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001632127-24-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212724000027/0001632127-24-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1678081000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001632127-24-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212724000027/0001632127-24-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 267436000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001632127-24-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212724000027/0001632127-24-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6062331, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001632127-24-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212724000027/0001632127-24-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 663170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001632127-24-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000163212724000027/0001632127-24-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004428", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000143774923004428/0001437749-23-004428-index.html", "eps": { "value": 38.06, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004428", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000143774923004428/0001437749-23-004428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1706043000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004428", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000143774923004428/0001437749-23-004428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 234118000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004428", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000143774923004428/0001437749-23-004428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6314148, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004428", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000143774923004428/0001437749-23-004428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 738040000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-24", "accession": "0001437749-23-004428", "source_url": "https://www.sec.gov/Archives/edgar/data/1632127/000143774923004428/0001437749-23-004428-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AKE", "source_ticker": "AKE", "name": "AKERO THERAPEUTICS CVR", "group": "Health Care", "weight_percent": 0.0, "holding_price": 0.64, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "AKE absent from current SEC directory; review identity manually" }, { "ticker": "THRY", "source_ticker": "THRY", "name": "THRYV HOLDINGS INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 1.21, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 785015000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 56709000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 307000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 63528000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 688587000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 218139000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 10752000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 235987000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 17500000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 25250000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 178857000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 179593000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44476869, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 4999000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.07223938396081604, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 206.93159609120522, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.032164990477888955, "current_ratio": 0.9959018447266875, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1556739, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001556739.json", "sha256": "350200a8fc7948b07910b0515a259edab9e4fac60caabde33f4c1bbffe282e84", "retrieved_at": "2026-10-17T22:54:22.042164+00:00", "raw_path": "data/raw/350200a8fc7948b07910b0515a259edab9e4fac60caabde33f4c1bbffe282e84.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "eps": { "value": 0.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 785015000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 307000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44476869, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 63528000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001556739-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673926000013/0001556739-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001556739-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673925000015/0001556739-25-000015-index.html", "eps": { "value": -2, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001556739-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673925000015/0001556739-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 824156000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001556739-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673925000015/0001556739-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -74216000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001556739-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673925000015/0001556739-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 37142271, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001556739-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673925000015/0001556739-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 89783000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-27", "accession": "0001556739-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673925000015/0001556739-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001556739-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673924000015/0001556739-24-000015-index.html", "eps": { "value": -7.47, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001556739-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673924000015/0001556739-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 916961000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001556739-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673924000015/0001556739-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -259295000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001556739-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673924000015/0001556739-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34723491, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001556739-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673924000015/0001556739-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 148226000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-22", "accession": "0001556739-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673924000015/0001556739-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001556739-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673923000008/0001556739-23-000008-index.html", "eps": { "value": 1.49, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001556739-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673923000008/0001556739-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1202388000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001556739-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673923000008/0001556739-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 54348000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001556739-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673923000008/0001556739-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36506095, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001556739-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673923000008/0001556739-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 148573000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-23", "accession": "0001556739-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1556739/000155673923000008/0001556739-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "NMRA", "source_ticker": "NMRA", "name": "NEUMORA THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 0.43, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -241156000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -236928000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -206440000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 191047000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 87176000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 103871000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 182530000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 54532000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 60000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 2010000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 208000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 29876000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 190537000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 32451000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 163391000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 31931000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 28289000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -119.97810945273632, "share_based_compensation_to_revenue": null, "current_ratio": 5.871529382761702, "cash_runway_years": 0.8841794225925208, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1885522, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 0.0, 31931000.0, 28289000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001885522.json", "sha256": "744d61a9d79a54eed83a2f1a976860f50e18dad7263c747c141007a85fc8f73d", "retrieved_at": "2026-10-17T22:54:22.011489+00:00", "raw_path": "data/raw/744d61a9d79a54eed83a2f1a976860f50e18dad7263c747c141007a85fc8f73d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "eps": { "value": -1.45, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -236928000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 163391000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -206440000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0001193125-26-130388", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000119312526130388/0001193125-26-130388-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030401", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000095017025030401/0000950170-25-030401-index.html", "eps": { "value": -1.53, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030401", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000095017025030401/0000950170-25-030401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -243787000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030401", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000095017025030401/0000950170-25-030401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 159377000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030401", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000095017025030401/0000950170-25-030401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -182936000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-03", "accession": "0000950170-25-030401", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000095017025030401/0000950170-25-030401-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027927", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000095017024027927/0000950170-24-027927-index.html", "eps": { "value": -3.63, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027927", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000095017024027927/0000950170-24-027927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -235925000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027927", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000095017024027927/0000950170-24-027927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65021000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027927", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000095017024027927/0000950170-24-027927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -163278000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027927", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000095017024027927/0000950170-24-027927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027927", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000095017024027927/0000950170-24-027927-index.html", "eps": { "value": -4.81, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027927", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000095017024027927/0000950170-24-027927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -130904000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027927", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000095017024027927/0000950170-24-027927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27207000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027927", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000095017024027927/0000950170-24-027927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -114896000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2024-03-07", "accession": "0000950170-24-027927", "source_url": "https://www.sec.gov/Archives/edgar/data/1885522/000095017024027927/0000950170-24-027927-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CRBU", "source_ticker": "CRBU", "name": "CARIBOU BIOSCIENCES", "group": "Health Care", "weight_percent": 0.0, "holding_price": 0.46, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 11159000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -148344000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -148125000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -110992000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1359000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 175367000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 53192000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 122175000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 12360000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3645000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12680000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 145232000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 25414000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93389283, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 4070000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -13.293664306837531, "free_cash_flow": -112351000.0, "free_cash_flow_margin": -10.068196074917108, "capex_intensity": 0.12178510619231114, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 1.1363025360695402, "current_ratio": 5.714645471000236, "cash_runway_years": 0.11135937725241458, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1619856, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001619856.json", "sha256": "674cba4755e35dd8dffc48c6e0cce1da57694421900f490c9b675b483b710872", "retrieved_at": "2026-10-17T22:54:22.226119+00:00", "raw_path": "data/raw/674cba4755e35dd8dffc48c6e0cce1da57694421900f490c9b675b483b710872.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "eps": { "value": -1.59, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 11159000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -148125000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 93389283, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -110992000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001619856-26-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985626000008/0001619856-26-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001619856-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985625000015/0001619856-25-000015-index.html", "eps": { "value": -1.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001619856-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985625000015/0001619856-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9994000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001619856-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985625000015/0001619856-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -149105000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001619856-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985625000015/0001619856-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 90317925, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001619856-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985625000015/0001619856-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -138200000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-10", "accession": "0001619856-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985625000015/0001619856-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001619856-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985624000013/0001619856-24-000013-index.html", "eps": { "value": -1.38, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001619856-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985624000013/0001619856-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 34477000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001619856-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985624000013/0001619856-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -102070000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001619856-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985624000013/0001619856-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 73807597, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001619856-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985624000013/0001619856-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -93291000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-11", "accession": "0001619856-24-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985624000013/0001619856-24-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001619856-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985623000037/0001619856-23-000037-index.html", "eps": { "value": -1.64, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001619856-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985623000037/0001619856-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 13851000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001619856-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985623000037/0001619856-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99421000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001619856-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985623000037/0001619856-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60801133, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001619856-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985623000037/0001619856-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -90966000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-09", "accession": "0001619856-23-000037", "source_url": "https://www.sec.gov/Archives/edgar/data/1619856/000161985623000037/0001619856-23-000037-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FGBI", "source_ticker": "FGBI", "name": "FIRST GUARANTY BANCSHARES INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 8.16, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -46200000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001408534-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853426000021/0001408534-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -56022000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001408534-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853426000021/0001408534-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -8280000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001408534-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853426000021/0001408534-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1696000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001408534-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853426000021/0001408534-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 4078321000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001408534-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853426000021/0001408534-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3852103000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001408534-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853426000021/0001408534-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 226218000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001408534-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853426000021/0001408534-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 7119000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001408534-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853426000021/0001408534-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity_issuance": { "value": 7046000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001408534-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853426000021/0001408534-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1408534, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001408534.json", "sha256": "c42386d1de9547abd6ccaee9b34b7983fd85b06fe0998a82dedf1ae92a723b7e", "retrieved_at": "2026-10-17T22:54:22.857927+00:00", "raw_path": "data/raw/c42386d1de9547abd6ccaee9b34b7983fd85b06fe0998a82dedf1ae92a723b7e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853426000021/0001408534-26-000021-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001408534-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853426000021/0001408534-26-000021-index.html", "eps": null, "revenue": null, "net_income": { "value": -56022000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001408534-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853426000021/0001408534-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -8280000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001408534-26-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853426000021/0001408534-26-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001408534-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853425000015/0001408534-25-000015-index.html", "eps": null, "revenue": null, "net_income": { "value": 12448000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001408534-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853425000015/0001408534-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 33729000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001408534-25-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853425000015/0001408534-25-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001408534-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853424000021/0001408534-24-000021-index.html", "eps": null, "revenue": null, "net_income": { "value": 9219000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001408534-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853424000021/0001408534-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 21714000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001408534-24-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853424000021/0001408534-24-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001408534-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853423000018/0001408534-23-000018-index.html", "eps": null, "revenue": null, "net_income": { "value": 28884000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001408534-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853423000018/0001408534-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 36865000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001408534-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1408534/000140853423000018/0001408534-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BNAI", "source_ticker": "BNAI", "name": "BRAND ENGAGEMENT NETWORK INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 5.86, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 275120, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -12626149, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8625435, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -5086356, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 23512, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 15303500, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 11842656, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 3460844, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 172124, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 1342352, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 3865381, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 822430, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 1636021, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 10811146, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4375328, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 1366298, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -45.89324294853155, "free_cash_flow": -5109868.0, "free_cash_flow_margin": -18.573233498109914, "capex_intensity": 0.08546088979354463, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 2.9893501017737716, "current_ratio": 0.1513272505985952, "cash_runway_years": 0.03384033677548327, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1838163, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001838163.json", "sha256": "2885f0a7dd5c36bcc0c04eb136ac8c2a82d0ce66574e8e6bba3e633e23309625", "retrieved_at": "2026-10-17T22:54:22.910834+00:00", "raw_path": "data/raw/2885f0a7dd5c36bcc0c04eb136ac8c2a82d0ce66574e8e6bba3e633e23309625.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "eps": { "value": -1.97, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 275120, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8625435, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 4375328, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5086356, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-16", "accession": "0001493152-26-016954", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000149315226016954/0001493152-26-016954-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001838163-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000183816325000005/0001838163-25-000005-index.html", "eps": { "value": -1.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001838163-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000183816325000005/0001838163-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 99790, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001838163-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000183816325000005/0001838163-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -33715429, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001838163-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000183816325000005/0001838163-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 32908326, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001838163-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000183816325000005/0001838163-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14039704, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001838163-25-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000183816325000005/0001838163-25-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001193125-24-083577", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000119312524083577/0001193125-24-083577-index.html", "eps": null, "revenue": null, "net_income": { "value": -6879994, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001193125-24-083577", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000119312524083577/0001193125-24-083577-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -822441, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001193125-24-083577", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000119312524083577/0001193125-24-083577-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001193125-23-085720", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000119312523085720/0001193125-23-085720-index.html", "eps": null, "revenue": null, "net_income": { "value": 7206713, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001193125-23-085720", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000119312523085720/0001193125-23-085720-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -648866, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-30", "accession": "0001193125-23-085720", "source_url": "https://www.sec.gov/Archives/edgar/data/1838163/000119312523085720/0001193125-23-085720-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SBMT", "source_ticker": "SBMT", "name": "SILVER BOW MINING CORP", "group": "Materials", "weight_percent": 0.0, "holding_price": 7.38, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "IDN", "source_ticker": "IDN", "name": "INTELLICHECK INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 2.24, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 22666000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 1086000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1273000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 4541000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 52000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 24481000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3784000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 20697000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 9650000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 777000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 13907000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3784000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20151749, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": 0.04791317391687991, "free_cash_flow": 4489000.0, "free_cash_flow_margin": 0.19804994264537193, "capex_intensity": 0.0022941851230918555, "cfo_to_positive_net_income": 3.5671641791044775, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.034280420012353305, "current_ratio": 3.675211416490486, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1040896, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001040896.json", "sha256": "149863c7cf7a285a3f93a4a2b6ebd2bf8fe878992e4f29c2e72adafb41f97681", "retrieved_at": "2026-10-17T22:54:23.558023+00:00", "raw_path": "data/raw/149863c7cf7a285a3f93a4a2b6ebd2bf8fe878992e4f29c2e72adafb41f97681.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "eps": { "value": 0.06, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 22666000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 1273000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20151749, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 4541000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001040896-26-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089626000009/0001040896-26-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015555", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000162828025015555/0001628280-25-015555-index.html", "eps": { "value": -0.05, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015555", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000162828025015555/0001628280-25-015555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 19997000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015555", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000162828025015555/0001628280-25-015555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -918000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015555", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000162828025015555/0001628280-25-015555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19327132, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015555", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000162828025015555/0001628280-25-015555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001628280-25-015555", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000162828025015555/0001628280-25-015555-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001628280-24-013949", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000162828024013949/0001628280-24-013949-index.html", "eps": { "value": -0.1, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001628280-24-013949", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000162828024013949/0001628280-24-013949-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 18906000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001628280-24-013949", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000162828024013949/0001628280-24-013949-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1980000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001628280-24-013949", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000162828024013949/0001628280-24-013949-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 19243179, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001628280-24-013949", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000162828024013949/0001628280-24-013949-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -647000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-04-01", "accession": "0001628280-24-013949", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000162828024013949/0001628280-24-013949-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001040896-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089623000016/0001040896-23-000016-index.html", "eps": { "value": -0.2, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001040896-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089623000016/0001040896-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 15966000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001040896-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089623000016/0001040896-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -3851000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001040896-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089623000016/0001040896-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 18838971, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001040896-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089623000016/0001040896-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3480000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-28", "accession": "0001040896-23-000016", "source_url": "https://www.sec.gov/Archives/edgar/data/1040896/000104089623000016/0001040896-23-000016-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FJET", "source_ticker": "FJET", "name": "STARFIGHTERS SPACE INC", "group": "Industrials", "weight_percent": 0.0, "holding_price": 1.26, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "net_income": { "value": -16543616, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -8227372, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 150763, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 28386884, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 3486332, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 24900552, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 4581128, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 555985, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6069560, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 20143416, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 3052079, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21659714, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -8378135.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 6.599899937059297, "cash_runway_years": 0.5568154691437315, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1947016, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001947016.json", "sha256": "2cc2ee276fba3916920194f5ef5b6620d136d62f37c15627b96a2268b4ab7815", "retrieved_at": "2026-10-17T22:54:23.773530+00:00", "raw_path": "data/raw/2cc2ee276fba3916920194f5ef5b6620d136d62f37c15627b96a2268b4ab7815.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "eps": { "value": -0.76, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -16543616, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21659714, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -8227372, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -7908777, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 17183830, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3864714, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2026-04-15", "accession": "0001062993-26-002001", "source_url": "https://www.sec.gov/Archives/edgar/data/1947016/000106299326002001/0001062993-26-002001-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SWMR", "source_ticker": "SWMR", "name": "SWARMER INC", "group": "Industrials", "weight_percent": 0.0, "holding_price": 10.07, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "OPAL", "source_ticker": "OPAL", "name": "OPAL FUELS CLASS A", "group": "Energy", "weight_percent": 0.0, "holding_price": 1.57, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 326717000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 7414000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 36498000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 70739000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 959469000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 461712000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -12930000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 24408000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 6499000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 122682000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 104219000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 29252330, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 15062000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 15087000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 318191000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 2395000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 2589000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 7943000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.02269242188193452, "free_cash_flow": -34241000.0, "free_cash_flow_margin": -0.10480323950085242, "capex_intensity": 0.2165145982608802, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.019891832993079638, "current_ratio": 1.1771557969276236, "cash_runway_years": null, "near_term_maturity_to_cash": 0.6170927564732874 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1842279, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 15062000.0, 15087000.0, 318191000.0, 2395000.0, 2589000.0 ], "thereafter": 7943000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001842279.json", "sha256": "06f54f7ae1a0f48e837c7da84122c984a0290c53d72e1fcdaa855bd654982565", "retrieved_at": "2026-10-17T22:54:24.449669+00:00", "raw_path": "data/raw/06f54f7ae1a0f48e837c7da84122c984a0290c53d72e1fcdaa855bd654982565.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "eps": { "value": 0.15, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 326717000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 29252330, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 36498000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-16", "accession": "0001628280-26-017908", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000162828026017908/0001628280-26-017908-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001842279-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000184227925000049/0001842279-25-000049-index.html", "eps": { "value": 0.02, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001842279-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000184227925000049/0001842279-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 290856000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001842279-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000184227925000049/0001842279-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 27694650, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001842279-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000184227925000049/0001842279-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 33033000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001842279-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000184227925000049/0001842279-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001842279-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000184227924000012/0001842279-24-000012-index.html", "eps": { "value": 0.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001842279-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000184227924000012/0001842279-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 251149000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001842279-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000184227924000012/0001842279-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 27494016, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001842279-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000184227924000012/0001842279-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 38269000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-15", "accession": "0001842279-24-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000184227924000012/0001842279-24-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001842279-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000184227923000009/0001842279-23-000009-index.html", "eps": { "value": 0.12, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001842279-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000184227923000009/0001842279-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 230657000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001842279-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000184227923000009/0001842279-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 26062398, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001842279-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000184227923000009/0001842279-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -1355000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-29", "accession": "0001842279-23-000009", "source_url": "https://www.sec.gov/Archives/edgar/data/1842279/000184227923000009/0001842279-23-000009-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RDZN", "source_ticker": "RDZN", "name": "ROADZEN INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 1.03, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 55021792, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -13997054, "tag": "OperatingIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22516222, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -20271401, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 52658561, "tag": "Assets", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 79177145, "tag": "Liabilities", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -29648237, "tag": "StockholdersEquity", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 6578594, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 15612108, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 9829713, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 7843267, "tag": "ShortTermBorrowings", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 497806, "tag": "ShareBasedCompensation", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 32258701, "tag": "AssetsCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 58303974, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77454509, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 6519429, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.2543910965313525, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": 33285088.0, "debt_to_assets": 0.6320926240274587, "net_debt": 26706494.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.009047433424196725, "current_ratio": 0.5532847726640383, "cash_runway_years": 0.32452586774836134, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1868640, "fiscal_year": "2026", "fiscal_end": "2026-03-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001868640.json", "sha256": "ca9493fb5185fb07979003da2eb7b06f7a6713c306844d4c31806bf826b4eddb", "retrieved_at": "2026-10-17T22:54:24.602782+00:00", "raw_path": "data/raw/ca9493fb5185fb07979003da2eb7b06f7a6713c306844d4c31806bf826b4eddb.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "earnings": { "annual_history": [ { "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "eps": { "value": -0.29, "tag": "EarningsPerShareDiluted", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 55021792, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -22516222, "tag": "NetIncomeLoss", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77454509, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -20271401, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-04-01", "end": "2026-03-31", "filed": "2026-06-29", "accession": "0001493152-26-031069", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000149315226031069/0001493152-26-031069-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-03-31", "filed": "2025-06-26", "accession": "0001641172-25-016647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000164117225016647/0001641172-25-016647-index.html", "eps": { "value": -1.04, "tag": "EarningsPerShareDiluted", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0001641172-25-016647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000164117225016647/0001641172-25-016647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 44296098, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0001641172-25-016647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000164117225016647/0001641172-25-016647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -72870432, "tag": "NetIncomeLoss", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0001641172-25-016647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000164117225016647/0001641172-25-016647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 69867792, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0001641172-25-016647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000164117225016647/0001641172-25-016647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -18142198, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-04-01", "end": "2025-03-31", "filed": "2025-06-26", "accession": "0001641172-25-016647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000164117225016647/0001641172-25-016647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-03-31", "filed": "2024-07-01", "accession": "0000950170-24-079647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000095017024079647/0000950170-24-079647-index.html", "eps": { "value": -2.26, "tag": "EarningsPerShareDiluted", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-07-01", "accession": "0000950170-24-079647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000095017024079647/0000950170-24-079647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 46724287, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-07-01", "accession": "0000950170-24-079647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000095017024079647/0000950170-24-079647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -99669335, "tag": "NetIncomeLoss", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-07-01", "accession": "0000950170-24-079647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000095017024079647/0000950170-24-079647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44032410, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-07-01", "accession": "0000950170-24-079647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000095017024079647/0000950170-24-079647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15427532, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-04-01", "end": "2024-03-31", "filed": "2024-07-01", "accession": "0000950170-24-079647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000095017024079647/0000950170-24-079647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-03-31", "filed": "2024-07-01", "accession": "0000950170-24-079647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000095017024079647/0000950170-24-079647-index.html", "eps": { "value": -0.86, "tag": "EarningsPerShareDiluted", "start": "2022-04-01", "end": "2023-03-31", "filed": "2024-07-01", "accession": "0000950170-24-079647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000095017024079647/0000950170-24-079647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 13560498, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-04-01", "end": "2023-03-31", "filed": "2024-07-01", "accession": "0000950170-24-079647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000095017024079647/0000950170-24-079647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14024268, "tag": "NetIncomeLoss", "start": "2022-04-01", "end": "2023-03-31", "filed": "2024-07-01", "accession": "0000950170-24-079647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000095017024079647/0000950170-24-079647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16501984, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-04-01", "end": "2023-03-31", "filed": "2024-07-01", "accession": "0000950170-24-079647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000095017024079647/0000950170-24-079647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7546704, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-04-01", "end": "2023-03-31", "filed": "2024-07-01", "accession": "0000950170-24-079647", "source_url": "https://www.sec.gov/Archives/edgar/data/1868640/000095017024079647/0000950170-24-079647-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AFRI", "source_ticker": "AFRI", "name": "FORAFRIC GLOBAL PLC", "group": "Consumer Staples", "weight_percent": 0.0, "holding_price": 11.85, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "LVWR", "source_ticker": "LVWR", "name": "LIVEWIRE GROUP", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 1.64, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 25672000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -75484000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -75114000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -53548000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 3811000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 146411000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 100383000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 46028000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 82777000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 74183000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 800000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 10141000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4939000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 104887000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 22673000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 203730000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 2213000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 1024000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -2.940324088501091, "free_cash_flow": -57359000.0, "free_cash_flow_margin": -2.23430196322842, "capex_intensity": 0.14844967279526333, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.19238859457775007, "current_ratio": 4.626075067260619, "cash_runway_years": 1.545846716964219, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1898795, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001898795.json", "sha256": "972e473c693cc77daa656c1763daa224a1fccc0791869d46e9d0f72c00009c46", "retrieved_at": "2026-10-17T22:54:25.059167+00:00", "raw_path": "data/raw/972e473c693cc77daa656c1763daa224a1fccc0791869d46e9d0f72c00009c46.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "eps": { "value": -0.37, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 25672000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -75114000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 203730000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -53548000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001898795-26-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879526000028/0001898795-26-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001898795-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879525000055/0001898795-25-000055-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001898795-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879525000055/0001898795-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 26633000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001898795-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879525000055/0001898795-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -93925000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001898795-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879525000055/0001898795-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 203206000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001898795-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879525000055/0001898795-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -93859000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-21", "accession": "0001898795-25-000055", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879525000055/0001898795-25-000055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001898795-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879524000066/0001898795-24-000066-index.html", "eps": { "value": -0.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001898795-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879524000066/0001898795-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 38023000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001898795-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879524000066/0001898795-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -109550000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001898795-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879524000066/0001898795-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 202504000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001898795-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879524000066/0001898795-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -83462000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-23", "accession": "0001898795-24-000066", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879524000066/0001898795-24-000066-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001898795-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879523000023/0001898795-23-000023-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001898795-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879523000023/0001898795-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 46833000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001898795-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879523000023/0001898795-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -78938000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001898795-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879523000023/0001898795-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 172003000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001898795-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879523000023/0001898795-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -89681000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-06", "accession": "0001898795-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1898795/000189879523000023/0001898795-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "BZAI", "source_ticker": "BZAI", "name": "BLAIZE HOLDINGS INC", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 0.27, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 38632000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -103841000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -206904000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -73751000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 788000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 102211000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 63211000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 39000000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 45781000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 37546000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 96607000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 43389000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104275265, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 33250000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -2.687952992337958, "free_cash_flow": -74539000.0, "free_cash_flow_margin": -1.9294626216607993, "capex_intensity": 0.020397597846344998, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.9718885897701387, "current_ratio": 2.226532070340409, "cash_runway_years": 0.6207509050724735, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1871638, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001871638.json", "sha256": "5fba13d00ad2147d282740ad2e09597ca8e43c0952b976bcfdb88189aa152d18", "retrieved_at": "2026-10-17T22:54:25.251790+00:00", "raw_path": "data/raw/5fba13d00ad2147d282740ad2e09597ca8e43c0952b976bcfdb88189aa152d18.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "eps": { "value": -1.98, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 38632000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -206904000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 104275265, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -73751000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-24", "accession": "0001871638-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000187163826000011/0001871638-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-04-15", "accession": "0000950170-25-053870", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000095017025053870/0000950170-25-053870-index.html", "eps": null, "revenue": null, "net_income": { "value": -4113532, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0000950170-25-053870", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000095017025053870/0000950170-25-053870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -2770927, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-04-15", "accession": "0000950170-25-053870", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000095017025053870/0000950170-25-053870-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-05-07", "accession": "0001410578-24-000607", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000141057824000607/0001410578-24-000607-index.html", "eps": null, "revenue": null, "net_income": { "value": 1339142, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-07", "accession": "0001410578-24-000607", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000141057824000607/0001410578-24-000607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -2335341, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-07", "accession": "0001410578-24-000607", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000141057824000607/0001410578-24-000607-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-04-21", "accession": "0001410578-23-000752", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000141057823000752/0001410578-23-000752-index.html", "eps": null, "revenue": null, "net_income": { "value": 1673607, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-21", "accession": "0001410578-23-000752", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000141057823000752/0001410578-23-000752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -1372570, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-04-21", "accession": "0001410578-23-000752", "source_url": "https://www.sec.gov/Archives/edgar/data/1871638/000141057823000752/0001410578-23-000752-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "TOYO", "source_ticker": "TOYO", "name": "TOYO LTD", "group": "Information Technology", "weight_percent": 0.0, "holding_price": 4.12, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "TYGO", "source_ticker": "TYGO", "name": "TIGO ENERGY", "group": "Industrials", "weight_percent": 0.0, "holding_price": 0.84, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 103536000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -4499000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1880000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 10299000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 642000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 78037000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 50414000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 27623000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 7670000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 0, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 1266000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 7863000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 57999000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 38768000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65007762, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -4.3453484778241386e-05, "free_cash_flow": 9657000.0, "free_cash_flow_margin": 9.327190542420028e-05, "capex_intensity": 6.200741770978211e-06, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 7.59445989800649e-05, "current_ratio": 1.4960534461411474, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1855447, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001855447.json", "sha256": "7c7e8c07dc86b4b840930eae87906191df90634b4e320d2c1874fa32bf409b11", "retrieved_at": "2026-10-17T22:54:26.022694+00:00", "raw_path": "data/raw/7c7e8c07dc86b4b840930eae87906191df90634b4e320d2c1874fa32bf409b11.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "eps": { "value": -0.03, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 103536000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1880000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 65007762, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 10299000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-19", "accession": "0001193125-26-115952", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000119312526115952/0001193125-26-115952-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042645", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000095017025042645/0000950170-25-042645-index.html", "eps": { "value": -1.04, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042645", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000095017025042645/0000950170-25-042645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 54014000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042645", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000095017025042645/0000950170-25-042645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -62746000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042645", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000095017025042645/0000950170-25-042645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60263190, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042645", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000095017025042645/0000950170-25-042645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -12354000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0000950170-25-042645", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000095017025042645/0000950170-25-042645-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034765", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000095017024034765/0000950170-24-034765-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034765", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000095017024034765/0000950170-24-034765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 145233000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034765", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000095017024034765/0000950170-24-034765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -984000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034765", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000095017024034765/0000950170-24-034765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 43223134, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034765", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000095017024034765/0000950170-24-034765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37222000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0000950170-24-034765", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000095017024034765/0000950170-24-034765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001410578-23-000564", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000141057823000564/0001410578-23-000564-index.html", "eps": null, "revenue": null, "net_income": { "value": -178218, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001410578-23-000564", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000141057823000564/0001410578-23-000564-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -865669, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001410578-23-000564", "source_url": "https://www.sec.gov/Archives/edgar/data/1855447/000141057823000564/0001410578-23-000564-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "LEE", "source_ticker": "LEE", "name": "LEE ENTERPRISES INC", "group": "Communication", "weight_percent": 0.0, "holding_price": 6.73, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 562341000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -4650000, "tag": "OperatingIncomeLoss", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37593000, "tag": "NetIncomeLoss", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -5541000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1543000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 601729000, "tag": "Assets", "start": null, "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 642688000, "tag": "Liabilities", "start": null, "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -43306000, "tag": "StockholdersEquity", "start": null, "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 9989000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 455469000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 18843000, "tag": "DepreciationDepletionAndAmortization", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1757000, "tag": "ShareBasedCompensation", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 89443000, "tag": "AssetsCurrent", "start": null, "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 113356000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6066000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.008269004038474876, "free_cash_flow": -7084000.0, "free_cash_flow_margin": -0.012597338625495919, "capex_intensity": 0.002743886716422953, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0031244387302366357, "current_ratio": 0.7890451321500406, "cash_runway_years": 1.8027431871503339, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 58361, "fiscal_year": "2025", "fiscal_end": "2025-09-28", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000058361.json", "sha256": "3d2d7199010dda5232b5b6f529c0de44cacb25bc6d69478155c1ce1aee602d8e", "retrieved_at": "2026-10-17T22:54:26.428868+00:00", "raw_path": "data/raw/3d2d7199010dda5232b5b6f529c0de44cacb25bc6d69478155c1ce1aee602d8e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "earnings": { "annual_history": [ { "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "eps": { "value": -6.2, "tag": "EarningsPerShareDiluted", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 562341000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -37593000, "tag": "NetIncomeLoss", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 6066000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5541000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-09-30", "end": "2025-09-28", "filed": "2025-11-26", "accession": "0000058361-25-000040", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000005836125000040/0000058361-25-000040-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-09-29", "filed": "2024-12-13", "accession": "0001628280-24-051167", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828024051167/0001628280-24-051167-index.html", "eps": { "value": -4.35, "tag": "EarningsPerShareDiluted", "start": "2023-09-25", "end": "2024-09-29", "filed": "2024-12-13", "accession": "0001628280-24-051167", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828024051167/0001628280-24-051167-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 611380000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-09-25", "end": "2024-09-29", "filed": "2024-12-13", "accession": "0001628280-24-051167", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828024051167/0001628280-24-051167-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25845000, "tag": "NetIncomeLoss", "start": "2023-09-25", "end": "2024-09-29", "filed": "2024-12-13", "accession": "0001628280-24-051167", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828024051167/0001628280-24-051167-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5944000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-09-25", "end": "2024-09-29", "filed": "2024-12-13", "accession": "0001628280-24-051167", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828024051167/0001628280-24-051167-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1117000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-09-25", "end": "2024-09-29", "filed": "2024-12-13", "accession": "0001628280-24-051167", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828024051167/0001628280-24-051167-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-09-24", "filed": "2023-12-08", "accession": "0001628280-23-041119", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828023041119/0001628280-23-041119-index.html", "eps": { "value": -0.9, "tag": "EarningsPerShareDiluted", "start": "2022-09-26", "end": "2023-09-24", "filed": "2023-12-08", "accession": "0001628280-23-041119", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828023041119/0001628280-23-041119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 691138000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-09-26", "end": "2023-09-24", "filed": "2023-12-08", "accession": "0001628280-23-041119", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828023041119/0001628280-23-041119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -5267000, "tag": "NetIncomeLoss", "start": "2022-09-26", "end": "2023-09-24", "filed": "2023-12-08", "accession": "0001628280-23-041119", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828023041119/0001628280-23-041119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5867000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-09-26", "end": "2023-09-24", "filed": "2023-12-08", "accession": "0001628280-23-041119", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828023041119/0001628280-23-041119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -2524000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-09-26", "end": "2023-09-24", "filed": "2023-12-08", "accession": "0001628280-23-041119", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828023041119/0001628280-23-041119-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-09-25", "filed": "2023-02-27", "accession": "0001628280-23-005263", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828023005263/0001628280-23-005263-index.html", "eps": { "value": -0.35, "tag": "EarningsPerShareDiluted", "start": "2021-09-27", "end": "2022-09-25", "filed": "2023-02-27", "accession": "0001628280-23-005263", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828023005263/0001628280-23-005263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 780969000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2021-09-27", "end": "2022-09-25", "filed": "2023-02-27", "accession": "0001628280-23-005263", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828023005263/0001628280-23-005263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2017000, "tag": "NetIncomeLoss", "start": "2021-09-27", "end": "2022-09-25", "filed": "2023-02-27", "accession": "0001628280-23-005263", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828023005263/0001628280-23-005263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5778000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2021-09-27", "end": "2022-09-25", "filed": "2023-02-27", "accession": "0001628280-23-005263", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828023005263/0001628280-23-005263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3429000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2021-09-27", "end": "2022-09-25", "filed": "2023-02-27", "accession": "0001628280-23-005263", "source_url": "https://www.sec.gov/Archives/edgar/data/58361/000162828023005263/0001628280-23-005263-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VATE", "source_ticker": "VATE", "name": "INNOVATE CORP", "group": "Industrials", "weight_percent": 0.0, "holding_price": 6.21, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 1246000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 28700000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 146600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 950100000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1165400000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -240100000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 112100000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 581400000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 30400000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2700000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 451500000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 1034100000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13217593, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 145200000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 466100000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 5800000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 6400000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 63600000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.023033707865168538, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0021669341894060994, "current_ratio": 0.4366115462721207, "cash_runway_years": null, "near_term_maturity_to_cash": 1.295272078501338 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1006837, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 145200000.0, 466100000.0, 5800000.0, 6400000.0, 63600000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001006837.json", "sha256": "dc6d064845a180bc2c28fc5439ae70805e17a8de4ecf33836a8c8516fa7e0284", "retrieved_at": "2026-10-17T22:54:26.572656+00:00", "raw_path": "data/raw/dc6d064845a180bc2c28fc5439ae70805e17a8de4ecf33836a8c8516fa7e0284.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "eps": { "value": -4.84, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1246000000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -60600000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 13217593, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 146600000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-26", "accession": "0001006837-26-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683726000014/0001006837-26-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001006837-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683725000021/0001006837-25-000021-index.html", "eps": { "value": -3.08, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001006837-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683725000021/0001006837-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1107100000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001006837-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683725000021/0001006837-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -34600000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001006837-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683725000021/0001006837-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10696274, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001006837-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683725000021/0001006837-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 9100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001006837-25-000021", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683725000021/0001006837-25-000021-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001006837-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683724000023/0001006837-24-000023-index.html", "eps": { "value": -0.48, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001006837-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683724000023/0001006837-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1423000000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001006837-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683724000023/0001006837-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35200000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001006837-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683724000023/0001006837-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 78100000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001006837-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683724000023/0001006837-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 26500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-06", "accession": "0001006837-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683724000023/0001006837-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001006837-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683723000018/0001006837-23-000018-index.html", "eps": { "value": -0.53, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001006837-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683723000018/0001006837-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1637300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001006837-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683723000018/0001006837-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -35900000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001006837-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683723000018/0001006837-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 77500000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001006837-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683723000018/0001006837-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001006837-23-000018", "source_url": "https://www.sec.gov/Archives/edgar/data/1006837/000100683723000018/0001006837-23-000018-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ARMP", "source_ticker": "ARMP", "name": "ARMATA PHARMACEUTICALS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 3.09, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "operating_income": { "value": -36634000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -173799000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -25763000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 542000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 76882000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 295478000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -218596000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8688000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2610000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 10668000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 8947000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36239253, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": -26305000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 1.192354979322678, "cash_runway_years": 0.337227807320576, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 921114, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000921114.json", "sha256": "e2bc0c6fd82f16eeba84a16462f0828ac4ed107fd97a134be631976d00a341c5", "retrieved_at": "2026-10-17T22:54:26.831689+00:00", "raw_path": "data/raw/e2bc0c6fd82f16eeba84a16462f0828ac4ed107fd97a134be631976d00a341c5.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "eps": { "value": -4.8, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -173799000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36239253, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -25763000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-25", "accession": "0001104659-26-034532", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000110465926034532/0001104659-26-034532-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001558370-25-003406", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000155837025003406/0001558370-25-003406-index.html", "eps": { "value": -0.89, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001558370-25-003406", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000155837025003406/0001558370-25-003406-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -18916000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001558370-25-003406", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000155837025003406/0001558370-25-003406-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 59059971, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001558370-25-003406", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000155837025003406/0001558370-25-003406-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37551000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-21", "accession": "0001558370-25-003406", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000155837025003406/0001558370-25-003406-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001558370-24-003706", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000155837024003706/0001558370-24-003706-index.html", "eps": { "value": -1.91, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001558370-24-003706", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000155837024003706/0001558370-24-003706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -69045000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001558370-24-003706", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000155837024003706/0001558370-24-003706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 36075555, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001558370-24-003706", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000155837024003706/0001558370-24-003706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -47423000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001558370-24-003706", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000155837024003706/0001558370-24-003706-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004014", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000155837023004014/0001558370-23-004014-index.html", "eps": { "value": -1.08, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004014", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000155837023004014/0001558370-23-004014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -36917000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004014", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000155837023004014/0001558370-23-004014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34294124, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004014", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000155837023004014/0001558370-23-004014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32481000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-16", "accession": "0001558370-23-004014", "source_url": "https://www.sec.gov/Archives/edgar/data/921114/000155837023004014/0001558370-23-004014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "SHIM", "source_ticker": "SHIM", "name": "SHIMMICK CORP", "group": "Industrials", "weight_percent": 0.0, "holding_price": 2.53, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 492844000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -19401000, "tag": "OperatingIncomeLoss", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25584000, "tag": "NetIncomeLoss", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -65114000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 6371000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 218763000, "tag": "Assets", "start": null, "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 275403000, "tag": "Liabilities", "start": null, "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 19969000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 60316000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 6660000, "tag": "InterestExpense", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12998000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 5237000, "tag": "ShareBasedCompensation", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 175381000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 196116000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34770, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.03936539757002216, "free_cash_flow": -71485000.0, "free_cash_flow_margin": -0.1450458968760906, "capex_intensity": 0.012927011386970319, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": -2.913063063063063, "share_based_compensation_to_revenue": 0.010626080463594971, "current_ratio": 0.894271757531257, "cash_runway_years": 0.3066775194274657, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1887944, "fiscal_year": "2026", "fiscal_end": "2026-01-02", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001887944.json", "sha256": "beedbae9c7bc1b8009fcd615ee52954f8b5c6368509a00d4c3f18b67584cffdd", "retrieved_at": "2026-10-17T22:54:26.934814+00:00", "raw_path": "data/raw/beedbae9c7bc1b8009fcd615ee52954f8b5c6368509a00d4c3f18b67584cffdd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "earnings": { "annual_history": [ { "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "eps": { "value": -0.74, "tag": "EarningsPerShareDiluted", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 492844000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -25584000, "tag": "NetIncomeLoss", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 34770, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -65114000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-04", "end": "2026-01-02", "filed": "2026-03-13", "accession": "0001193125-26-105064", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000119312526105064/0001193125-26-105064-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-03", "filed": "2025-03-20", "accession": "0000950170-25-042721", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017025042721/0000950170-25-042721-index.html", "eps": { "value": -4.1, "tag": "EarningsPerShareDiluted", "start": "2023-12-30", "end": "2025-01-03", "filed": "2025-03-20", "accession": "0000950170-25-042721", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017025042721/0000950170-25-042721-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 480236000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-12-30", "end": "2025-01-03", "filed": "2025-03-20", "accession": "0000950170-25-042721", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017025042721/0000950170-25-042721-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -124748000, "tag": "NetIncomeLoss", "start": "2023-12-30", "end": "2025-01-03", "filed": "2025-03-20", "accession": "0000950170-25-042721", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017025042721/0000950170-25-042721-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30406, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-12-30", "end": "2025-01-03", "filed": "2025-03-20", "accession": "0000950170-25-042721", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017025042721/0000950170-25-042721-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -21259000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-12-30", "end": "2025-01-03", "filed": "2025-03-20", "accession": "0000950170-25-042721", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017025042721/0000950170-25-042721-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-29", "filed": "2024-03-28", "accession": "0000950170-24-038024", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017024038024/0000950170-24-038024-index.html", "eps": { "value": -0.11, "tag": "EarningsPerShareDiluted", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-28", "accession": "0000950170-24-038024", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017024038024/0000950170-24-038024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 632806000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-28", "accession": "0000950170-24-038024", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017024038024/0000950170-24-038024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -2546000, "tag": "NetIncomeLoss", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-28", "accession": "0000950170-24-038024", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017024038024/0000950170-24-038024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22356, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-28", "accession": "0000950170-24-038024", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017024038024/0000950170-24-038024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -88100000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-31", "end": "2023-12-29", "filed": "2024-03-28", "accession": "0000950170-24-038024", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017024038024/0000950170-24-038024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-30", "filed": "2024-03-28", "accession": "0000950170-24-038024", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017024038024/0000950170-24-038024-index.html", "eps": { "value": 0.17, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-30", "filed": "2024-03-28", "accession": "0000950170-24-038024", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017024038024/0000950170-24-038024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 664158000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-30", "filed": "2024-03-28", "accession": "0000950170-24-038024", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017024038024/0000950170-24-038024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3760000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-30", "filed": "2024-03-28", "accession": "0000950170-24-038024", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017024038024/0000950170-24-038024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 21909, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-30", "filed": "2024-03-28", "accession": "0000950170-24-038024", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017024038024/0000950170-24-038024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -3084000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-30", "filed": "2024-03-28", "accession": "0000950170-24-038024", "source_url": "https://www.sec.gov/Archives/edgar/data/1887944/000095017024038024/0000950170-24-038024-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ELTX", "source_ticker": "ELTX", "name": "ELICIO THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.78, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -37714000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -39571000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -36952000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 16000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 25862000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 24226000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 1636000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 18563000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 9407000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2697000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 19311000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 8110000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15312751, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 16244000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 0, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 5785000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 4215000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -36968000.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 2.381134401972873, "cash_runway_years": 0.5023544057155228, "near_term_maturity_to_cash": 0.0 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1601485, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 0.0, 5785000.0, 4215000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001601485.json", "sha256": "4658ce667672a29d8217f92b7294115160c0f599bb2841d4ee3a3278d5255354", "retrieved_at": "2026-10-17T22:54:27.841867+00:00", "raw_path": "data/raw/4658ce667672a29d8217f92b7294115160c0f599bb2841d4ee3a3278d5255354.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "eps": { "value": -2.58, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -39571000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15312751, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -36952000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001601485-26-000027", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148526000027/0001601485-26-000027-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001601485-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148525000049/0001601485-25-000049-index.html", "eps": { "value": -4.25, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001601485-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148525000049/0001601485-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -51898000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001601485-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148525000049/0001601485-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12202996, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001601485-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148525000049/0001601485-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -37068000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001601485-25-000049", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148525000049/0001601485-25-000049-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001601485-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148524000023/0001601485-24-000023-index.html", "eps": { "value": -6.96, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001601485-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148524000023/0001601485-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -35195000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001601485-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148524000023/0001601485-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 5056225, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001601485-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148524000023/0001601485-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -32694000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-29", "accession": "0001601485-24-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148524000023/0001601485-24-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001601485-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148523000011/0001601485-23-000011-index.html", "eps": { "value": -1.29, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001601485-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148523000011/0001601485-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2301000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001601485-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148523000011/0001601485-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -38807000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001601485-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148523000011/0001601485-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 30040703, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001601485-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148523000011/0001601485-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -38390000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-17", "accession": "0001601485-23-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1601485/000160148523000011/0001601485-23-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CNTX", "source_ticker": "CNTX", "name": "CONTEXT THERAPEUTICS INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 0.24, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -39702631, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -36123615, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -26385380, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 33948, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 68493768, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 8020041, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 60473727, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 65995228, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 16251, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 1331080, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 68353702, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 8020041, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95185683, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 0, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": -26419328.0, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 8.522861915543823, "cash_runway_years": 2.5012043790917544, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1842952, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001842952.json", "sha256": "9105ba43229cc262557a603b1138b2956f045d41cdb027dc5cbd4a656ac2d2dd", "retrieved_at": "2026-10-17T22:54:27.727728+00:00", "raw_path": "data/raw/9105ba43229cc262557a603b1138b2956f045d41cdb027dc5cbd4a656ac2d2dd.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "eps": { "value": -0.38, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -36123615, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 95185683, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -26385380, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-23", "accession": "0001628280-26-020498", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000162828026020498/0001628280-26-020498-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001842952-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000184295225000028/0001842952-25-000028-index.html", "eps": { "value": -0.46, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001842952-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000184295225000028/0001842952-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -26725104, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001842952-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000184295225000028/0001842952-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 58416141, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001842952-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000184295225000028/0001842952-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -14556434, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001842952-25-000028", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000184295225000028/0001842952-25-000028-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001842952-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000184295224000011/0001842952-24-000011-index.html", "eps": { "value": -1.5, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001842952-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000184295224000011/0001842952-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -23964211, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001842952-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000184295224000011/0001842952-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15966053, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001842952-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000184295224000011/0001842952-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -21047618, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001842952-24-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000184295224000011/0001842952-24-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001842952-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000184295223000041/0001842952-23-000041-index.html", "eps": { "value": -0.93, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001842952-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000184295223000041/0001842952-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -14835939, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001842952-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000184295223000041/0001842952-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 15966053, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001842952-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000184295223000041/0001842952-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -13549234, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-22", "accession": "0001842952-23-000041", "source_url": "https://www.sec.gov/Archives/edgar/data/1842952/000184295223000041/0001842952-23-000041-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "USGO", "source_ticker": "USGO", "name": "US GOLDMINING INC", "group": "Materials", "weight_percent": 0.0, "holding_price": 5.72, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "operating_income": { "value": -7117836, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -6991064, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -5842735, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 8445682, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 836572, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 7609110, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 7377562, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 858515, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 7585104, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 558819, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12719740, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": 13.573454016416765, "cash_runway_years": 1.2626898190658997, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1947244, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001947244.json", "sha256": "1b77fc2504a362fbae5fd53482a00db064ef577891e57cd7d320ebf399e1d052", "retrieved_at": "2026-10-17T22:54:27.830944+00:00", "raw_path": "data/raw/1b77fc2504a362fbae5fd53482a00db064ef577891e57cd7d320ebf399e1d052.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "eps": { "value": -0.55, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -6991064, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12719740, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5842735, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-20", "accession": "0001493152-26-011885", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315226011885/0001493152-26-011885-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001641172-25-000962", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000164117225000962/0001641172-25-000962-index.html", "eps": { "value": -0.68, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001641172-25-000962", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000164117225000962/0001641172-25-000962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -8487081, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001641172-25-000962", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000164117225000962/0001641172-25-000962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 12407646, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001641172-25-000962", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000164117225000962/0001641172-25-000962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -7752629, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-27", "accession": "0001641172-25-000962", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000164117225000962/0001641172-25-000962-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-27", "accession": "0001641172-25-000962", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000164117225000962/0001641172-25-000962-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-11-30", "filed": "2024-02-21", "accession": "0001493152-24-007434", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315224007434/0001493152-24-007434-index.html", "eps": { "value": -0.82, "tag": "EarningsPerShareDiluted", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-02-21", "accession": "0001493152-24-007434", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315224007434/0001493152-24-007434-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": null, "net_income": { "value": -9356577, "tag": "NetIncomeLoss", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-02-21", "accession": "0001493152-24-007434", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315224007434/0001493152-24-007434-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11480346, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-02-21", "accession": "0001493152-24-007434", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315224007434/0001493152-24-007434-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -9428815, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-12-01", "end": "2023-11-30", "filed": "2024-02-21", "accession": "0001493152-24-007434", "source_url": "https://www.sec.gov/Archives/edgar/data/1947244/000149315224007434/0001493152-24-007434-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "AIRS", "source_ticker": "AIRS", "name": "AIRSCULPT TECHNOLOGIES INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.42, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 151818000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -11560000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11667000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 3096000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 2404000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 187304000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 99592000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 87712000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 8449000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 50585000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 5460000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12781000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 2331000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 15456000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 27902000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60450769, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 18764000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 5460000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 51497000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.07614380376503445, "free_cash_flow": 692000.0, "free_cash_flow_margin": 0.0045580892911249, "capex_intensity": 0.015834749502694014, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.015353910603485753, "current_ratio": 0.5539387857501255, "cash_runway_years": null, "near_term_maturity_to_cash": 0.6462303231151616 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1870940, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 5460000.0, 51497000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001870940.json", "sha256": "7261c212fc4b42ff48c0a1e833d1689a2a02996ef69608df26931f797cf5ee75", "retrieved_at": "2026-10-17T22:54:28.324630+00:00", "raw_path": "data/raw/7261c212fc4b42ff48c0a1e833d1689a2a02996ef69608df26931f797cf5ee75.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "eps": { "value": -0.19, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 151818000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -11667000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 60450769, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3096000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001870940-26-000011", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094026000011/0001870940-26-000011-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001870940-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094025000008/0001870940-25-000008-index.html", "eps": { "value": -0.14, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001870940-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094025000008/0001870940-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 180350000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001870940-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094025000008/0001870940-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -8251000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001870940-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094025000008/0001870940-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 57688906, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001870940-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094025000008/0001870940-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 11350000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-14", "accession": "0001870940-25-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094025000008/0001870940-25-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001870940-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094024000005/0001870940-24-000005-index.html", "eps": { "value": -0.08, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001870940-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094024000005/0001870940-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 195917000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001870940-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094024000005/0001870940-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -4479000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001870940-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094024000005/0001870940-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 56778793, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001870940-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094024000005/0001870940-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 23956000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-27", "accession": "0001870940-24-000005", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094024000005/0001870940-24-000005-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001870940-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094023000008/0001870940-23-000008-index.html", "eps": { "value": -0.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001870940-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094023000008/0001870940-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 168794000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001870940-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094023000008/0001870940-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14679000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001870940-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094023000008/0001870940-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55684701, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001870940-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094023000008/0001870940-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 24447000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-10", "accession": "0001870940-23-000008", "source_url": "https://www.sec.gov/Archives/edgar/data/1870940/000187094023000008/0001870940-23-000008-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "REA", "source_ticker": "REA", "name": "RARE EARTHS AMERICAS INC", "group": "Materials", "weight_percent": 0.0, "holding_price": 7.21, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "CVRX", "source_ticker": "CVRX", "name": "CVRX INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 1.39, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 56651000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -51265000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53306000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -40170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 580000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 104794000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 65470000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 39324000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 75708000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 49514000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 11052000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 101647000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 13317000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26084709, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 8974000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 16667000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 33333000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.9049266561931828, "free_cash_flow": -40750000.0, "free_cash_flow_margin": -0.7193165169193836, "capex_intensity": 0.01023812465799368, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.19508923055197613, "current_ratio": 7.632875272208455, "cash_runway_years": 1.884690067214339, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1235912, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, 16667000.0, 33333000.0, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001235912.json", "sha256": "9fe302007222f93e8b8392ed90320fea549fa40104758f07882615f91d312170", "retrieved_at": "2026-10-17T22:54:28.722090+00:00", "raw_path": "data/raw/9fe302007222f93e8b8392ed90320fea549fa40104758f07882615f91d312170.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "eps": { "value": -2.04, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 56651000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -53306000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 26084709, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -40170000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001104659-26-014708", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000110465926014708/0001104659-26-014708-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001055", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837025001055/0001558370-25-001055-index.html", "eps": { "value": -2.65, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001055", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837025001055/0001558370-25-001055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 51292000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001055", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837025001055/0001558370-25-001055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -59965000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001055", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837025001055/0001558370-25-001055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 22596229, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001055", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837025001055/0001558370-25-001055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -39144000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-18", "accession": "0001558370-25-001055", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837025001055/0001558370-25-001055-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001558370-24-000932", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837024000932/0001558370-24-000932-index.html", "eps": { "value": -1.99, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001558370-24-000932", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837024000932/0001558370-24-000932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 39295000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001558370-24-000932", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837024000932/0001558370-24-000932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41199000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001558370-24-000932", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837024000932/0001558370-24-000932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20754375, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001558370-24-000932", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837024000932/0001558370-24-000932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -39021000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-09", "accession": "0001558370-24-000932", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837024000932/0001558370-24-000932-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001558370-23-001114", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837023001114/0001558370-23-001114-index.html", "eps": { "value": -2.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001558370-23-001114", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837023001114/0001558370-23-001114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 22469000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001558370-23-001114", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837023001114/0001558370-23-001114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41428000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001558370-23-001114", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837023001114/0001558370-23-001114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 20532838, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001558370-23-001114", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837023001114/0001558370-23-001114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -42677000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-10", "accession": "0001558370-23-001114", "source_url": "https://www.sec.gov/Archives/edgar/data/1235912/000155837023001114/0001558370-23-001114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ACH", "source_ticker": "ACH", "name": "ACCENDRA HEALTH", "group": "Health Care", "weight_percent": 0.0, "holding_price": 0.26, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 2762032000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": 27460000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1100642000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 190956000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 2451761000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 2912739000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -460978000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 281989000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 250000000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "interest_expense": { "value": 107183000, "tag": "InterestExpense", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 214524000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 12873000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 547871000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 947075000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76897000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "share_repurchases": { "value": 10179000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 250000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 279750000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 989654000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 552189000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": 0.009941955777485561, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": 0.06913605635271423, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": 0.2561973447281752, "share_based_compensation_to_revenue": 0.004660699079518268, "current_ratio": 0.5784874481957606, "cash_runway_years": null, "near_term_maturity_to_cash": 0.886559404799478 }, "observation_status": "sec-xbrl-unreviewed", "cik": 75252, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 250000000.0, 279750000.0, null, 989654000.0, 552189000.0 ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000075252.json", "sha256": "28febae71aa54d097a72b7a6c358a72d476fccc3cfa4dfeddfd529258ac0556d", "retrieved_at": "2026-10-17T22:54:29.415982+00:00", "raw_path": "data/raw/28febae71aa54d097a72b7a6c358a72d476fccc3cfa4dfeddfd529258ac0556d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "eps": { "value": -14.31, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2762032000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -1100642000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76897000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-20", "accession": "0001104659-26-018169", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000110465926018169/0001104659-26-018169-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": null }, { "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001940", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000155837025001940/0001558370-25-001940-index.html", "eps": { "value": -4.73, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001940", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000155837025001940/0001558370-25-001940-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10700883000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001940", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000155837025001940/0001558370-25-001940-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -362686000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001940", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000155837025001940/0001558370-25-001940-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76741000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001940", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000155837025001940/0001558370-25-001940-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 161495000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-28", "accession": "0001558370-25-001940", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000155837025001940/0001558370-25-001940-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001369", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000155837024001369/0001558370-24-001369-index.html", "eps": { "value": -0.54, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001369", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000155837024001369/0001558370-24-001369-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 10333967000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001369", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000155837024001369/0001558370-24-001369-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -41301000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001369", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000155837024001369/0001558370-24-001369-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 75785000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001369", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000155837024001369/0001558370-24-001369-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 740710000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-20", "accession": "0001558370-24-001369", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000155837024001369/0001558370-24-001369-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000075252-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000007525223000010/0000075252-23-000010-index.html", "eps": { "value": 0.29, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000075252-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000007525223000010/0000075252-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 9955475000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000075252-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000007525223000010/0000075252-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22389000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000075252-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000007525223000010/0000075252-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 76217000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000075252-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000007525223000010/0000075252-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 325006000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-28", "accession": "0000075252-23-000010", "source_url": "https://www.sec.gov/Archives/edgar/data/75252/000007525223000010/0000075252-23-000010-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "ARL", "source_ticker": "ARL", "name": "AMERICAN REALTY INVESTORS INC", "group": "Real Estate", "weight_percent": 0.0, "holding_price": 16.77, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 50014000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -6429000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15703000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -5553000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1097325000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 277598000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 617404000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 14180000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 12634000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16152043, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 2809000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 32150000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 3008000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 3112000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 3220000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 170639000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.1285440076778502, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": -0.3536266955358849, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": 2.5535746443363947, "near_term_maturity_to_cash": 0.19809590973201693 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1102238, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 2809000.0, 32150000.0, 3008000.0, 3112000.0, 3220000.0 ], "thereafter": 170639000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001102238.json", "sha256": "5cae94df49c59e0e49678e39a63b6a08453f82a17bf8e01b827fd36130c602de", "retrieved_at": "2026-10-17T22:54:29.988161+00:00", "raw_path": "data/raw/5cae94df49c59e0e49678e39a63b6a08453f82a17bf8e01b827fd36130c602de.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "eps": { "value": 0.97, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50014000, "tag": "Revenues", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 15703000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16152043, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -5553000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-12", "accession": "0001102238-26-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223826000004/0001102238-26-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001102238-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223825000004/0001102238-25-000004-index.html", "eps": { "value": -0.91, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001102238-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223825000004/0001102238-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 47318000, "tag": "Revenues", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001102238-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223825000004/0001102238-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -14703000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001102238-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223825000004/0001102238-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16152043, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001102238-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223825000004/0001102238-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 1089000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-20", "accession": "0001102238-25-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223825000004/0001102238-25-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001102238-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223824000004/0001102238-24-000004-index.html", "eps": { "value": 0.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001102238-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223824000004/0001102238-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 50500000, "tag": "Revenues", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001102238-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223824000004/0001102238-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 3968000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001102238-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223824000004/0001102238-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 16152043, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001102238-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223824000004/0001102238-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -31054000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-21", "accession": "0001102238-24-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223824000004/0001102238-24-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001102238-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223823000004/0001102238-23-000004-index.html", "eps": { "value": 23.11, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001102238-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223823000004/0001102238-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 37544000, "tag": "Revenues", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001102238-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223823000004/0001102238-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": null, "diluted_shares": { "value": 16152043, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001102238-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223823000004/0001102238-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -45386000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-23", "accession": "0001102238-23-000004", "source_url": "https://www.sec.gov/Archives/edgar/data/1102238/000110223823000004/0001102238-23-000004-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "FLYX", "source_ticker": "FLYX", "name": "FLYEXCLUSIVE INC CLASS A", "group": "Industrials", "weight_percent": 0.0, "holding_price": 1.18, "price_date": "2026-10-15", "exchange": "Nyse Mkt Llc", "facts": { "revenue": { "value": 375877000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -47233000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17592000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 6688000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 30941000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 439996000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 524266000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -326751000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 29340000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 8537000, "tag": "ShortTermBorrowings", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 23587000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4480000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 74372000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 269950000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27237904, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 5800000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.1256607879705329, "free_cash_flow": -24253000.0, "free_cash_flow_margin": -0.064523767083381, "capex_intensity": 0.08231682172625619, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.011918792583744151, "current_ratio": 0.2755028709020189, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1843973, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001843973.json", "sha256": "53738d212cab5e9e10809a53412aa0418a60fd448945d5d13a89b1e9d1cc4d56", "retrieved_at": "2026-10-17T22:54:29.743869+00:00", "raw_path": "data/raw/53738d212cab5e9e10809a53412aa0418a60fd448945d5d13a89b1e9d1cc4d56.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "eps": { "value": -1.01, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 375877000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -17592000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 27237904, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 6688000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-05", "accession": "0001843973-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000184397326000013/0001843973-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001628280-25-014481", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000162828025014481/0001628280-25-014481-index.html", "eps": { "value": -1.07, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001628280-25-014481", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000162828025014481/0001628280-25-014481-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 327274000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001628280-25-014481", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000162828025014481/0001628280-25-014481-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -21074000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001628280-25-014481", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000162828025014481/0001628280-25-014481-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 23809490, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001628280-25-014481", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000162828025014481/0001628280-25-014481-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -10929000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-24", "accession": "0001628280-25-014481", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000162828025014481/0001628280-25-014481-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-05-01", "accession": "0001628280-24-019447", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000162828024019447/0001628280-24-019447-index.html", "eps": null, "revenue": { "value": 315362000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-01", "accession": "0001628280-24-019447", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000162828024019447/0001628280-24-019447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -46835000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-01", "accession": "0001628280-24-019447", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000162828024019447/0001628280-24-019447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 8665000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-05-01", "accession": "0001628280-24-019447", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000162828024019447/0001628280-24-019447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-27", "filed": "2024-05-01", "accession": "0001628280-24-019447", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000162828024019447/0001628280-24-019447-index.html", "eps": null, "revenue": null, "net_income": { "value": -47134000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-27", "filed": "2024-05-01", "accession": "0001628280-24-019447", "source_url": "https://www.sec.gov/Archives/edgar/data/1843973/000162828024019447/0001628280-24-019447-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": null } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "RENT", "source_ticker": "RENT", "name": "RENT THE RUNWAY CLASS A", "group": "Consumer Discretionary", "weight_percent": 0.0, "holding_price": 1.81, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 43800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -57500000, "tag": "OperatingIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22600000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 3500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 221000000, "tag": "Assets", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 257100000, "tag": "Liabilities", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -36100000, "tag": "StockholdersEquity", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 50400000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 156600000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 0, "tag": "LongTermDebtCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "short_term_borrowings": { "value": 400000, "tag": "ShortTermBorrowings", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 4200000, "tag": "ShareBasedCompensation", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 66700000, "tag": "AssetsCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 63200000, "tag": "LiabilitiesCurrent", "start": null, "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11997493, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 12500000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -1.312785388127854, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": 0.15486725663716813, "total_debt": 157000000.0, "debt_to_assets": 0.7104072398190046, "net_debt": 106600000.0, "interest_coverage": null, "share_based_compensation_to_revenue": 0.0958904109589041, "current_ratio": 1.0553797468354431, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1468327, "fiscal_year": "2026", "fiscal_end": "2026-01-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001468327.json", "sha256": "dd960e2e2c958cf95919c0e0dcc8c71bcde9ded06ac677a3843d8347695f207b", "retrieved_at": "2026-10-17T22:54:29.819926+00:00", "raw_path": "data/raw/dd960e2e2c958cf95919c0e0dcc8c71bcde9ded06ac677a3843d8347695f207b.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "earnings": { "annual_history": [ { "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "eps": { "value": 1.88, "tag": "EarningsPerShareDiluted", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 43800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 22600000, "tag": "NetIncomeLoss", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 11997493, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 3500000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-02-01", "end": "2026-01-31", "filed": "2026-04-14", "accession": "0001468327-26-000020", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832726000020/0001468327-26-000020-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2025-01-31", "filed": "2025-04-15", "accession": "0001468327-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832725000056/0001468327-25-000056-index.html", "eps": { "value": -18.51, "tag": "EarningsPerShareDiluted", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-15", "accession": "0001468327-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832725000056/0001468327-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 40700000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-15", "accession": "0001468327-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832725000056/0001468327-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -69900000, "tag": "NetIncomeLoss", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-15", "accession": "0001468327-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832725000056/0001468327-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3776633, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-15", "accession": "0001468327-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832725000056/0001468327-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 12900000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-02-01", "end": "2025-01-31", "filed": "2025-04-15", "accession": "0001468327-25-000056", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832725000056/0001468327-25-000056-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-01-31", "filed": "2024-04-11", "accession": "0001468327-24-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832724000114/0001468327-24-000114-index.html", "eps": { "value": -33.12, "tag": "EarningsPerShareDiluted", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-11", "accession": "0001468327-24-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832724000114/0001468327-24-000114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 33300000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-11", "accession": "0001468327-24-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832724000114/0001468327-24-000114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -113200000, "tag": "NetIncomeLoss", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-11", "accession": "0001468327-24-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832724000114/0001468327-24-000114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 3418382, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-11", "accession": "0001468327-24-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832724000114/0001468327-24-000114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -15700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-02-01", "end": "2024-01-31", "filed": "2024-04-11", "accession": "0001468327-24-000114", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832724000114/0001468327-24-000114-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-01-31", "filed": "2023-04-13", "accession": "0001468327-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832723000051/0001468327-23-000051-index.html", "eps": { "value": -2.16, "tag": "EarningsPerShareDiluted", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-13", "accession": "0001468327-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832723000051/0001468327-23-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 27800000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-13", "accession": "0001468327-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832723000051/0001468327-23-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -138700000, "tag": "NetIncomeLoss", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-13", "accession": "0001468327-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832723000051/0001468327-23-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 64254930, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-13", "accession": "0001468327-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832723000051/0001468327-23-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -47700000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-02-01", "end": "2023-01-31", "filed": "2023-04-13", "accession": "0001468327-23-000051", "source_url": "https://www.sec.gov/Archives/edgar/data/1468327/000146832723000051/0001468327-23-000051-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "UP", "source_ticker": "UP", "name": "WHEELS UP EXPERIENCE CLASS A", "group": "Industrials", "weight_percent": 0.0, "holding_price": 3.55, "price_date": "2026-10-15", "exchange": "NYSE", "facts": { "revenue": { "value": 736495000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -203413000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -294217000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -166295000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 93629000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 968814000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 1360915000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -392101000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 133926000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 316358000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 19039000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 45430000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 249357000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 907556000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 705991790, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "equity_issuance": { "value": 47500000, "tag": "ProceedsFromIssuanceOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_repurchases": { "value": 1633000, "tag": "PaymentsForRepurchaseOfCommonStock", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 19039000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 19991000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_3": { "value": 512216000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 120073000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.2761906055030923, "free_cash_flow": -259924000.0, "free_cash_flow_margin": -0.3529202506466439, "capex_intensity": 0.12712781485278243, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.061684057597132365, "current_ratio": 0.2747565990418222, "cash_runway_years": 0.8053519348146366, "near_term_maturity_to_cash": 0.14216059615011276 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1819516, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 19039000.0, 19991000.0, 512216000.0, 120073000.0, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819516.json", "sha256": "2696b9ae62c03c91690025001254a33b80cf85e14b7b0b89b5883d69a7461c85", "retrieved_at": "2026-10-17T22:54:30.508384+00:00", "raw_path": "data/raw/2696b9ae62c03c91690025001254a33b80cf85e14b7b0b89b5883d69a7461c85.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "eps": { "value": -0.42, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 736495000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -294217000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 705991790, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -166295000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-10", "accession": "0001628280-26-016512", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000162828026016512/0001628280-26-016512-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001819516-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951625000012/0001819516-25-000012-index.html", "eps": { "value": -0.49, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001819516-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951625000012/0001819516-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 792104000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001819516-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951625000012/0001819516-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -339635000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001819516-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951625000012/0001819516-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 697713626, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001819516-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951625000012/0001819516-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -77888000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-11", "accession": "0001819516-25-000012", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951625000012/0001819516-25-000012-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001819516-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951624000015/0001819516-24-000015-index.html", "eps": { "value": -3.69, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001819516-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951624000015/0001819516-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1253317000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001819516-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951624000015/0001819516-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -487387000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001819516-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951624000015/0001819516-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 132194747, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001819516-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951624000015/0001819516-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -665285000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-07", "accession": "0001819516-24-000015", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951624000015/0001819516-24-000015-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001819516-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951623000023/0001819516-23-000023-index.html", "eps": { "value": -2.26, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001819516-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951623000023/0001819516-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 1579760000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001819516-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951623000023/0001819516-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -555160000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001819516-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951623000023/0001819516-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 245672099, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001819516-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951623000023/0001819516-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -230689000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-31", "accession": "0001819516-23-000023", "source_url": "https://www.sec.gov/Archives/edgar/data/1819516/000181951623000023/0001819516-23-000023-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "INV", "source_ticker": "INV", "name": "INNVENTURE INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 0.3, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 2056000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -464699000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -293317000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -80683000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 1417000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 599187000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 115511000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 204214000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 60449000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "long_term_debt": { "value": 8327000, "tag": "LongTermDebtNoncurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 22506000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 27872000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 83154000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 76276000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54420978, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "maturity_year_1": { "value": 12846000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_2": { "value": 24510000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo", "start": null, "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": null, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": null, "current_ratio": null, "cash_runway_years": null, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 2001557, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "financial-sector review required", "maturities": { "years_1_to_5": [ 12846000.0, 24510000.0, null, null, null ], "thereafter": null, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002001557.json", "sha256": "5eab9c8a624c4d78e630d069142df866425dc4dd6c006085728ab1e95281b33d", "retrieved_at": "2026-10-17T22:54:30.503479+00:00", "raw_path": "data/raw/5eab9c8a624c4d78e630d069142df866425dc4dd6c006085728ab1e95281b33d.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "eps": { "value": -5.39, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 2056000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -293317000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 54420978, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -80683000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-30", "accession": "0002001557-26-000060", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000200155726000060/0002001557-26-000060-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-04-14", "accession": "0001628280-25-017614", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000162828025017614/0001628280-25-017614-index.html", "eps": null, "revenue": null, "net_income": null, "diluted_shares": null, "operating_cash_flow": null }, { "end": "2023-12-31", "filed": "2025-04-14", "accession": "0001628280-25-017614", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000162828025017614/0001628280-25-017614-index.html", "eps": null, "revenue": { "value": 1117000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-04-14", "accession": "0001628280-25-017614", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000162828025017614/0001628280-25-017614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -30845000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-04-14", "accession": "0001628280-25-017614", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000162828025017614/0001628280-25-017614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": -19476000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-04-14", "accession": "0001628280-25-017614", "source_url": "https://www.sec.gov/Archives/edgar/data/2001557/000162828025017614/0001628280-25-017614-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "METCB", "source_ticker": "METCB", "name": "RAMACO RESOURCES CLASS B", "group": "Materials", "weight_percent": 0.0, "holding_price": 4.15, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 536618000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -55956000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51446000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": 1969000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 1140569000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 657003000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 483566000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 440347000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_debt": { "value": 56000, "tag": "LongTermDebtCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 68155000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 17569000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 597606000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 109500000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_1": { "value": 56000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_4": { "value": 57500000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_year_5": { "value": 65000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "maturity_thereafter": { "value": 345000000, "tag": "LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive", "start": null, "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, "metrics": { "operating_margin": -0.1042752945298145, "free_cash_flow": null, "free_cash_flow_margin": null, "capex_intensity": null, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.03274023607109713, "current_ratio": 5.457589041095891, "cash_runway_years": null, "near_term_maturity_to_cash": 0.00012717243446645486 }, "observation_status": "sec-xbrl-unreviewed", "cik": 1687187, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ 56000.0, null, null, 57500000.0, 65000000.0 ], "thereafter": 345000000.0, "status": "tagged-partial-needs-note-review", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001687187.json", "sha256": "0d2b802b9f4a4465f2c4fabb7fa2340f1d6a770ef0f307a3141bcf97bfb32e0e", "retrieved_at": "2026-10-17T22:51:29.248219+00:00", "raw_path": "data/raw/0d2b802b9f4a4465f2c4fabb7fa2340f1d6a770ef0f307a3141bcf97bfb32e0e.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "eps": { "value": -0.99, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 536618000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -51446000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 1969000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-26", "accession": "0001104659-26-020479", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000110465926020479/0001104659-26-020479-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837025003144/0001558370-25-003144-index.html", "eps": { "value": 0.11, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837025003144/0001558370-25-003144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 666295000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837025003144/0001558370-25-003144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 11192000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837025003144/0001558370-25-003144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 112665000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-17", "accession": "0001558370-25-003144", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837025003144/0001558370-25-003144-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003256", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837024003256/0001558370-24-003256-index.html", "eps": { "value": 1.73, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003256", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837024003256/0001558370-24-003256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 693524000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003256", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837024003256/0001558370-24-003256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 82313000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003256", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837024003256/0001558370-24-003256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": null, "operating_cash_flow": { "value": 161036000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-03-14", "accession": "0001558370-24-003256", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837024003256/0001558370-24-003256-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003736", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837023003736/0001558370-23-003736-index.html", "eps": { "value": 2.6, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003736", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837023003736/0001558370-23-003736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 565688000, "tag": "RevenueFromContractWithCustomerIncludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003736", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837023003736/0001558370-23-003736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": 116042000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003736", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837023003736/0001558370-23-003736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 44702000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003736", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837023003736/0001558370-23-003736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": 187870000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-03-14", "accession": "0001558370-23-003736", "source_url": "https://www.sec.gov/Archives/edgar/data/1687187/000155837023003736/0001558370-23-003736-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "CNTB", "source_ticker": "CNTB", "name": "CONNECT BIOPHARMA HOLDINGS LTD", "group": "Health Care", "weight_percent": 0.0, "holding_price": 0.91, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 64000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -58074000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55480000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -51206000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 434000, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 56075000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 14095000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": 41980000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 38345000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "depreciation": { "value": 704000, "tag": "DepreciationDepletionAndAmortization", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 3726000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 50929000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 13613000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55660000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -907.40625, "free_cash_flow": -51640000.0, "free_cash_flow_margin": -806.875, "capex_intensity": 6.78125, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 58.21875, "current_ratio": 3.7412032615881876, "cash_runway_years": 0.7488380267937351, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1835268, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001835268.json", "sha256": "951eb5ddfa34f70de0a625897a19318774e2f42adac57b3ec995e85899f9a351", "retrieved_at": "2026-10-17T22:54:31.055670+00:00", "raw_path": "data/raw/951eb5ddfa34f70de0a625897a19318774e2f42adac57b3ec995e85899f9a351.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "eps": { "value": -1, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 64000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -55480000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55660000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -51206000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-03-31", "accession": "0001835268-26-000013", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526826000013/0001835268-26-000013-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001835268-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526825000014/0001835268-25-000014-index.html", "eps": { "value": -0.28, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001835268-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526825000014/0001835268-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 26033000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001835268-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526825000014/0001835268-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -15628000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001835268-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526825000014/0001835268-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55213000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001835268-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526825000014/0001835268-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -23612000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-03-31", "accession": "0001835268-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526825000014/0001835268-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001835268-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526825000014/0001835268-25-000014-index.html", "eps": { "value": -1.13, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001835268-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526825000014/0001835268-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 0, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001835268-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526825000014/0001835268-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -62106000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001835268-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526825000014/0001835268-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 55067000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001835268-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526825000014/0001835268-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -47741000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2025-03-31", "accession": "0001835268-25-000014", "source_url": "https://www.sec.gov/Archives/edgar/data/1835268/000183526825000014/0001835268-25-000014-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "KPTI", "source_ticker": "KPTI", "name": "KARYOPHARM THERAPEUTICS", "group": "Health Care", "weight_percent": 0.0, "holding_price": 0.35, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": { "revenue": { "value": 146067000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_income": { "value": -90707000, "tag": "OperatingIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -196039000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "operating_cash_flow": { "value": -75369000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "capex": { "value": 0, "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_assets": { "value": 108416000, "tag": "Assets", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "total_liabilities": { "value": 401342000, "tag": "Liabilities", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "equity": { "value": -292926000, "tag": "StockholdersEquity", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "cash": { "value": 60540000, "tag": "CashAndCashEquivalentsAtCarryingValue", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "share_based_compensation": { "value": 14050000, "tag": "ShareBasedCompensation", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_assets": { "value": 103146000, "tag": "AssetsCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "current_liabilities": { "value": 92060000, "tag": "LiabilitiesCurrent", "start": null, "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10935, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" } }, "metrics": { "operating_margin": -0.6209958443727879, "free_cash_flow": -75369000.0, "free_cash_flow_margin": -0.515989237815523, "capex_intensity": 0.0, "cfo_to_positive_net_income": null, "total_debt": null, "debt_to_assets": null, "net_debt": null, "interest_coverage": null, "share_based_compensation_to_revenue": 0.09618873530640049, "current_ratio": 1.1204214642624375, "cash_runway_years": 0.8032480197428651, "near_term_maturity_to_cash": null }, "observation_status": "sec-xbrl-unreviewed", "cik": 1503802, "fiscal_year": "2025", "fiscal_end": "2025-12-31", "capital_profile": { "sector_protocol": "nonfinancial accounting proxies", "maturities": { "years_1_to_5": [ null, null, null, null, null ], "thereafter": null, "status": "not-available", "definition": "Long-term debt principal buckets relative to fiscal end; coverage is not a complete instrument schedule." }, "financing_cost": { "marginal_cost": null, "weighted_average_cost_of_capital": null, "status": "not-estimated; requires market prices and instrument terms" }, "review_required": [ "Debt-note reconciliation and total coverage", "Floating-rate share and reset dates", "Leases, collateral, revolvers and covenants", "Convertibles and contingent dilution", "Maintenance versus expansion capex" ] }, "observation_cutoff": "2026-10-17", "source_document": { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001503802.json", "sha256": "fc01ae30f39685ae62660019ff98663a0f1e1ff79fbb8ba679388fab92736423", "retrieved_at": "2026-10-17T22:54:31.340397+00:00", "raw_path": "data/raw/fc01ae30f39685ae62660019ff98663a0f1e1ff79fbb8ba679388fab92736423.json.gz" }, "primary_filing_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "earnings": { "annual_history": [ { "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "eps": { "value": -17.93, "tag": "EarningsPerShareDiluted", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 146067000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -196039000, "tag": "NetIncomeLoss", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 10935, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -75369000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2025-01-01", "end": "2025-12-31", "filed": "2026-02-13", "accession": "0001193125-26-049397", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000119312526049397/0001193125-26-049397-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022765", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017025022765/0000950170-25-022765-index.html", "eps": { "value": -0.93, "tag": "EarningsPerShareDiluted", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022765", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017025022765/0000950170-25-022765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 145237000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022765", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017025022765/0000950170-25-022765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -76422000, "tag": "NetIncomeLoss", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022765", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017025022765/0000950170-25-022765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 126809, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022765", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017025022765/0000950170-25-022765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -127486000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2024-01-01", "end": "2024-12-31", "filed": "2025-02-19", "accession": "0000950170-25-022765", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017025022765/0000950170-25-022765-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022650", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017024022650/0000950170-24-022650-index.html", "eps": { "value": -1.25, "tag": "EarningsPerShareDiluted", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022650", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017024022650/0000950170-24-022650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 146033000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022650", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017024022650/0000950170-24-022650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -143099000, "tag": "NetIncomeLoss", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022650", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017024022650/0000950170-24-022650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 114221000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022650", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017024022650/0000950170-24-022650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -92723000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2023-01-01", "end": "2023-12-31", "filed": "2024-02-29", "accession": "0000950170-24-022650", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017024022650/0000950170-24-022650-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } }, { "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003129", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017023003129/0000950170-23-003129-index.html", "eps": { "value": -2.02, "tag": "EarningsPerShareDiluted", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003129", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017023003129/0000950170-23-003129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD/shares" }, "revenue": { "value": 157074000, "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003129", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017023003129/0000950170-23-003129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "net_income": { "value": -165291000, "tag": "NetIncomeLoss", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003129", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017023003129/0000950170-23-003129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" }, "diluted_shares": { "value": 81871000, "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003129", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017023003129/0000950170-23-003129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "shares" }, "operating_cash_flow": { "value": -149554000, "tag": "NetCashProvidedByUsedInOperatingActivities", "start": "2022-01-01", "end": "2022-12-31", "filed": "2023-02-17", "accession": "0000950170-23-003129", "source_url": "https://www.sec.gov/Archives/edgar/data/1503802/000095017023003129/0000950170-23-003129-index.html", "source": "SEC CompanyFacts US-GAAP", "form": "10-K", "unit": "USD" } } ], "forecast_eps": null, "forecast_status": "Analyst forecasts are not connected; any forward EPS in the tool is a user assumption", "basis": "Original annual US-GAAP reports, not quarterly or trailing-twelve-month earnings" } }, { "ticker": "VUECF", "source_ticker": "VUECF", "name": "VERDERA ENERGY CORP", "group": "Energy", "weight_percent": 0.0, "holding_price": 0.2, "price_date": "2026-10-15", "exchange": "Non-Nms Quotation Service (Nnqs)", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "No supported annual facts by 2026-10-17" }, { "ticker": "PDLI", "source_ticker": "PDLI", "name": "PDL BIOPHARMA INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 0.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "PDLI absent from current SEC directory; review identity manually" }, { "ticker": "GTXI", "source_ticker": "GTXI", "name": "GTXI INC - CVR", "group": "Health Care", "weight_percent": 0.0, "holding_price": 0.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "GTXI absent from current SEC directory; review identity manually" }, { "ticker": "P5N994", "source_ticker": "P5N994", "name": "Petrocorp Inc Escrow", "group": "Energy", "weight_percent": 0.0, "holding_price": 0.0, "price_date": "2026-10-15", "exchange": "Non-Nms Quotation Service (Nnqs)", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "P5N994 absent from current SEC directory; review identity manually" }, { "ticker": "SBT", "source_ticker": "SBT", "name": "STERLING BANCORP INC", "group": "Financials", "weight_percent": 0.0, "holding_price": 0.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "SBT absent from current SEC directory; review identity manually" }, { "ticker": "THRD", "source_ticker": "THRD", "name": "THIRD HARMONIC BIO INC", "group": "Health Care", "weight_percent": 0.0, "holding_price": 0.0, "price_date": "2026-10-15", "exchange": "NASDAQ", "facts": {}, "metrics": {}, "observation_status": "missing", "refresh_error": "THRD absent from current SEC directory; review identity manually" } ], "refresh_warnings": [ "BIPC: No supported annual facts by 2026-10-17", "MRX: No supported annual facts by 2026-10-17", "GLNG: No supported annual facts by 2026-10-17", "SKT: No supported annual facts by 2026-10-17", "STNG: No supported annual facts by 2026-10-17", "DHT: No supported annual facts by 2026-10-17", "TOWN: TOWN absent from current SEC directory; review identity manually", "VGNT: No supported annual facts by 2026-10-17", "CLBK: No supported annual facts by 2026-10-17", "STNE: No supported annual facts by 2026-10-17", "NTB: No supported annual facts by 2026-10-17", "TNK: No supported annual facts by 2026-10-17", "BULL: No supported annual facts by 2026-10-17", "PAGS: No supported annual facts by 2026-10-17", "BBUC: No supported annual facts by 2026-10-17", "SGHC: No supported annual facts by 2026-10-17", "GLOB: No supported annual facts by 2026-10-17", "BLX: No supported annual facts by 2026-10-17", "NAT: No supported annual facts by 2026-10-17", "BXDC: No supported annual facts by 2026-10-17", "GENI: No supported annual facts by 2026-10-17", "SFL: No supported annual facts by 2026-10-17", "DLO: No supported annual facts by 2026-10-17", "PLGO: No supported annual facts by 2026-10-17", "XPRO: No supported annual facts by 2026-10-17", "TRAX: No supported annual facts by 2026-10-17", "BTDR: No supported annual facts by 2026-10-17", "BORR: No supported annual facts by 2026-10-17", "ADIG: No supported annual facts by 2026-10-17", "NBN: NBN absent from current SEC directory; review identity manually", "PBLS: No supported annual facts by 2026-10-17", "BRSL: No supported annual facts by 2026-10-17", "CSQR: No supported annual facts by 2026-10-17", "FLNG: No supported annual facts by 2026-10-17", "PAX: No supported annual facts by 2026-10-17", "TK: No supported annual facts by 2026-10-17", "NVGS: No supported annual facts by 2026-10-17", "PFBC: SEC HTTP 404 for https://data.sec.gov/api/xbrl/companyfacts/CIK0001492165.json", "ASC: No supported annual facts by 2026-10-17", "CMRE: No supported annual facts by 2026-10-17", "AMBP: No supported annual facts by 2026-10-17", "COAG: No supported annual facts by 2026-10-17", "LCLN: No supported annual facts by 2026-10-17", "ZGN: No supported annual facts by 2026-10-17", "ELE: No supported annual facts by 2026-10-17", "ODD: No supported annual facts by 2026-10-17", "YSS: No supported annual facts by 2026-10-17", "KLRA: No supported annual facts by 2026-10-17", "CRML: No supported annual facts by 2026-10-17", "NVRI: No supported annual facts by 2026-10-17", "CSIQ: No supported annual facts by 2026-10-17", "HSHP: No supported annual facts by 2026-10-17", "GSM: No supported annual facts by 2026-10-17", "HIFS: HIFS absent from current SEC directory; review identity manually", "BOBS: No supported annual facts by 2026-10-17", "SB: No supported annual facts by 2026-10-17", "AKTS: No supported annual facts by 2026-10-17", "AVLN: No supported annual facts by 2026-10-17", "FRBA: FRBA absent from current SEC directory; review identity manually", "CMCL: No supported annual facts by 2026-10-17", "KARD: No supported annual facts by 2026-10-17", "DRUG: No supported annual facts by 2026-10-17", "TATT: No supported annual facts by 2026-10-17", "REAX: No supported annual facts by 2026-10-17", "LFTO: No supported annual facts by 2026-10-17", "ALMR: No supported annual facts by 2026-10-17", "YSWY: No supported annual facts by 2026-10-17", "TTAM: No supported annual facts by 2026-10-17", "AADX: No supported annual facts by 2026-10-17", "GMRS: No supported annual facts by 2026-10-17", "GENB: No supported annual facts by 2026-10-17", "NEXN: No supported annual facts by 2026-10-17", "VOXR: No supported annual facts by 2026-10-17", "AVEX: No supported annual facts by 2026-10-17", "ODTX: No supported annual facts by 2026-10-17", "EROC: No supported annual facts by 2026-10-17", "SSMR: No supported annual facts by 2026-10-17", "SPTX: No supported annual facts by 2026-10-17", "EIKN: No supported annual facts by 2026-10-17", "HAWK: No supported annual facts by 2026-10-17", "OFRM: No supported annual facts by 2026-10-17", "APMD: No supported annual facts by 2026-10-17", "LMRI: No supported annual facts by 2026-10-17", "SCTX: No supported annual facts by 2026-10-17", "APC: No supported annual facts by 2026-10-17", "LIME: No supported annual facts by 2026-10-17", "ELMT: No supported annual facts by 2026-10-17", "BRUN: No supported annual facts by 2026-10-17", "KGEI: No supported annual facts by 2026-10-17", "HMH: No supported annual facts by 2026-10-17", "REF: No supported annual facts by 2026-10-17", "CMDB: No supported annual facts by 2026-10-17", "PSFE: No supported annual facts by 2026-10-17", "WHK: No supported annual facts by 2026-10-17", "PXED: No supported annual facts by 2026-10-17", "LZM: No supported annual facts by 2026-10-17", "RNA: No supported annual facts by 2026-10-17", "MDWD: No supported annual facts by 2026-10-17", "ITG: No supported annual facts by 2026-10-17", "DMRC: No supported annual facts by 2026-10-17", "SUJA: No supported annual facts by 2026-10-17", "FCBM: No supported annual facts by 2026-10-17", "MOBI: No supported annual facts by 2026-10-17", "ZENA: No supported annual facts by 2026-10-17", "AKE: AKE absent from current SEC directory; review identity manually", "SBMT: No supported annual facts by 2026-10-17", "SWMR: No supported annual facts by 2026-10-17", "AFRI: No supported annual facts by 2026-10-17", "TOYO: No supported annual facts by 2026-10-17", "REA: No supported annual facts by 2026-10-17", "VUECF: No supported annual facts by 2026-10-17", "PDLI: PDLI absent from current SEC directory; review identity manually", "GTXI: GTXI absent from current SEC directory; review identity manually", "P5N994: P5N994 absent from current SEC directory; review identity manually", "SBT: SBT absent from current SEC directory; review identity manually", "THRD: THRD absent from current SEC directory; review identity manually" ], "code_provenance": { "engine_version": "0.3.0", "git_commit": "3ae11f4b6313e7c6a0667970c88f1eab9b97ca6a", "engine_has_local_changes": false }, "source_documents": [ { "url": "https://www.sec.gov/files/company_tickers.json", "sha256": "bbffa40adbea620bba590da9a193ea14b21bfc04992f102549a2688d4e7d32df", "retrieved_at": "2026-10-17T19:26:23.855076+00:00", "raw_path": "data/raw/bbffa40adbea620bba590da9a193ea14b21bfc04992f102549a2688d4e7d32df.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001865782.json", "sha256": "30495e827f80ab46b14a08d94f0e43de2e8ed653419f7ab5f026bd03687eda9b", "retrieved_at": "2026-10-17T19:26:25.132635+00:00", "raw_path": "data/raw/30495e827f80ab46b14a08d94f0e43de2e8ed653419f7ab5f026bd03687eda9b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001800667.json", "sha256": "5714aee0eea8ab7fa48eb1a828aacf1ede8160c9bf01aed3ce738dc080e762d7", "retrieved_at": "2026-10-17T19:26:28.212625+00:00", "raw_path": "data/raw/5714aee0eea8ab7fa48eb1a828aacf1ede8160c9bf01aed3ce738dc080e762d7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001581280.json", "sha256": "ab4d6e344a91d7c2894dc8c0601b52f05230299434ff75bf5209b39897d81702", "retrieved_at": "2026-10-17T19:26:33.723335+00:00", "raw_path": "data/raw/ab4d6e344a91d7c2894dc8c0601b52f05230299434ff75bf5209b39897d81702.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001192448.json", "sha256": "3855b99575a585e5ad66ecaef23f50dd2cbca696267f11ba0d89b3759a30a501", "retrieved_at": "2026-10-17T19:26:29.639515+00:00", "raw_path": "data/raw/3855b99575a585e5ad66ecaef23f50dd2cbca696267f11ba0d89b3759a30a501.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000067887.json", "sha256": "bbf825f5300a07b773285e187399b8574935e9ab4bffe6a7b6fd67531c5f5a48", "retrieved_at": "2026-10-17T22:42:56.123279+00:00", "raw_path": "data/raw/bbf825f5300a07b773285e187399b8574935e9ab4bffe6a7b6fd67531c5f5a48.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000101382.json", "sha256": "e061937b39d22c5a88ac3349b0d29cb4272eb9b2f3b3309e1f14d35a972ea68c", "retrieved_at": "2026-10-17T19:26:35.070576+00:00", "raw_path": "data/raw/e061937b39d22c5a88ac3349b0d29cb4272eb9b2f3b3309e1f14d35a972ea68c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001649094.json", "sha256": "b02cd19633ac9eeb1de015fe54d4dfbb6cab038feed01716ad500a64be5b401c", "retrieved_at": "2026-10-17T19:26:30.967848+00:00", "raw_path": "data/raw/b02cd19633ac9eeb1de015fe54d4dfbb6cab038feed01716ad500a64be5b401c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000893538.json", "sha256": "97cab6b9f7cb904d6d06d18b323eaadc0dcbb0b9772ba9443fe296ff834ea4fe", "retrieved_at": "2026-10-17T19:26:32.249590+00:00", "raw_path": "data/raw/97cab6b9f7cb904d6d06d18b323eaadc0dcbb0b9772ba9443fe296ff834ea4fe.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000840489.json", "sha256": "22b1242e97498951c23c165991e82939f38fd220f59a635057b6571bfce2520c", "retrieved_at": "2026-10-17T22:42:58.181508+00:00", "raw_path": "data/raw/22b1242e97498951c23c165991e82939f38fd220f59a635057b6571bfce2520c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000703351.json", "sha256": "ddccc7fb9787c0984ea76fa60b5cb985fc8d568dec93ba41d6fa4a6da6c4aff6", "retrieved_at": "2026-10-17T19:26:26.746073+00:00", "raw_path": "data/raw/ddccc7fb9787c0984ea76fa60b5cb985fc8d568dec93ba41d6fa4a6da6c4aff6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001590717.json", "sha256": "5ecaaeb1df5e198c28d2f72c9639c8c209834bdddb69adcc028f8f85b6279b48", "retrieved_at": "2026-10-17T22:43:01.413354+00:00", "raw_path": "data/raw/5ecaaeb1df5e198c28d2f72c9639c8c209834bdddb69adcc028f8f85b6279b48.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001061983.json", "sha256": "3f285d099e85e8f676aa27a587c2a7f62b31ddcaa4f296c2bd5345f75199413c", "retrieved_at": "2026-10-17T22:43:02.711702+00:00", "raw_path": "data/raw/3f285d099e85e8f676aa27a587c2a7f62b31ddcaa4f296c2bd5345f75199413c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001711279.json", "sha256": "59dd6f5a8527c546b97edb976fee4c671180a1dc08a8dd5a9226eb1fbe912bc2", "retrieved_at": "2026-10-17T22:43:05.594599+00:00", "raw_path": "data/raw/59dd6f5a8527c546b97edb976fee4c671180a1dc08a8dd5a9226eb1fbe912bc2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001534504.json", "sha256": "69c9bdf88f9a7c83a019dfca96c725bb5d1c87432e403174c7ff8f8a38deb39f", "retrieved_at": "2026-10-17T22:43:04.110045+00:00", "raw_path": "data/raw/69c9bdf88f9a7c83a019dfca96c725bb5d1c87432e403174c7ff8f8a38deb39f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000707179.json", "sha256": "ef32fff77b0e8d610629bb964e9574d6019b6684425c6b6d1ec7e328788fecae", "retrieved_at": "2026-10-17T22:42:59.496547+00:00", "raw_path": "data/raw/ef32fff77b0e8d610629bb964e9574d6019b6684425c6b6d1ec7e328788fecae.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001770787.json", "sha256": "2f61e04b1626c1c2d1f4d43810aa79e5651a901f79993ed49ad3870c17a80e07", "retrieved_at": "2026-10-17T22:43:10.195761+00:00", "raw_path": "data/raw/2f61e04b1626c1c2d1f4d43810aa79e5651a901f79993ed49ad3870c17a80e07.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001377121.json", "sha256": "2b94be6cb332c7a26793b651bf94eb30da9e478dc7b731b5866c637778540431", "retrieved_at": "2026-10-17T22:43:11.315059+00:00", "raw_path": "data/raw/2b94be6cb332c7a26793b651bf94eb30da9e478dc7b731b5866c637778540431.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001040829.json", "sha256": "96504cc6fcf53d0e684610622370808f2673518933b56fa35ecfa017b040863b", "retrieved_at": "2026-10-17T22:43:08.520992+00:00", "raw_path": "data/raw/96504cc6fcf53d0e684610622370808f2673518933b56fa35ecfa017b040863b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001405495.json", "sha256": "9366fa1f601b4c68d2e743b0e3823710ee509c5d1919dd05f26533d3b732fcd0", "retrieved_at": "2026-10-17T22:43:07.076137+00:00", "raw_path": "data/raw/9366fa1f601b4c68d2e743b0e3823710ee509c5d1919dd05f26533d3b732fcd0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001001316.json", "sha256": "153d276440c1903144d2ca193676af4b7014428a3e4b5524efe33528427880b3", "retrieved_at": "2026-10-17T22:43:12.817962+00:00", "raw_path": "data/raw/153d276440c1903144d2ca193676af4b7014428a3e4b5524efe33528427880b3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001568651.json", "sha256": "05ad98124ddb365dc1d8d8937052f80e17a299e6a217225ae6d0f1da450601cc", "retrieved_at": "2026-10-17T22:43:13.943812+00:00", "raw_path": "data/raw/05ad98124ddb365dc1d8d8937052f80e17a299e6a217225ae6d0f1da450601cc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001964789.json", "sha256": "02fc736a90e3308a46fdc176b8fa7d22edfd3598f434a439e71b4f78a6ed53fe", "retrieved_at": "2026-10-17T22:43:17.717542+00:00", "raw_path": "data/raw/02fc736a90e3308a46fdc176b8fa7d22edfd3598f434a439e71b4f78a6ed53fe.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001822993.json", "sha256": "cc3cbea8ec1ec5cbf0ec1ef8a69b372ef4849596214b519b877b287a6f34ec52", "retrieved_at": "2026-10-17T22:43:15.283021+00:00", "raw_path": "data/raw/cc3cbea8ec1ec5cbf0ec1ef8a69b372ef4849596214b519b877b287a6f34ec52.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001851003.json", "sha256": "0165483e0fd6e9666e293e81309ad6d790c0320c84c2ec418136718d279ec333", "retrieved_at": "2026-10-17T22:43:20.364526+00:00", "raw_path": "data/raw/0165483e0fd6e9666e293e81309ad6d790c0320c84c2ec418136718d279ec333.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000797721.json", "sha256": "b4638a0a91788680dc810196e3dae0051f74795575004e227a18f649372492d0", "retrieved_at": "2026-10-17T22:43:16.483234+00:00", "raw_path": "data/raw/b4638a0a91788680dc810196e3dae0051f74795575004e227a18f649372492d0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001428336.json", "sha256": "2e1f97821ad9e54dc56d9df26b1b04283ea20acb6e2a3ab9eb762731a4c4675d", "retrieved_at": "2026-10-17T22:43:19.094601+00:00", "raw_path": "data/raw/2e1f97821ad9e54dc56d9df26b1b04283ea20acb6e2a3ab9eb762731a4c4675d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001739445.json", "sha256": "b0461ab32d363d53a57133d70c2a6d14166473df7edbfb7a8d4e0894de8a3667", "retrieved_at": "2026-10-17T22:43:23.558273+00:00", "raw_path": "data/raw/b0461ab32d363d53a57133d70c2a6d14166473df7edbfb7a8d4e0894de8a3667.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001038074.json", "sha256": "2813b8f8f0b70db706e91ca45f4293fad626b79097e532a5ca64634ec2559eab", "retrieved_at": "2026-10-17T22:43:22.618432+00:00", "raw_path": "data/raw/2813b8f8f0b70db706e91ca45f4293fad626b79097e532a5ca64634ec2559eab.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000022444.json", "sha256": "a92c899a52777f6a1f119a72bef5f19e7bdc961a6ed1c72f8dc3b50a3ecb4b85", "retrieved_at": "2026-10-17T22:43:21.673079+00:00", "raw_path": "data/raw/a92c899a52777f6a1f119a72bef5f19e7bdc961a6ed1c72f8dc3b50a3ecb4b85.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000003453.json", "sha256": "3e6a697ff210d1af84cae8d732d19785be30ee010b3bf72be79ee84f29a1ffcc", "retrieved_at": "2026-10-17T22:43:24.313641+00:00", "raw_path": "data/raw/3e6a697ff210d1af84cae8d732d19785be30ee010b3bf72be79ee84f29a1ffcc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001563190.json", "sha256": "770545ce47f01dcaddb2df911c9be750497bc947ea21b3b0e957219cedd5cb01", "retrieved_at": "2026-10-17T22:43:26.117699+00:00", "raw_path": "data/raw/770545ce47f01dcaddb2df911c9be750497bc947ea21b3b0e957219cedd5cb01.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001439288.json", "sha256": "56f39ec45b3561f813e93e95c5041a24cc5c663767b3e012105979f363de368f", "retrieved_at": "2026-10-17T22:43:25.323830+00:00", "raw_path": "data/raw/56f39ec45b3561f813e93e95c5041a24cc5c663767b3e012105979f363de368f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001476150.json", "sha256": "eccb30620b4b92a6625304787ed8c55c24e494a0244d32751d63f28e3bea900a", "retrieved_at": "2026-10-17T22:43:28.703005+00:00", "raw_path": "data/raw/eccb30620b4b92a6625304787ed8c55c24e494a0244d32751d63f28e3bea900a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000277509.json", "sha256": "a4adc194f07327350d1e9735157ec91ff5dbdf57ec30f2025b58587f8b0ff75d", "retrieved_at": "2026-10-17T22:43:26.997006+00:00", "raw_path": "data/raw/a4adc194f07327350d1e9735157ec91ff5dbdf57ec30f2025b58587f8b0ff75d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001107843.json", "sha256": "5881840c35ba2fea8db2bf555735c059a487ca5962c4dea1febf05955d9a1f15", "retrieved_at": "2026-10-17T22:43:27.832413+00:00", "raw_path": "data/raw/5881840c35ba2fea8db2bf555735c059a487ca5962c4dea1febf05955d9a1f15.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001815442.json", "sha256": "2cee3857cfc7a8f605551850e7245c6d736f74c4e6d063dccd12ea6187680fdd", "retrieved_at": "2026-10-17T22:43:30.383140+00:00", "raw_path": "data/raw/2cee3857cfc7a8f605551850e7245c6d736f74c4e6d063dccd12ea6187680fdd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json", "sha256": "aa63d55837fd9a5b7e1d251d75c972cae573bc9a6cbff704970cc05540d38f7d", "retrieved_at": "2026-10-17T22:43:29.509853+00:00", "raw_path": "data/raw/aa63d55837fd9a5b7e1d251d75c972cae573bc9a6cbff704970cc05540d38f7d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001018840.json", "sha256": "7f4086de2cc891c6e160778a2dc470b195419424a498b45ab4172ed5df5ea802", "retrieved_at": "2026-10-17T22:43:31.216271+00:00", "raw_path": "data/raw/7f4086de2cc891c6e160778a2dc470b195419424a498b45ab4172ed5df5ea802.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001520262.json", "sha256": "fb8698b78c8bd22f32883a8f651a1c61f85592828c57b10910b35d38a32ee212", "retrieved_at": "2026-10-17T22:43:32.100830+00:00", "raw_path": "data/raw/fb8698b78c8bd22f32883a8f651a1c61f85592828c57b10910b35d38a32ee212.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000866706.json", "sha256": "f346db5eb3de3e733aa341198f61d5993f554fc528be215f9649b07c89d100d2", "retrieved_at": "2026-10-17T22:43:33.030644+00:00", "raw_path": "data/raw/f346db5eb3de3e733aa341198f61d5993f554fc528be215f9649b07c89d100d2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000921638.json", "sha256": "7b7f82f5c14ca49b7486de75721f6329162b8605d141331a11f0d3830352dc97", "retrieved_at": "2026-10-17T22:43:35.570497+00:00", "raw_path": "data/raw/7b7f82f5c14ca49b7486de75721f6329162b8605d141331a11f0d3830352dc97.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001124198.json", "sha256": "d95ff1e1b83b2c2eb0e71be688e654e88203a12beacc376192c63862c58a50a9", "retrieved_at": "2026-10-17T22:43:33.977231+00:00", "raw_path": "data/raw/d95ff1e1b83b2c2eb0e71be688e654e88203a12beacc376192c63862c58a50a9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001169561.json", "sha256": "8e18cf1384df1e5c6d7ec27ecaf92c266cb738259dabddc6621e743e1dd9d8b6", "retrieved_at": "2026-10-17T22:43:34.773815+00:00", "raw_path": "data/raw/8e18cf1384df1e5c6d7ec27ecaf92c266cb738259dabddc6621e743e1dd9d8b6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001856437.json", "sha256": "ff8e4aa4e1d4cab9232f3c1923b04907f5693a194f8a03f5fa06a34e5efa793b", "retrieved_at": "2026-10-17T22:43:37.329746+00:00", "raw_path": "data/raw/ff8e4aa4e1d4cab9232f3c1923b04907f5693a194f8a03f5fa06a34e5efa793b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000912242.json", "sha256": "9030041af9369de2bd390757444e74a2a473e2d0f8156594fbb5eaafc21c6236", "retrieved_at": "2026-10-17T22:43:36.464880+00:00", "raw_path": "data/raw/9030041af9369de2bd390757444e74a2a473e2d0f8156594fbb5eaafc21c6236.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001521036.json", "sha256": "5b9556aee995e7376e1d441a6ca1f43859ac4e1ea54275dd2c318c05d97606aa", "retrieved_at": "2026-10-17T22:43:39.123277+00:00", "raw_path": "data/raw/5b9556aee995e7376e1d441a6ca1f43859ac4e1ea54275dd2c318c05d97606aa.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000785786.json", "sha256": "8ed73f54d14b3448c473f6205dcb1e1032867f82727f3beab52d4429aefdf673", "retrieved_at": "2026-10-17T22:43:39.958598+00:00", "raw_path": "data/raw/8ed73f54d14b3448c473f6205dcb1e1032867f82727f3beab52d4429aefdf673.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000913760.json", "sha256": "76252590b2e9ba6b1c744c51f8f4032ef9e0be89b688ba4c53b3dd7a23e4fb27", "retrieved_at": "2026-10-17T22:43:38.242090+00:00", "raw_path": "data/raw/76252590b2e9ba6b1c744c51f8f4032ef9e0be89b688ba4c53b3dd7a23e4fb27.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001869198.json", "sha256": "15c8d38ef82b8b1eaa1f8a91d1283f9d1c62cb32723c97f5b7fc7183dceaf7ea", "retrieved_at": "2026-10-17T22:43:42.412991+00:00", "raw_path": "data/raw/15c8d38ef82b8b1eaa1f8a91d1283f9d1c62cb32723c97f5b7fc7183dceaf7ea.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001692115.json", "sha256": "ba9574c003b135cfed78faa25f8c8291748d98b74055f6637ec5380fec17ec30", "retrieved_at": "2026-10-17T22:43:41.623516+00:00", "raw_path": "data/raw/ba9574c003b135cfed78faa25f8c8291748d98b74055f6637ec5380fec17ec30.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001108426.json", "sha256": "541fb658160a66f3d336d50ad21bc0668346dc031650a9b9d2f7300bfd2cd638", "retrieved_at": "2026-10-17T22:43:40.798719+00:00", "raw_path": "data/raw/541fb658160a66f3d336d50ad21bc0668346dc031650a9b9d2f7300bfd2cd638.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json", "sha256": "e4951261793395e8ec3cfcd7f86bdd3ed6d36e381ab8a7158087efdfdc140d66", "retrieved_at": "2026-10-17T19:47:50.015125+00:00", "raw_path": "data/raw/e4951261793395e8ec3cfcd7f86bdd3ed6d36e381ab8a7158087efdfdc140d66.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001689548.json", "sha256": "19be80d1163240c2e11bdf3913f40ef195c3649c38e65f13e515ccd270857325", "retrieved_at": "2026-10-17T22:43:45.089121+00:00", "raw_path": "data/raw/19be80d1163240c2e11bdf3913f40ef195c3649c38e65f13e515ccd270857325.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001289308.json", "sha256": "3cb2af95344377d0dbf4379b817fa22403afe2707ed97d402ad3f32bcf38d3cf", "retrieved_at": "2026-10-17T22:43:43.130780+00:00", "raw_path": "data/raw/3cb2af95344377d0dbf4379b817fa22403afe2707ed97d402ad3f32bcf38d3cf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001636282.json", "sha256": "b84441a0579d4d3c7904cba1b122f8860b4f89e902b38a0158dde2cf05362e03", "retrieved_at": "2026-10-17T22:43:46.995221+00:00", "raw_path": "data/raw/b84441a0579d4d3c7904cba1b122f8860b4f89e902b38a0158dde2cf05362e03.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000714310.json", "sha256": "1f442830f710f993794c4ff201342938a9bea9b60b0199bf65f1a7ce4ffb98f0", "retrieved_at": "2026-10-17T22:43:44.258169+00:00", "raw_path": "data/raw/1f442830f710f993794c4ff201342938a9bea9b60b0199bf65f1a7ce4ffb98f0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000729986.json", "sha256": "e840c93c36ed434a0288002fcb929a39fab339d04cd9eb9f1a3dec87e57b016e", "retrieved_at": "2026-10-17T22:43:45.999014+00:00", "raw_path": "data/raw/e840c93c36ed434a0288002fcb929a39fab339d04cd9eb9f1a3dec87e57b016e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001164863.json", "sha256": "205d2e60a24855e335af816ac299647610e66e2be4766e1edd5f2ed588d8d319", "retrieved_at": "2026-10-17T22:43:47.855494+00:00", "raw_path": "data/raw/205d2e60a24855e335af816ac299647610e66e2be4766e1edd5f2ed588d8d319.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000097216.json", "sha256": "6fb7aae0c4039ff4a238676fc3da4d21e83886525120b48694e8ae8cd6b9af0f", "retrieved_at": "2026-10-17T22:43:48.948604+00:00", "raw_path": "data/raw/6fb7aae0c4039ff4a238676fc3da4d21e83886525120b48694e8ae8cd6b9af0f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000750577.json", "sha256": "977e7028be3484929c033e1ae8a2dcdf04516fcc77921375a92e625f3239bdd4", "retrieved_at": "2026-10-17T22:43:50.704596+00:00", "raw_path": "data/raw/977e7028be3484929c033e1ae8a2dcdf04516fcc77921375a92e625f3239bdd4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000886163.json", "sha256": "26b9f549d8d5fedfcc22ffc2cb401b4aa39a0521a9ac5eadb8cab555ea7bf744", "retrieved_at": "2026-10-17T22:43:52.347065+00:00", "raw_path": "data/raw/26b9f549d8d5fedfcc22ffc2cb401b4aa39a0521a9ac5eadb8cab555ea7bf744.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001130464.json", "sha256": "53df92a79a7d6dab4c3efb22296c357fe1694012bc342c6f6e217894d29a6bb0", "retrieved_at": "2026-10-17T22:43:54.265457+00:00", "raw_path": "data/raw/53df92a79a7d6dab4c3efb22296c357fe1694012bc342c6f6e217894d29a6bb0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001425205.json", "sha256": "bb58496635d85ba57e1fe3f80d062d09fbf1db1b6d80eb6e8ba8eda9321f7680", "retrieved_at": "2026-10-17T22:43:58.881720+00:00", "raw_path": "data/raw/bb58496635d85ba57e1fe3f80d062d09fbf1db1b6d80eb6e8ba8eda9321f7680.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001698990.json", "sha256": "a664b2ff66ee9be9e68c657977e4773bb5afccd036597da2766e62206f2941c6", "retrieved_at": "2026-10-17T22:44:00.137122+00:00", "raw_path": "data/raw/a664b2ff66ee9be9e68c657977e4773bb5afccd036597da2766e62206f2941c6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000868671.json", "sha256": "2dc3a425a2bed86d3dd57798dd936f64d86c73af34ba57a078b804364af9fe77", "retrieved_at": "2026-10-17T22:43:55.899972+00:00", "raw_path": "data/raw/2dc3a425a2bed86d3dd57798dd936f64d86c73af34ba57a078b804364af9fe77.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000040211.json", "sha256": "a41f9372d00fb2987d7e201d28b644198d9d9593b1e6df4be15233cae1ef5c49", "retrieved_at": "2026-10-17T22:43:57.436013+00:00", "raw_path": "data/raw/a41f9372d00fb2987d7e201d28b644198d9d9593b1e6df4be15233cae1ef5c49.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001448893.json", "sha256": "94e9ee73297310a01ba93d13ec9349e2aeac9a1d3c62e00b8e6fecc48e48d59a", "retrieved_at": "2026-10-17T22:44:01.584707+00:00", "raw_path": "data/raw/94e9ee73297310a01ba93d13ec9349e2aeac9a1d3c62e00b8e6fecc48e48d59a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001728951.json", "sha256": "8502db84a32ac008deec037e679eb939284c1f9ffb4bf6cfb91535fdc78fd341", "retrieved_at": "2026-10-17T22:44:02.762531+00:00", "raw_path": "data/raw/8502db84a32ac008deec037e679eb939284c1f9ffb4bf6cfb91535fdc78fd341.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000310142.json", "sha256": "47409ef5dd5b558def3779c8a89e610a4e9c69abc94192026bf37498feaf471c", "retrieved_at": "2026-10-17T22:44:04.498360+00:00", "raw_path": "data/raw/47409ef5dd5b558def3779c8a89e610a4e9c69abc94192026bf37498feaf471c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001331520.json", "sha256": "ff804f2bdcdb773d006b3e73a07f60d658d6257d729b318326f0b203179e0614", "retrieved_at": "2026-10-17T22:44:05.877770+00:00", "raw_path": "data/raw/ff804f2bdcdb773d006b3e73a07f60d658d6257d729b318326f0b203179e0614.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001296445.json", "sha256": "a5a986b9a27a198bfa127af88a402cd05cfa10d1d66e7b7a56ce697bea6ff4ed", "retrieved_at": "2026-10-17T22:44:07.510280+00:00", "raw_path": "data/raw/a5a986b9a27a198bfa127af88a402cd05cfa10d1d66e7b7a56ce697bea6ff4ed.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001727263.json", "sha256": "9a54bfb6a7c5b47defecac5e6feec152d903b14d6babbacc5597415dbb1d8d71", "retrieved_at": "2026-10-17T22:44:11.694939+00:00", "raw_path": "data/raw/9a54bfb6a7c5b47defecac5e6feec152d903b14d6babbacc5597415dbb1d8d71.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001433660.json", "sha256": "2d6243981fcd4dbf9ca7d87ca363cb88d6e1902b71336ffc2c783125ce4cd683", "retrieved_at": "2026-10-17T22:44:08.978725+00:00", "raw_path": "data/raw/2d6243981fcd4dbf9ca7d87ca363cb88d6e1902b71336ffc2c783125ce4cd683.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001699031.json", "sha256": "556c1255afd05d8a688bb50b5018954a0de4d613de5c9c9f3844ee5942398a94", "retrieved_at": "2026-10-17T22:44:14.297830+00:00", "raw_path": "data/raw/556c1255afd05d8a688bb50b5018954a0de4d613de5c9c9f3844ee5942398a94.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000883948.json", "sha256": "71a56cba222f3cd00906e6151bb72acffad42c95f39d7904dc0e1079abf0f019", "retrieved_at": "2026-10-17T22:44:10.400429+00:00", "raw_path": "data/raw/71a56cba222f3cd00906e6151bb72acffad42c95f39d7904dc0e1079abf0f019.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001895262.json", "sha256": "050fb47a9dc841ac4fda2d1f6e85f5d754720fb299b486fadf79588258f49ee8", "retrieved_at": "2026-10-17T22:44:38.046537+00:00", "raw_path": "data/raw/050fb47a9dc841ac4fda2d1f6e85f5d754720fb299b486fadf79588258f49ee8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001114995.json", "sha256": "ace2f3e81d7e47ae3176161a6b1793d04aab9201547f83c72d12444dd3e110e6", "retrieved_at": "2026-10-17T22:44:38.154629+00:00", "raw_path": "data/raw/ace2f3e81d7e47ae3176161a6b1793d04aab9201547f83c72d12444dd3e110e6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000313143.json", "sha256": "2e33f4ca1a7afeb7423d92ea983bf865e708216490b0c193ce73ffd299c712d1", "retrieved_at": "2026-10-17T22:44:13.090508+00:00", "raw_path": "data/raw/2e33f4ca1a7afeb7423d92ea983bf865e708216490b0c193ce73ffd299c712d1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001167419.json", "sha256": "79218a3c69d48f60f3ec677215efe14c9a0cb6ae572e2d68f745e346e82ba124", "retrieved_at": "2026-10-17T22:44:38.550882+00:00", "raw_path": "data/raw/79218a3c69d48f60f3ec677215efe14c9a0cb6ae572e2d68f745e346e82ba124.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000009326.json", "sha256": "664dce9801c255dd52751af7b2bb44aeb563d1b14fdd022a07d32564da6e4c1f", "retrieved_at": "2026-10-17T22:44:38.404573+00:00", "raw_path": "data/raw/664dce9801c255dd52751af7b2bb44aeb563d1b14fdd022a07d32564da6e4c1f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000717423.json", "sha256": "e5c611c17a940467136153d82fb0fdf8e84ec0a9510d47c40fcaee254719a89f", "retrieved_at": "2026-10-17T22:44:39.750520+00:00", "raw_path": "data/raw/e5c611c17a940467136153d82fb0fdf8e84ec0a9510d47c40fcaee254719a89f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000887596.json", "sha256": "ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7", "retrieved_at": "2026-10-17T22:44:40.214567+00:00", "raw_path": "data/raw/ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000911177.json", "sha256": "056abab5f148b8ac0e8bba7632fe8db698d80e95ddca200214e0a37bdcbb5f8f", "retrieved_at": "2026-10-17T22:44:40.138095+00:00", "raw_path": "data/raw/056abab5f148b8ac0e8bba7632fe8db698d80e95ddca200214e0a37bdcbb5f8f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000935036.json", "sha256": "43bb02e9c60188f72a6a0ce98c2a245003b72b11445c6a5697bcab15e3706d68", "retrieved_at": "2026-10-17T22:44:40.235297+00:00", "raw_path": "data/raw/43bb02e9c60188f72a6a0ce98c2a245003b72b11445c6a5697bcab15e3706d68.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json", "sha256": "7db6f58b4571d237221682ee4e6b4797beda0b48b27e628f6b11ecc3e5285ac0", "retrieved_at": "2026-10-17T22:44:41.227603+00:00", "raw_path": "data/raw/7db6f58b4571d237221682ee4e6b4797beda0b48b27e628f6b11ecc3e5285ac0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001361113.json", "sha256": "5c7576b0fa53ccb95eac41b4bb2859484614b21a670c8a3b610da2be91cacc8a", "retrieved_at": "2026-10-17T22:44:41.713396+00:00", "raw_path": "data/raw/5c7576b0fa53ccb95eac41b4bb2859484614b21a670c8a3b610da2be91cacc8a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000230557.json", "sha256": "c6f85cab26a8eb4c6f9e236a49747a10096a301a31a5324ad7d05bc414559081", "retrieved_at": "2026-10-17T22:44:41.145583+00:00", "raw_path": "data/raw/c6f85cab26a8eb4c6f9e236a49747a10096a301a31a5324ad7d05bc414559081.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001451505.json", "sha256": "57c4d03f8b2d654653d8817809c25678d856e9859eb8a262bada5fc562602adb", "retrieved_at": "2026-10-17T22:44:41.575310+00:00", "raw_path": "data/raw/57c4d03f8b2d654653d8817809c25678d856e9859eb8a262bada5fc562602adb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000356309.json", "sha256": "2d510c5c9123def0b987a7d84b3e93924bc9b721b59f0eedc79aebaed265d5fb", "retrieved_at": "2026-10-17T22:44:42.548172+00:00", "raw_path": "data/raw/2d510c5c9123def0b987a7d84b3e93924bc9b721b59f0eedc79aebaed265d5fb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000856982.json", "sha256": "e2ecdfe7814617a7f4b3f196a3f1407eb223713ae20e5988e8cbdb44b934a706", "retrieved_at": "2026-10-17T22:44:42.679042+00:00", "raw_path": "data/raw/e2ecdfe7814617a7f4b3f196a3f1407eb223713ae20e5988e8cbdb44b934a706.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001104657.json", "sha256": "5bc80b94ea2bc47a927b6dab23194555faba2fa3252a406d137b15acd54f6a60", "retrieved_at": "2026-10-17T22:44:43.089056+00:00", "raw_path": "data/raw/5bc80b94ea2bc47a927b6dab23194555faba2fa3252a406d137b15acd54f6a60.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001657573.json", "sha256": "c5ce4addba8cbd839e78bf65622e2d182ae2fc3c47a4283c2287bfeb08f8db14", "retrieved_at": "2026-10-17T22:44:44.003005+00:00", "raw_path": "data/raw/c5ce4addba8cbd839e78bf65622e2d182ae2fc3c47a4283c2287bfeb08f8db14.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000784977.json", "sha256": "6c04bde4ab9c97e9853d91786046f856fe2cde0312f07aede754c467bf047322", "retrieved_at": "2026-10-17T22:44:43.056143+00:00", "raw_path": "data/raw/6c04bde4ab9c97e9853d91786046f856fe2cde0312f07aede754c467bf047322.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000351569.json", "sha256": "3a741cd143584816858457c04d6e5ea5ecd2d2beab0e99c307db9baa25e531d1", "retrieved_at": "2026-10-17T22:44:43.883629+00:00", "raw_path": "data/raw/3a741cd143584816858457c04d6e5ea5ecd2d2beab0e99c307db9baa25e531d1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001649904.json", "sha256": "771747c78d141a669c089d047621c19af9216a296b9b4128ab8c04753f65f408", "retrieved_at": "2026-10-17T22:44:44.883446+00:00", "raw_path": "data/raw/771747c78d141a669c089d047621c19af9216a296b9b4128ab8c04753f65f408.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002062583.json", "sha256": "7be1e305297a2c2e92ec33499243f0752ae5bb0286f4551d3f56e59731d28794", "retrieved_at": "2026-10-17T22:44:45.385259+00:00", "raw_path": "data/raw/7be1e305297a2c2e92ec33499243f0752ae5bb0286f4551d3f56e59731d28794.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001389050.json", "sha256": "79ef22dfdde56a72acf0616546adb44cd61b9a12a8a2ba54dbc7db15cae5427c", "retrieved_at": "2026-10-17T22:44:44.426498+00:00", "raw_path": "data/raw/79ef22dfdde56a72acf0616546adb44cd61b9a12a8a2ba54dbc7db15cae5427c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001286043.json", "sha256": "73b26b93a48168e1633f0ba33b447c50dfcd1ec02b3276255ee98e6f3d143973", "retrieved_at": "2026-10-17T22:44:44.597120+00:00", "raw_path": "data/raw/73b26b93a48168e1633f0ba33b447c50dfcd1ec02b3276255ee98e6f3d143973.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000912615.json", "sha256": "599de331deb91df8992ac928a19f7a0859170783e4cbcc86a10fce9a6fb5bf8c", "retrieved_at": "2026-10-17T22:44:45.412338+00:00", "raw_path": "data/raw/599de331deb91df8992ac928a19f7a0859170783e4cbcc86a10fce9a6fb5bf8c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001070081.json", "sha256": "d748041dc0149cc4539c2407042aaa6286795ec2b9d1722f0cb5484cca6764d4", "retrieved_at": "2026-10-17T22:44:45.892235+00:00", "raw_path": "data/raw/d748041dc0149cc4539c2407042aaa6286795ec2b9d1722f0cb5484cca6764d4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000100591.json", "sha256": "ae837c47792a2cd0db770e3abc8bd739d0f79e137042f660c8fe230f54d68935", "retrieved_at": "2026-10-17T22:44:46.185024+00:00", "raw_path": "data/raw/ae837c47792a2cd0db770e3abc8bd739d0f79e137042f660c8fe230f54d68935.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000790526.json", "sha256": "04cec30c95bbb3a572bc338b919cca69ab62740a4d2558786c730b0d18af38a1", "retrieved_at": "2026-10-17T22:44:46.696763+00:00", "raw_path": "data/raw/04cec30c95bbb3a572bc338b919cca69ab62740a4d2558786c730b0d18af38a1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001476204.json", "sha256": "9afc203f468f0dfbb30a6d92aae3d09b32c345f2b226dc0b2b27f61716f531af", "retrieved_at": "2026-10-17T22:44:46.917630+00:00", "raw_path": "data/raw/9afc203f468f0dfbb30a6d92aae3d09b32c345f2b226dc0b2b27f61716f531af.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001014739.json", "sha256": "efc4ada2953b928281fff5d0b7eba138edc3f0a38cb1c125d3396dfa278134dc", "retrieved_at": "2026-10-17T22:44:47.329048+00:00", "raw_path": "data/raw/efc4ada2953b928281fff5d0b7eba138edc3f0a38cb1c125d3396dfa278134dc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001767042.json", "sha256": "0a410fb53c6dc2f53fb0a7c84aa26a8414e28b79bce52ab076d2318bffe2564f", "retrieved_at": "2026-10-17T22:44:48.301933+00:00", "raw_path": "data/raw/0a410fb53c6dc2f53fb0a7c84aa26a8414e28b79bce52ab076d2318bffe2564f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001492298.json", "sha256": "e70eb840bd5aa8e83d03d1eb05aaccf39d18ee8d15b4193bfd620bd0c0f918d7", "retrieved_at": "2026-10-17T22:44:48.222804+00:00", "raw_path": "data/raw/e70eb840bd5aa8e83d03d1eb05aaccf39d18ee8d15b4193bfd620bd0c0f918d7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001070412.json", "sha256": "e1c9ba62fcad66c91d761610e23a446646fda32754ff35f779ee1b7af026068c", "retrieved_at": "2026-10-17T22:44:47.140153+00:00", "raw_path": "data/raw/e1c9ba62fcad66c91d761610e23a446646fda32754ff35f779ee1b7af026068c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001622229.json", "sha256": "b9d94be9f80e344ba0abf34d342bf5afaf417f0105914abe7ecc95aac8b475bf", "retrieved_at": "2026-10-17T22:44:48.657569+00:00", "raw_path": "data/raw/b9d94be9f80e344ba0abf34d342bf5afaf417f0105914abe7ecc95aac8b475bf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001224608.json", "sha256": "e5bdfe980e1190a6c89475eb5ca7d5b3055263ee61cfaf155687f3f94987e573", "retrieved_at": "2026-10-17T22:44:48.151765+00:00", "raw_path": "data/raw/e5bdfe980e1190a6c89475eb5ca7d5b3055263ee61cfaf155687f3f94987e573.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001929561.json", "sha256": "960108340c032c16b983154fb42c2f557f9bb69578cca5debd52f42bc35a0b9e", "retrieved_at": "2026-10-17T22:44:49.626502+00:00", "raw_path": "data/raw/960108340c032c16b983154fb42c2f557f9bb69578cca5debd52f42bc35a0b9e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001076930.json", "sha256": "827cd6cacacfa8f7c7f338519155eed81de24efb68f5fb85dc432ccd658d2b27", "retrieved_at": "2026-10-17T22:44:49.594454+00:00", "raw_path": "data/raw/827cd6cacacfa8f7c7f338519155eed81de24efb68f5fb85dc432ccd658d2b27.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000932696.json", "sha256": "ffe5b2bdf0ce51ef11e76888cda036fa1e1018fd21d6c009b6b87a87f96a9fa6", "retrieved_at": "2026-10-17T22:44:50.251396+00:00", "raw_path": "data/raw/ffe5b2bdf0ce51ef11e76888cda036fa1e1018fd21d6c009b6b87a87f96a9fa6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000861459.json", "sha256": "b0fdabbe8bdb5a546bb2362868942e8ad3b153b90b2d1ad0addab53a30c0071a", "retrieved_at": "2026-10-17T22:44:50.946160+00:00", "raw_path": "data/raw/b0fdabbe8bdb5a546bb2362868942e8ad3b153b90b2d1ad0addab53a30c0071a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000007789.json", "sha256": "89e17c744eaf3fc9f40400163beee10a0df456f1752e29eca2cdcc17e583a121", "retrieved_at": "2026-10-17T22:44:49.712393+00:00", "raw_path": "data/raw/89e17c744eaf3fc9f40400163beee10a0df456f1752e29eca2cdcc17e583a121.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001587732.json", "sha256": "8dec5ed192954069c5f167c9f4b41a7af2a4dc5a82bb93a71379feefc3b78ad2", "retrieved_at": "2026-10-17T22:44:51.143964+00:00", "raw_path": "data/raw/8dec5ed192954069c5f167c9f4b41a7af2a4dc5a82bb93a71379feefc3b78ad2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001579877.json", "sha256": "0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3", "retrieved_at": "2026-10-17T22:44:50.982419+00:00", "raw_path": "data/raw/0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001570827.json", "sha256": "178727ee6a55eef6332ea37919903d4450fdee5eb16ceb1e70b9936d1bdf42ab", "retrieved_at": "2026-10-17T22:44:52.493983+00:00", "raw_path": "data/raw/178727ee6a55eef6332ea37919903d4450fdee5eb16ceb1e70b9936d1bdf42ab.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001561894.json", "sha256": "65a13a90bdd1bedad15ed965a8f6e9692972da94495769d013cb837cba0c4e93", "retrieved_at": "2026-10-17T22:44:52.469725+00:00", "raw_path": "data/raw/65a13a90bdd1bedad15ed965a8f6e9692972da94495769d013cb837cba0c4e93.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000314808.json", "sha256": "ebaf121f38259ea78161098f27cf3b3ec649bf77a389fc4beca9d7d461fbf992", "retrieved_at": "2026-10-17T22:44:51.590032+00:00", "raw_path": "data/raw/ebaf121f38259ea78161098f27cf3b3ec649bf77a389fc4beca9d7d461fbf992.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001691303.json", "sha256": "f46bdf6473eccd1d360113a18f87236d5ccd81bfb88bdc965c4d59052a448de5", "retrieved_at": "2026-10-17T22:44:53.395155+00:00", "raw_path": "data/raw/f46bdf6473eccd1d360113a18f87236d5ccd81bfb88bdc965c4d59052a448de5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001679049.json", "sha256": "1e6bb448bab75b4ecf82be3c5229b2184480d6ba1041d2281393f09435995b0f", "retrieved_at": "2026-10-17T22:44:52.898671+00:00", "raw_path": "data/raw/1e6bb448bab75b4ecf82be3c5229b2184480d6ba1041d2281393f09435995b0f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001788348.json", "sha256": "5aab77f4bea8ff01eea3d07257f3ba4c9f79440d343ab029f074b19dd255f590", "retrieved_at": "2026-10-17T22:44:53.627864+00:00", "raw_path": "data/raw/5aab77f4bea8ff01eea3d07257f3ba4c9f79440d343ab029f074b19dd255f590.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001126956.json", "sha256": "fd5864b535e4be341e4420a37bc204e5b49d19e66d44269be71e4374c152d315", "retrieved_at": "2026-10-17T22:44:52.554252+00:00", "raw_path": "data/raw/fd5864b535e4be341e4420a37bc204e5b49d19e66d44269be71e4374c152d315.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001907982.json", "sha256": "65b92af1efc39f01715b032c0c91d29f5095e8a19719a474d621f5c878f83491", "retrieved_at": "2026-10-17T22:44:54.223478+00:00", "raw_path": "data/raw/65b92af1efc39f01715b032c0c91d29f5095e8a19719a474d621f5c878f83491.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001694426.json", "sha256": "96f2724024281b1275c6f4947339b397d8e629317812cd20d159a4e23ea43e97", "retrieved_at": "2026-10-17T22:44:54.670972+00:00", "raw_path": "data/raw/96f2724024281b1275c6f4947339b397d8e629317812cd20d159a4e23ea43e97.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000912766.json", "sha256": "b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef", "retrieved_at": "2026-10-17T22:44:54.862609+00:00", "raw_path": "data/raw/b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001638826.json", "sha256": "90c5601e0da675e040cb01df1b006977dc915d8ef38b62446c92591af9ba8987", "retrieved_at": "2026-10-17T22:44:55.362696+00:00", "raw_path": "data/raw/90c5601e0da675e040cb01df1b006977dc915d8ef38b62446c92591af9ba8987.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000018926.json", "sha256": "256ae4e2b32df840833d7cac21b3c9b12fe4fe850259b93f76970c2b9136a7ca", "retrieved_at": "2026-10-17T22:44:54.071291+00:00", "raw_path": "data/raw/256ae4e2b32df840833d7cac21b3c9b12fe4fe850259b93f76970c2b9136a7ca.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001438533.json", "sha256": "b66a9ecfb78fb2c3fc29384fc9ee702340e57ee037364236a402186d866938b6", "retrieved_at": "2026-10-17T22:44:55.299564+00:00", "raw_path": "data/raw/b66a9ecfb78fb2c3fc29384fc9ee702340e57ee037364236a402186d866938b6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json", "sha256": "39b4bb57893110c6f91413b6e294c4a41fee26412c7578d6bdcc6133e31725b3", "retrieved_at": "2026-10-17T22:44:55.790327+00:00", "raw_path": "data/raw/39b4bb57893110c6f91413b6e294c4a41fee26412c7578d6bdcc6133e31725b3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001993004.json", "sha256": "50ffeeed8f69866ea0384b36a9356029f6034a872cb66f78df22d1262c0bdbee", "retrieved_at": "2026-10-17T22:44:56.325164+00:00", "raw_path": "data/raw/50ffeeed8f69866ea0384b36a9356029f6034a872cb66f78df22d1262c0bdbee.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001624794.json", "sha256": "80529df12b7623b0e8e0cadf9fef294cdd184a3e8bfaf35f5d11f67a6cfece92", "retrieved_at": "2026-10-17T22:44:55.956122+00:00", "raw_path": "data/raw/80529df12b7623b0e8e0cadf9fef294cdd184a3e8bfaf35f5d11f67a6cfece92.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001839341.json", "sha256": "d49208f117d80434ea3b8074d7c17cb3002b3386d3da0b235cb77910844a54ca", "retrieved_at": "2026-10-17T22:44:57.214296+00:00", "raw_path": "data/raw/d49208f117d80434ea3b8074d7c17cb3002b3386d3da0b235cb77910844a54ca.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001674416.json", "sha256": "bb57dd5f2b124e21e027bdcf9d925a06e9aa25cb8b2e84515ef679c3b5c3c413", "retrieved_at": "2026-10-17T22:44:57.034452+00:00", "raw_path": "data/raw/bb57dd5f2b124e21e027bdcf9d925a06e9aa25cb8b2e84515ef679c3b5c3c413.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000890926.json", "sha256": "60eaa5bc46787b5da18a328bab66b3cd3d544ce4001f04ae2a33561b01ea8e42", "retrieved_at": "2026-10-17T22:44:56.767707+00:00", "raw_path": "data/raw/60eaa5bc46787b5da18a328bab66b3cd3d544ce4001f04ae2a33561b01ea8e42.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002014596.json", "sha256": "63301f1b99322eef397104105f09b470943d9287e3351b703537fbb5fd1d593d", "retrieved_at": "2026-10-17T22:44:58.018916+00:00", "raw_path": "data/raw/63301f1b99322eef397104105f09b470943d9287e3351b703537fbb5fd1d593d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001230245.json", "sha256": "ebdd694b7cdaf5a3dde0e488329ae7526fc824249be49c36022e547ffd9548d7", "retrieved_at": "2026-10-17T22:44:57.005877+00:00", "raw_path": "data/raw/ebdd694b7cdaf5a3dde0e488329ae7526fc824249be49c36022e547ffd9548d7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000102752.json", "sha256": "ba8e79c4e2caf2b0e71f81903f6fc7bc46c4b9c28d65a407af512e8ec63b9c08", "retrieved_at": "2026-10-17T22:44:59.111528+00:00", "raw_path": "data/raw/ba8e79c4e2caf2b0e71f81903f6fc7bc46c4b9c28d65a407af512e8ec63b9c08.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000817720.json", "sha256": "bb567f1007e2bdf937b9625f407d2fc5f5a10a3eaabd10c0d7f2ef55fb37a059", "retrieved_at": "2026-10-17T22:44:58.783024+00:00", "raw_path": "data/raw/bb567f1007e2bdf937b9625f407d2fc5f5a10a3eaabd10c0d7f2ef55fb37a059.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001299709.json", "sha256": "a0699536311e99dd5257a81f51da34553ee52b3ce5320ccaef6d7fb171304238", "retrieved_at": "2026-10-17T22:44:58.648754+00:00", "raw_path": "data/raw/a0699536311e99dd5257a81f51da34553ee52b3ce5320ccaef6d7fb171304238.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000832988.json", "sha256": "6ccb72131c8afd75ae3b0ea1c6082f249d976747c4587334bb8ce4940b02f72d", "retrieved_at": "2026-10-17T22:44:58.220708+00:00", "raw_path": "data/raw/6ccb72131c8afd75ae3b0ea1c6082f249d976747c4587334bb8ce4940b02f72d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001997464.json", "sha256": "aa4a7dd83a4d07789b25b40584a1e3a343efba73f2bccd5c2d59b0837c5139a1", "retrieved_at": "2026-10-17T22:44:59.510210+00:00", "raw_path": "data/raw/aa4a7dd83a4d07789b25b40584a1e3a343efba73f2bccd5c2d59b0837c5139a1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001991792.json", "sha256": "4a7d07d6b18676f186912688480f3872f3abe92a091250d009ccda2eada417c8", "retrieved_at": "2026-10-17T22:44:59.236678+00:00", "raw_path": "data/raw/4a7d07d6b18676f186912688480f3872f3abe92a091250d009ccda2eada417c8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001727196.json", "sha256": "2cfd80eefa6d5f8a025406bff820e2d16cd3c0a90bdf6d89a228afc5f6710aec", "retrieved_at": "2026-10-17T22:45:00.010391+00:00", "raw_path": "data/raw/2cfd80eefa6d5f8a025406bff820e2d16cd3c0a90bdf6d89a228afc5f6710aec.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001710366.json", "sha256": "fef21b2bc92c7db27c9023c71a1f9fd2b2ec6d85ac55b0a4f64277d146083dde", "retrieved_at": "2026-10-17T22:45:00.362544+00:00", "raw_path": "data/raw/fef21b2bc92c7db27c9023c71a1f9fd2b2ec6d85ac55b0a4f64277d146083dde.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001580905.json", "sha256": "ccc994a6a39380007d896c904c10e539eac4c318e343e7319788e26f2a191dec", "retrieved_at": "2026-10-17T22:45:00.725567+00:00", "raw_path": "data/raw/ccc994a6a39380007d896c904c10e539eac4c318e343e7319788e26f2a191dec.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000912767.json", "sha256": "0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb", "retrieved_at": "2026-10-17T19:47:58.643096+00:00", "raw_path": "data/raw/0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001735707.json", "sha256": "ab0b71252e7a0b0178499dfbb9a5a633b7a0e74f0926ecf8b3ae3f210efd1d38", "retrieved_at": "2026-10-17T22:45:01.084561+00:00", "raw_path": "data/raw/ab0b71252e7a0b0178499dfbb9a5a633b7a0e74f0926ecf8b3ae3f210efd1d38.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000700923.json", "sha256": "6604527a677585a1e0db5b88d7fa459301c051fb72ab93b289ccf56c960b274d", "retrieved_at": "2026-10-17T22:45:00.924722+00:00", "raw_path": "data/raw/6604527a677585a1e0db5b88d7fa459301c051fb72ab93b289ccf56c960b274d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001041803.json", "sha256": "ac96d742304c6e229944f8dda45e6c6873f401b8ace77c4be3da2d11c9921858", "retrieved_at": "2026-10-17T22:45:01.601683+00:00", "raw_path": "data/raw/ac96d742304c6e229944f8dda45e6c6873f401b8ace77c4be3da2d11c9921858.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000090896.json", "sha256": "c40ba9d9fb0dce494ebaef1736e36eb579e1ac9685deb101df9909f891e6e000", "retrieved_at": "2026-10-17T22:45:02.001576+00:00", "raw_path": "data/raw/c40ba9d9fb0dce494ebaef1736e36eb579e1ac9685deb101df9909f891e6e000.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001810546.json", "sha256": "f6c48ac6d7c87c60a86fe8c1482f7a90c2e4001c413ed1afe2e1f85c65d27a58", "retrieved_at": "2026-10-17T22:45:02.506780+00:00", "raw_path": "data/raw/f6c48ac6d7c87c60a86fe8c1482f7a90c2e4001c413ed1afe2e1f85c65d27a58.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001094831.json", "sha256": "0dd77a11d64c1983e121427afc26ed85f99d6e5adf8b18606f1084fe5009ab57", "retrieved_at": "2026-10-17T22:45:02.134835+00:00", "raw_path": "data/raw/0dd77a11d64c1983e121427afc26ed85f99d6e5adf8b18606f1084fe5009ab57.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001207179.json", "sha256": "f9e6396b4fa4c1de9b402625ae8c492b9968a1e3db3b9d1578eb2b99a3488359", "retrieved_at": "2026-10-17T22:45:02.974791+00:00", "raw_path": "data/raw/f9e6396b4fa4c1de9b402625ae8c492b9968a1e3db3b9d1578eb2b99a3488359.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001639691.json", "sha256": "4a9dca476e86842f319df8973097c996695da952b12db87f32bad394c61d8033", "retrieved_at": "2026-10-17T22:45:02.863377+00:00", "raw_path": "data/raw/4a9dca476e86842f319df8973097c996695da952b12db87f32bad394c61d8033.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001529864.json", "sha256": "029ff9304a46f981bc997e8eb1f41fe9afc40341e00f20d418b681fa8131e4a8", "retrieved_at": "2026-10-17T22:45:03.411228+00:00", "raw_path": "data/raw/029ff9304a46f981bc997e8eb1f41fe9afc40341e00f20d418b681fa8131e4a8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001660280.json", "sha256": "25756b942a29567cbb25e024fb51cdee78bbd29e0b31498a50eb533c7e470b11", "retrieved_at": "2026-10-17T22:45:04.002288+00:00", "raw_path": "data/raw/25756b942a29567cbb25e024fb51cdee78bbd29e0b31498a50eb533c7e470b11.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001114483.json", "sha256": "d4a656cbbaa3d649877bcfa43f860c0ce2c9f131310ab7aa0eda406b839d9bf9", "retrieved_at": "2026-10-17T22:45:04.470398+00:00", "raw_path": "data/raw/d4a656cbbaa3d649877bcfa43f860c0ce2c9f131310ab7aa0eda406b839d9bf9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000073756.json", "sha256": "29c7e48798cf8950044b2955afacd6eba4a68d235de711f73ce24892b234f34a", "retrieved_at": "2026-10-17T22:45:04.731131+00:00", "raw_path": "data/raw/29c7e48798cf8950044b2955afacd6eba4a68d235de711f73ce24892b234f34a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000078890.json", "sha256": "2c57e95eec39ceec88280ccb2a55f97b37f900a1e6554499e9551935f587056a", "retrieved_at": "2026-10-17T22:45:03.699383+00:00", "raw_path": "data/raw/2c57e95eec39ceec88280ccb2a55f97b37f900a1e6554499e9551935f587056a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000036029.json", "sha256": "421dfa1701dbf5b0bd7a83ca5956bfc965e6f92b8a4c4c2393f4d25b44a4eef5", "retrieved_at": "2026-10-17T22:45:05.077729+00:00", "raw_path": "data/raw/421dfa1701dbf5b0bd7a83ca5956bfc965e6f92b8a4c4c2393f4d25b44a4eef5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001699136.json", "sha256": "925c11b9c1bba0eac6dd1285fd23ce97c3684d5f66d3d1a08d786dbddc8d2092", "retrieved_at": "2026-10-17T22:45:06.235411+00:00", "raw_path": "data/raw/925c11b9c1bba0eac6dd1285fd23ce97c3684d5f66d3d1a08d786dbddc8d2092.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001856314.json", "sha256": "a39430db8bb11cb28ea3983bf52773d30b29f1d5137590c70aac15fa95e067a6", "retrieved_at": "2026-10-17T22:45:06.649456+00:00", "raw_path": "data/raw/a39430db8bb11cb28ea3983bf52773d30b29f1d5137590c70aac15fa95e067a6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000730464.json", "sha256": "56b1d7f628a133c6c3e4f886aeb24c59582f345c946b3014cfc2fd7c8dec0df4", "retrieved_at": "2026-10-17T22:45:05.572766+00:00", "raw_path": "data/raw/56b1d7f628a133c6c3e4f886aeb24c59582f345c946b3014cfc2fd7c8dec0df4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001813814.json", "sha256": "afb07c3c9dec92bfe71c8ab2ba2df1270af37378dc83d500c5a8b4b1146df0ab", "retrieved_at": "2026-10-17T22:45:06.927706+00:00", "raw_path": "data/raw/afb07c3c9dec92bfe71c8ab2ba2df1270af37378dc83d500c5a8b4b1146df0ab.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000056978.json", "sha256": "967652062d29bfda87dbf5c2a34a4f33f3703a92e4a092a387c022edeaa8428d", "retrieved_at": "2026-10-17T22:45:05.907339+00:00", "raw_path": "data/raw/967652062d29bfda87dbf5c2a34a4f33f3703a92e4a092a387c022edeaa8428d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001049521.json", "sha256": "bc92d13c3b05a8670368dedc1f888d8edae3bf2f11a68a56c7dfd8074426a78a", "retrieved_at": "2026-10-17T22:45:06.169997+00:00", "raw_path": "data/raw/bc92d13c3b05a8670368dedc1f888d8edae3bf2f11a68a56c7dfd8074426a78a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001838359.json", "sha256": "114d08772eac9ea20b1a205d8f086ff07291b2731a5652997fa4286234b5cb77", "retrieved_at": "2026-10-17T22:45:07.697521+00:00", "raw_path": "data/raw/114d08772eac9ea20b1a205d8f086ff07291b2731a5652997fa4286234b5cb77.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000889900.json", "sha256": "b8bd663c06c5fa112a5fc812dc27083182992fe2d9e1dcfd55e47c370186e553", "retrieved_at": "2026-10-17T22:45:07.775902+00:00", "raw_path": "data/raw/b8bd663c06c5fa112a5fc812dc27083182992fe2d9e1dcfd55e47c370186e553.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001517175.json", "sha256": "401bcd73b27e2a495794b88fa727329bed499c8dc3aae9fa71216403dbfb6a98", "retrieved_at": "2026-10-17T22:45:07.451396+00:00", "raw_path": "data/raw/401bcd73b27e2a495794b88fa727329bed499c8dc3aae9fa71216403dbfb6a98.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000821483.json", "sha256": "c61fdaca71062b0003f8c6d30644679b78420533a4231cb01578af8e6a0e2672", "retrieved_at": "2026-10-17T22:45:08.114267+00:00", "raw_path": "data/raw/c61fdaca71062b0003f8c6d30644679b78420533a4231cb01578af8e6a0e2672.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000278166.json", "sha256": "3990a7907e388af84c31f88521d74d2d4148d4fa10c57b6dae4002c75480fba2", "retrieved_at": "2026-10-17T22:45:08.683030+00:00", "raw_path": "data/raw/3990a7907e388af84c31f88521d74d2d4148d4fa10c57b6dae4002c75480fba2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000899715.json", "sha256": "07d1b37c4ef7072f7602898f27fbdb23b7807841989c9dc5606a6e3bb77d0c2a", "retrieved_at": "2026-10-17T22:45:09.702561+00:00", "raw_path": "data/raw/07d1b37c4ef7072f7602898f27fbdb23b7807841989c9dc5606a6e3bb77d0c2a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001012019.json", "sha256": "1cdf986227aece50958f70e4ba956eaca80fc011c961bdb1416b614c26a3bc56", "retrieved_at": "2026-10-17T22:45:09.217175+00:00", "raw_path": "data/raw/1cdf986227aece50958f70e4ba956eaca80fc011c961bdb1416b614c26a3bc56.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001430723.json", "sha256": "38729ac712412885c2529b62cb199f267563ac040c99d6baa83c92e1b60817ba", "retrieved_at": "2026-10-17T22:45:08.993096+00:00", "raw_path": "data/raw/38729ac712412885c2529b62cb199f267563ac040c99d6baa83c92e1b60817ba.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001880319.json", "sha256": "d2073f6f89ce8e9ad8ee4f3a3e622a62a4725c8d86dfcfcc74cbdc1dd1fab575", "retrieved_at": "2026-10-17T22:45:10.352836+00:00", "raw_path": "data/raw/d2073f6f89ce8e9ad8ee4f3a3e622a62a4725c8d86dfcfcc74cbdc1dd1fab575.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001364479.json", "sha256": "390ee17e2b0324ebff3dc491b28fb175255e5ec36692042e8fc94a6be77f8788", "retrieved_at": "2026-10-17T22:45:09.339574+00:00", "raw_path": "data/raw/390ee17e2b0324ebff3dc491b28fb175255e5ec36692042e8fc94a6be77f8788.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000883984.json", "sha256": "a6f2ca2661e1877968f211fa3ef6d6d5afc7e113c6a28a09e74d7c55271e5402", "retrieved_at": "2026-10-17T22:45:10.669890+00:00", "raw_path": "data/raw/a6f2ca2661e1877968f211fa3ef6d6d5afc7e113c6a28a09e74d7c55271e5402.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001385280.json", "sha256": "64028f77f04fcf760aefe80e5b856af5c03014d18dcc94bf7723b4e299d0899c", "retrieved_at": "2026-10-17T22:45:10.923735+00:00", "raw_path": "data/raw/64028f77f04fcf760aefe80e5b856af5c03014d18dcc94bf7723b4e299d0899c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000700564.json", "sha256": "fee75e4055c9cd5a51f85d8a8a279109c8c0e7eef5365e014bcf80e0415f060e", "retrieved_at": "2026-10-17T22:45:11.134950+00:00", "raw_path": "data/raw/fee75e4055c9cd5a51f85d8a8a279109c8c0e7eef5365e014bcf80e0415f060e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001057706.json", "sha256": "8b62e3bce41ab405b656e5d0cbd22038043e8f80e2030c99f2a88d4867a2347d", "retrieved_at": "2026-10-17T22:45:11.644341+00:00", "raw_path": "data/raw/8b62e3bce41ab405b656e5d0cbd22038043e8f80e2030c99f2a88d4867a2347d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001478320.json", "sha256": "2deab3b0302b42f5bca7f049684da17a3e834dfbc3dbe128e51ed398b3d69a92", "retrieved_at": "2026-10-17T22:45:12.826498+00:00", "raw_path": "data/raw/2deab3b0302b42f5bca7f049684da17a3e834dfbc3dbe128e51ed398b3d69a92.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001609253.json", "sha256": "1d320f539004167c4bd0ef7950881326c2b09501994c0f691b8cd83cc82fffe4", "retrieved_at": "2026-10-17T22:45:12.188726+00:00", "raw_path": "data/raw/1d320f539004167c4bd0ef7950881326c2b09501994c0f691b8cd83cc82fffe4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000913142.json", "sha256": "eeaef9f9a371e79c170fd5471739f8ef8562f73d72289773fa08fd666b4c0550", "retrieved_at": "2026-10-17T22:45:11.809814+00:00", "raw_path": "data/raw/eeaef9f9a371e79c170fd5471739f8ef8562f73d72289773fa08fd666b4c0550.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001077428.json", "sha256": "04b7f4cdf02ebd03de5475beb9d1335075be8b104e3cb0d1cd4613d29ee353c3", "retrieved_at": "2026-10-17T22:45:12.532256+00:00", "raw_path": "data/raw/04b7f4cdf02ebd03de5475beb9d1335075be8b104e3cb0d1cd4613d29ee353c3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001596967.json", "sha256": "5ebdf66eda4eec7dc9076205cb2b1a6b3a2f6baa67401229bb7ec462c7128592", "retrieved_at": "2026-10-17T22:45:13.074134+00:00", "raw_path": "data/raw/5ebdf66eda4eec7dc9076205cb2b1a6b3a2f6baa67401229bb7ec462c7128592.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001760965.json", "sha256": "ffa4cea85a8db930bb1135668ce2011f994638fab2d956f9cf9bf112fb806947", "retrieved_at": "2026-10-17T22:45:13.359931+00:00", "raw_path": "data/raw/ffa4cea85a8db930bb1135668ce2011f994638fab2d956f9cf9bf112fb806947.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002013745.json", "sha256": "eb1d4a075ba32bea491187a801337fc2683ff5522710870b5d07c606ca6a424f", "retrieved_at": "2026-10-17T22:45:14.207468+00:00", "raw_path": "data/raw/eb1d4a075ba32bea491187a801337fc2683ff5522710870b5d07c606ca6a424f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001625297.json", "sha256": "624f228e5872dd6744664c7b0cb0d609339e94001927139882e8e7b85e1c1b6c", "retrieved_at": "2026-10-17T22:45:14.498053+00:00", "raw_path": "data/raw/624f228e5872dd6744664c7b0cb0d609339e94001927139882e8e7b85e1c1b6c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001334933.json", "sha256": "89c82bce1145762ae139ec6bc8cec63cfb1c3da0bdb1fdf54c11acbb93d61798", "retrieved_at": "2026-10-17T22:45:14.051246+00:00", "raw_path": "data/raw/89c82bce1145762ae139ec6bc8cec63cfb1c3da0bdb1fdf54c11acbb93d61798.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000103730.json", "sha256": "ac48d84cb6d7b4cadc4ffdbc5476e2d546c607a85a5acfce8ad4a67ed1f9e289", "retrieved_at": "2026-10-17T22:45:14.000015+00:00", "raw_path": "data/raw/ac48d84cb6d7b4cadc4ffdbc5476e2d546c607a85a5acfce8ad4a67ed1f9e289.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001718227.json", "sha256": "b4d8be02529336b5889bcd885ca0a640e5fbc5faaba86206f9542d67e768712e", "retrieved_at": "2026-10-17T22:45:15.203477+00:00", "raw_path": "data/raw/b4d8be02529336b5889bcd885ca0a640e5fbc5faaba86206f9542d67e768712e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001445305.json", "sha256": "fed299a58af45a71b19014f7c9dcfcdf2c928b4a896b7597fddfc363e87d872a", "retrieved_at": "2026-10-17T22:45:15.333344+00:00", "raw_path": "data/raw/fed299a58af45a71b19014f7c9dcfcdf2c928b4a896b7597fddfc363e87d872a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001866175.json", "sha256": "cbe8dc62cca4a892d6a24869247309be0fdd05b8175acda4d9897ff407b4445f", "retrieved_at": "2026-10-17T22:45:15.616009+00:00", "raw_path": "data/raw/cbe8dc62cca4a892d6a24869247309be0fdd05b8175acda4d9897ff407b4445f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000098222.json", "sha256": "49e0eb4ef28ae0d626ed62078e1f7e10e57e95fff17aed8c2ff6b2eece1c7ed5", "retrieved_at": "2026-10-17T22:45:16.086477+00:00", "raw_path": "data/raw/49e0eb4ef28ae0d626ed62078e1f7e10e57e95fff17aed8c2ff6b2eece1c7ed5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001410384.json", "sha256": "00552b71c338438a06cb3370d052c0790553f7fdcbbfd5c39d9e51656f9994bb", "retrieved_at": "2026-10-17T22:45:16.206441+00:00", "raw_path": "data/raw/00552b71c338438a06cb3370d052c0790553f7fdcbbfd5c39d9e51656f9994bb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000717954.json", "sha256": "ff1ead19c5ea51df1a90d72a438d58ae6aa7141e5a88077270285b5b0f3869d1", "retrieved_at": "2026-10-17T22:45:16.561972+00:00", "raw_path": "data/raw/ff1ead19c5ea51df1a90d72a438d58ae6aa7141e5a88077270285b5b0f3869d1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000860546.json", "sha256": "3241bebec31f1df292a5f7702ce90db3e42fe2ddb8f7600c91d9299733d4644b", "retrieved_at": "2026-10-17T22:45:17.410590+00:00", "raw_path": "data/raw/3241bebec31f1df292a5f7702ce90db3e42fe2ddb8f7600c91d9299733d4644b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000857855.json", "sha256": "2f7c04eee591db922d5b89bfeac5ef6054cab4c0ee1b98aa3ce299109e4d240c", "retrieved_at": "2026-10-17T22:45:17.279929+00:00", "raw_path": "data/raw/2f7c04eee591db922d5b89bfeac5ef6054cab4c0ee1b98aa3ce299109e4d240c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000029002.json", "sha256": "bde17f3a1fcc3acb162f5e48be635566dd2dd7a6ba60cb905a326a8c049ab653", "retrieved_at": "2026-10-17T22:45:17.652456+00:00", "raw_path": "data/raw/bde17f3a1fcc3acb162f5e48be635566dd2dd7a6ba60cb905a326a8c049ab653.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000008947.json", "sha256": "b1d0f2abb7c870ea308c19d36dcffc512cfcf0823b467ee71d2d87f726812b33", "retrieved_at": "2026-10-17T22:45:17.862207+00:00", "raw_path": "data/raw/b1d0f2abb7c870ea308c19d36dcffc512cfcf0823b467ee71d2d87f726812b33.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000833079.json", "sha256": "3664cf19855caad952398ad4e3ef5298cf91fef685546e1860a7e607320b8e70", "retrieved_at": "2026-10-17T22:45:18.624705+00:00", "raw_path": "data/raw/3664cf19855caad952398ad4e3ef5298cf91fef685546e1860a7e607320b8e70.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001759425.json", "sha256": "59bc8f37f77ef3a1713f2e760e85eb8f6c60e92c1e3812c5856da34901351ce8", "retrieved_at": "2026-10-17T22:45:19.762929+00:00", "raw_path": "data/raw/59bc8f37f77ef3a1713f2e760e85eb8f6c60e92c1e3812c5856da34901351ce8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001464521.json", "sha256": "8c59c83bb264398225f71840ad5391eba1b65fb840d4f034d4584db3bc49e049", "retrieved_at": "2026-10-17T22:45:19.910512+00:00", "raw_path": "data/raw/8c59c83bb264398225f71840ad5391eba1b65fb840d4f034d4584db3bc49e049.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000001750.json", "sha256": "68cd2263e381f8f1521377b94279b51791058f8c51721fd02a01639b781c1284", "retrieved_at": "2026-10-17T22:45:19.054519+00:00", "raw_path": "data/raw/68cd2263e381f8f1521377b94279b51791058f8c51721fd02a01639b781c1284.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000016040.json", "sha256": "d84db7d5005a0fd951c693292890f342fcf161a8d9c6d6c9869243fcd5830252", "retrieved_at": "2026-10-17T22:45:18.966459+00:00", "raw_path": "data/raw/d84db7d5005a0fd951c693292890f342fcf161a8d9c6d6c9869243fcd5830252.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000828944.json", "sha256": "a32738f832db1d533a88f397243674d1c38aed0986137be8e40da399ba32442f", "retrieved_at": "2026-10-17T22:45:19.596293+00:00", "raw_path": "data/raw/a32738f832db1d533a88f397243674d1c38aed0986137be8e40da399ba32442f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001517413.json", "sha256": "119b15dbcd00bb2ecc4c622355a6a5723cd26c4242161650800db60bed63656d", "retrieved_at": "2026-10-17T22:45:21.303432+00:00", "raw_path": "data/raw/119b15dbcd00bb2ecc4c622355a6a5723cd26c4242161650800db60bed63656d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000315709.json", "sha256": "f5ce2140bfb8b9efccbe08ac0113062cc26502f77c50070229e92d7084e55cd6", "retrieved_at": "2026-10-17T22:45:20.953275+00:00", "raw_path": "data/raw/f5ce2140bfb8b9efccbe08ac0113062cc26502f77c50070229e92d7084e55cd6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000056679.json", "sha256": "f6c30cc4d76aaa990edec7e3c8c1e4dd48281e38064a0f60599874b29c22c413", "retrieved_at": "2026-10-17T22:45:21.199316+00:00", "raw_path": "data/raw/f6c30cc4d76aaa990edec7e3c8c1e4dd48281e38064a0f60599874b29c22c413.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000861842.json", "sha256": "1a13dc8954d4baaac170c82788466e07a9884172b53cd3fbd9fe58161457e565", "retrieved_at": "2026-10-17T22:45:20.561620+00:00", "raw_path": "data/raw/1a13dc8954d4baaac170c82788466e07a9884172b53cd3fbd9fe58161457e565.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001326110.json", "sha256": "d59606b59d6c96ee6b6e8c010479393fd4be764b67f4119ef70d3cefa5bfbc2d", "retrieved_at": "2026-10-17T22:45:21.871583+00:00", "raw_path": "data/raw/d59606b59d6c96ee6b6e8c010479393fd4be764b67f4119ef70d3cefa5bfbc2d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001782170.json", "sha256": "44b15cdbf09b11596c6e35cdba78da66c3a32f7e72dcfaf8474e12d2ce3c69bf", "retrieved_at": "2026-10-17T22:45:22.367427+00:00", "raw_path": "data/raw/44b15cdbf09b11596c6e35cdba78da66c3a32f7e72dcfaf8474e12d2ce3c69bf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001841408.json", "sha256": "f4d5aff136354aa5fc5958f096283a3069b9ff5cd2cdf64e60e444f512a6558c", "retrieved_at": "2026-10-17T22:45:23.271309+00:00", "raw_path": "data/raw/f4d5aff136354aa5fc5958f096283a3069b9ff5cd2cdf64e60e444f512a6558c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000038725.json", "sha256": "cbbd59d7080828538629212c6faaaecd1ef0023af235239f679c9483c57cd2f2", "retrieved_at": "2026-10-17T22:45:22.457591+00:00", "raw_path": "data/raw/cbbd59d7080828538629212c6faaaecd1ef0023af235239f679c9483c57cd2f2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001418121.json", "sha256": "deb44a9b7fb3b45488aec71ec2350161b27c33ffb3be9c12859356e2509a25eb", "retrieved_at": "2026-10-17T22:45:23.115931+00:00", "raw_path": "data/raw/deb44a9b7fb3b45488aec71ec2350161b27c33ffb3be9c12859356e2509a25eb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001395942.json", "sha256": "74b6102d5c5af455c22fad5c5aa8cde4869f7fe4f2bcc0793624311505a63cf5", "retrieved_at": "2026-10-17T22:45:22.681934+00:00", "raw_path": "data/raw/74b6102d5c5af455c22fad5c5aa8cde4869f7fe4f2bcc0793624311505a63cf5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001809987.json", "sha256": "6cb1eff06525104e92f928e737c102d194ee04eb1dd62c6a1c46cc19b4dd3dc1", "retrieved_at": "2026-10-17T22:45:24.237272+00:00", "raw_path": "data/raw/6cb1eff06525104e92f928e737c102d194ee04eb1dd62c6a1c46cc19b4dd3dc1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000104889.json", "sha256": "bec011f30e31806c1ca9a0df9f63f8fde8c1f8b1f259bae97f374140195e66cc", "retrieved_at": "2026-10-17T22:45:23.878289+00:00", "raw_path": "data/raw/bec011f30e31806c1ca9a0df9f63f8fde8c1f8b1f259bae97f374140195e66cc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000009092.json", "sha256": "c12a52678e8fcf8638a68d0a68dd22607d7120c5b8bfec6b87e35aba7b8f9c97", "retrieved_at": "2026-10-17T22:45:23.992520+00:00", "raw_path": "data/raw/c12a52678e8fcf8638a68d0a68dd22607d7120c5b8bfec6b87e35aba7b8f9c97.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001483934.json", "sha256": "9d06d4e153582be27f14c801ddfdeccab066499013058456e34187fda640db37", "retrieved_at": "2026-10-17T22:45:25.244466+00:00", "raw_path": "data/raw/9d06d4e153582be27f14c801ddfdeccab066499013058456e34187fda640db37.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000923796.json", "sha256": "65e40a96eb3bdf76ef8e66b4996cb252fa9619bdb34cd8c82715211aa3c390e0", "retrieved_at": "2026-10-17T22:45:24.530833+00:00", "raw_path": "data/raw/65e40a96eb3bdf76ef8e66b4996cb252fa9619bdb34cd8c82715211aa3c390e0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000780571.json", "sha256": "d345776001a003e0f59c256be520d916728f9a316a66d97b7d560599e9ed2880", "retrieved_at": "2026-10-17T22:45:25.276572+00:00", "raw_path": "data/raw/d345776001a003e0f59c256be520d916728f9a316a66d97b7d560599e9ed2880.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001610250.json", "sha256": "f6980f4634f1dfbbcf4d4100713c8d0146f5ac06be1d43af1a3a1096b1a53a57", "retrieved_at": "2026-10-17T19:47:47.354686+00:00", "raw_path": "data/raw/f6980f4634f1dfbbcf4d4100713c8d0146f5ac06be1d43af1a3a1096b1a53a57.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001921963.json", "sha256": "5e76f8656bff51393c82e446542644e9bae8abed5fba258d55ede11abac8dc31", "retrieved_at": "2026-10-17T22:45:26.438802+00:00", "raw_path": "data/raw/5e76f8656bff51393c82e446542644e9bae8abed5fba258d55ede11abac8dc31.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000354647.json", "sha256": "08df78869fa102c73f6a468e22952234e6d89f93eef0b3c6ed0fddfdd975bf5b", "retrieved_at": "2026-10-17T22:45:25.618823+00:00", "raw_path": "data/raw/08df78869fa102c73f6a468e22952234e6d89f93eef0b3c6ed0fddfdd975bf5b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000907654.json", "sha256": "3e23b48bd43d48690cc2da8767bd994ea7ae37e724c61a9cefa6f2950dc21518", "retrieved_at": "2026-10-17T22:45:26.385344+00:00", "raw_path": "data/raw/3e23b48bd43d48690cc2da8767bd994ea7ae37e724c61a9cefa6f2950dc21518.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000046765.json", "sha256": "7f88d7934d47ea1ec957f554742c14abc73006a466b348ef847f58c4cf6ad823", "retrieved_at": "2026-10-17T22:45:26.595062+00:00", "raw_path": "data/raw/7f88d7934d47ea1ec957f554742c14abc73006a466b348ef847f58c4cf6ad823.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000793733.json", "sha256": "bb25477377d59214d1511d57355401d1689b2e61e85ab9301c3cb9512d60a47b", "retrieved_at": "2026-10-17T19:47:57.016832+00:00", "raw_path": "data/raw/bb25477377d59214d1511d57355401d1689b2e61e85ab9301c3cb9512d60a47b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000776901.json", "sha256": "a10cd96a1883902aed61ee46c178e4eb48e01062b38bf4ab772886552cceee47", "retrieved_at": "2026-10-17T22:45:27.632626+00:00", "raw_path": "data/raw/a10cd96a1883902aed61ee46c178e4eb48e01062b38bf4ab772886552cceee47.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001051627.json", "sha256": "76220cf02b2c4e2067fa257d2096ea62192d03eae8641ef5a6dadf6ff5361216", "retrieved_at": "2026-10-17T22:45:27.854095+00:00", "raw_path": "data/raw/76220cf02b2c4e2067fa257d2096ea62192d03eae8641ef5a6dadf6ff5361216.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001761312.json", "sha256": "25cb21b0934dde27a0da68a75ad1e51178e03dfe085f2143407513d8cf968c97", "retrieved_at": "2026-10-17T22:45:28.019154+00:00", "raw_path": "data/raw/25cb21b0934dde27a0da68a75ad1e51178e03dfe085f2143407513d8cf968c97.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000715072.json", "sha256": "fa830de725df5e01d0e0155952c1c4e58391373bac5a865eee7ef4b3fe2d533c", "retrieved_at": "2026-10-17T22:45:27.694737+00:00", "raw_path": "data/raw/fa830de725df5e01d0e0155952c1c4e58391373bac5a865eee7ef4b3fe2d533c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001817358.json", "sha256": "44f4e0b6eb3a4696e1a7a4be4d87803809d7216ded9a060e40fe0a20431d3aa9", "retrieved_at": "2026-10-17T22:45:29.106127+00:00", "raw_path": "data/raw/44f4e0b6eb3a4696e1a7a4be4d87803809d7216ded9a060e40fe0a20431d3aa9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001697500.json", "sha256": "8b7f80776afde50d260a9e207a4f08ad2e41d59f3e20ba2a1361e30699e3985b", "retrieved_at": "2026-10-17T22:45:29.086569+00:00", "raw_path": "data/raw/8b7f80776afde50d260a9e207a4f08ad2e41d59f3e20ba2a1361e30699e3985b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001730430.json", "sha256": "7ac39126cd7aa650b0d16d10307687303dda905aa75dd8c219ce84c8d08b8668", "retrieved_at": "2026-10-17T22:45:29.700660+00:00", "raw_path": "data/raw/7ac39126cd7aa650b0d16d10307687303dda905aa75dd8c219ce84c8d08b8668.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001424182.json", "sha256": "fb10c234f72afeb0db53f93bbe78582f328a5a0ab631ad59d645d87423095da8", "retrieved_at": "2026-10-17T22:45:30.379481+00:00", "raw_path": "data/raw/fb10c234f72afeb0db53f93bbe78582f328a5a0ab631ad59d645d87423095da8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001122976.json", "sha256": "c0ab83a8bd0707bc3130b31c1652a332b8cae577a5d0168095c6bc887d4aabcc", "retrieved_at": "2026-10-17T22:45:29.676434+00:00", "raw_path": "data/raw/c0ab83a8bd0707bc3130b31c1652a332b8cae577a5d0168095c6bc887d4aabcc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001113232.json", "sha256": "364bb66e801656832d75c516131b1da07a841f4a884d783a699a39717a0c8ae9", "retrieved_at": "2026-10-17T22:45:30.207631+00:00", "raw_path": "data/raw/364bb66e801656832d75c516131b1da07a841f4a884d783a699a39717a0c8ae9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000910108.json", "sha256": "924910bbda01d3e8b6a027e0b5d790678f4d14f194a9682c72d07a77c9b97a8b", "retrieved_at": "2026-10-17T22:45:30.827125+00:00", "raw_path": "data/raw/924910bbda01d3e8b6a027e0b5d790678f4d14f194a9682c72d07a77c9b97a8b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001388658.json", "sha256": "9fcf8dff597ddbc9b6799ee4a8b1691d44250fb745115d02093b36b9660e8563", "retrieved_at": "2026-10-17T22:45:31.462587+00:00", "raw_path": "data/raw/9fcf8dff597ddbc9b6799ee4a8b1691d44250fb745115d02093b36b9660e8563.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000077543.json", "sha256": "c59c72cef0d4fa67a1328fd0b9938f894503500d8bab32fc914d8eb5a2b73951", "retrieved_at": "2026-10-17T22:45:31.419281+00:00", "raw_path": "data/raw/c59c72cef0d4fa67a1328fd0b9938f894503500d8bab32fc914d8eb5a2b73951.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000203596.json", "sha256": "09c531e0203b8d9bf4bb368321d27d080b0ff8f3e0efe076c95e0747c0f175d1", "retrieved_at": "2026-10-17T22:45:31.149432+00:00", "raw_path": "data/raw/09c531e0203b8d9bf4bb368321d27d080b0ff8f3e0efe076c95e0747c0f175d1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001466085.json", "sha256": "cee7d72e70087779805ecfe973458adafdb92cad720b5483a8d3249e3e977813", "retrieved_at": "2026-10-17T22:45:32.732898+00:00", "raw_path": "data/raw/cee7d72e70087779805ecfe973458adafdb92cad720b5483a8d3249e3e977813.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001384101.json", "sha256": "a8d1f6e0b4495f60405b5194763bd3fd90b9a5083bead39f43aeb5bf31736f15", "retrieved_at": "2026-10-17T22:45:32.461673+00:00", "raw_path": "data/raw/a8d1f6e0b4495f60405b5194763bd3fd90b9a5083bead39f43aeb5bf31736f15.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000910073.json", "sha256": "e44cbad24bffcbf4d499aaf024675fb8286a3d540dcf6c2c733832cce88f3849", "retrieved_at": "2026-10-17T22:45:32.130465+00:00", "raw_path": "data/raw/e44cbad24bffcbf4d499aaf024675fb8286a3d540dcf6c2c733832cce88f3849.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000851520.json", "sha256": "59213083e000d06d129de4c698d5678be6e6b9a876190088b0838058c5728b1d", "retrieved_at": "2026-10-17T22:45:33.460915+00:00", "raw_path": "data/raw/59213083e000d06d129de4c698d5678be6e6b9a876190088b0838058c5728b1d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000050725.json", "sha256": "67e3aec99254813bd77814521047f14a515cd96ffe1dfdda97fdd08dd81ddee9", "retrieved_at": "2026-10-17T22:45:32.777596+00:00", "raw_path": "data/raw/67e3aec99254813bd77814521047f14a515cd96ffe1dfdda97fdd08dd81ddee9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001595974.json", "sha256": "e7887d80b9088c3ba5f91aad1dfb75f90632a9cb3c9b1b0f0e745b03924394bc", "retrieved_at": "2026-10-17T22:45:33.781681+00:00", "raw_path": "data/raw/e7887d80b9088c3ba5f91aad1dfb75f90632a9cb3c9b1b0f0e745b03924394bc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001466593.json", "sha256": "b74fca6c7335499c532faa73fb19a50006454e032d06825618f9dd49a6bb13b7", "retrieved_at": "2026-10-17T22:45:34.104325+00:00", "raw_path": "data/raw/b74fca6c7335499c532faa73fb19a50006454e032d06825618f9dd49a6bb13b7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001690585.json", "sha256": "3a6d46fa89193d01fc1f2c35abff2adeb4206faa8557b82f56346ab3582bf282", "retrieved_at": "2026-10-17T22:45:34.387411+00:00", "raw_path": "data/raw/3a6d46fa89193d01fc1f2c35abff2adeb4206faa8557b82f56346ab3582bf282.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001468748.json", "sha256": "fa937f3241c45706b9bd1bff3d57d7c6bde0b88302772aa7c62bc4ffe51766d7", "retrieved_at": "2026-10-17T22:45:34.798127+00:00", "raw_path": "data/raw/fa937f3241c45706b9bd1bff3d57d7c6bde0b88302772aa7c62bc4ffe51766d7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001331284.json", "sha256": "0d9cd846ddf4437b5c51ac23d04095a2bee30f7ac9c59396739168d60967dd9f", "retrieved_at": "2026-10-17T22:45:34.979606+00:00", "raw_path": "data/raw/0d9cd846ddf4437b5c51ac23d04095a2bee30f7ac9c59396739168d60967dd9f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001157408.json", "sha256": "b1cb12e6d75ae18e0a551fc9827ef5696904efd01db23aa668e77a7f5b22e55e", "retrieved_at": "2026-10-17T22:45:34.283353+00:00", "raw_path": "data/raw/b1cb12e6d75ae18e0a551fc9827ef5696904efd01db23aa668e77a7f5b22e55e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001626115.json", "sha256": "c1fe6e1d5d525f4c0301c37c45b974174eceabc4ef04048212fd7981ccc61604", "retrieved_at": "2026-10-17T22:45:35.503570+00:00", "raw_path": "data/raw/c1fe6e1d5d525f4c0301c37c45b974174eceabc4ef04048212fd7981ccc61604.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000868780.json", "sha256": "83b0bbf10a30311d36b0781b074de9fd300d52b9690ba4920ffa8ff11373afa2", "retrieved_at": "2026-10-17T22:45:36.312015+00:00", "raw_path": "data/raw/83b0bbf10a30311d36b0781b074de9fd300d52b9690ba4920ffa8ff11373afa2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001040971.json", "sha256": "ee2ec35d8ec10eb7bb4a94ce3d53e0ec9fa9770e818dc8f66ce68a312c8b4ee0", "retrieved_at": "2026-10-17T22:45:35.838481+00:00", "raw_path": "data/raw/ee2ec35d8ec10eb7bb4a94ce3d53e0ec9fa9770e818dc8f66ce68a312c8b4ee0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001217234.json", "sha256": "0c6d4aa1a61636e4342c924849e0a0ffa885a4f0165ba4ea83943ad1d4755710", "retrieved_at": "2026-10-17T22:45:36.702811+00:00", "raw_path": "data/raw/0c6d4aa1a61636e4342c924849e0a0ffa885a4f0165ba4ea83943ad1d4755710.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001051512.json", "sha256": "060a655c6c300e9b1d2aed0b9cb5891389f987b73e88dab92611ff57c4b3e8c9", "retrieved_at": "2026-10-17T22:45:36.276535+00:00", "raw_path": "data/raw/060a655c6c300e9b1d2aed0b9cb5891389f987b73e88dab92611ff57c4b3e8c9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819989.json", "sha256": "193ef94254e186153b83abb9b984a3ed6d36fbc377454d4da6b0ce1f73b9bd1e", "retrieved_at": "2026-10-17T22:45:37.533617+00:00", "raw_path": "data/raw/193ef94254e186153b83abb9b984a3ed6d36fbc377454d4da6b0ce1f73b9bd1e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001646188.json", "sha256": "3846d6f68539a5bf7996d08c7307bfa84fc526e50c5f687b41ca3c2878a3b2e0", "retrieved_at": "2026-10-17T22:45:37.361912+00:00", "raw_path": "data/raw/3846d6f68539a5bf7996d08c7307bfa84fc526e50c5f687b41ca3c2878a3b2e0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001974138.json", "sha256": "81759ad4cc11667ff8b909ce5911a18e18162d173cf7fb841d43247459561bd9", "retrieved_at": "2026-10-17T22:45:38.342576+00:00", "raw_path": "data/raw/81759ad4cc11667ff8b909ce5911a18e18162d173cf7fb841d43247459561bd9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001350593.json", "sha256": "d9fd916d19bb72e20d323b136f7add0534eab5a54f39703b1aaae90032fd982b", "retrieved_at": "2026-10-17T22:45:37.225681+00:00", "raw_path": "data/raw/d9fd916d19bb72e20d323b136f7add0534eab5a54f39703b1aaae90032fd982b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001582313.json", "sha256": "192f372ec04a5f134b187ed4baddde08f5cf5af14daba171e6067f98261efde5", "retrieved_at": "2026-10-17T22:45:38.997722+00:00", "raw_path": "data/raw/192f372ec04a5f134b187ed4baddde08f5cf5af14daba171e6067f98261efde5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000048287.json", "sha256": "cfc0b22ac1da55c13d24635a914a324c9fe8e51ee379b51628b9153a427c988e", "retrieved_at": "2026-10-17T22:45:38.193552+00:00", "raw_path": "data/raw/cfc0b22ac1da55c13d24635a914a324c9fe8e51ee379b51628b9153a427c988e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000913241.json", "sha256": "e5aa906507bdb8c79a00cda069b40c6f0a4ca03c209474bc46812ecf2463aea0", "retrieved_at": "2026-10-17T22:45:38.613281+00:00", "raw_path": "data/raw/e5aa906507bdb8c79a00cda069b40c6f0a4ca03c209474bc46812ecf2463aea0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001787306.json", "sha256": "e10fdeb472e3eb1460936c194c8109f22df3f8bd8bc987f00f57e5a3a517070f", "retrieved_at": "2026-10-17T22:45:39.540725+00:00", "raw_path": "data/raw/e10fdeb472e3eb1460936c194c8109f22df3f8bd8bc987f00f57e5a3a517070f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001691421.json", "sha256": "60a176fc224d0fae7ad3ad86ddc18cc75d5b23d47baa4d5df4c9c51f4c36ca50", "retrieved_at": "2026-10-17T22:45:40.151784+00:00", "raw_path": "data/raw/60a176fc224d0fae7ad3ad86ddc18cc75d5b23d47baa4d5df4c9c51f4c36ca50.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001674862.json", "sha256": "8d4289d492726150f37f23f244638a84b8efe77166b0068a603dbb578292ec02", "retrieved_at": "2026-10-17T22:45:40.130678+00:00", "raw_path": "data/raw/8d4289d492726150f37f23f244638a84b8efe77166b0068a603dbb578292ec02.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001680062.json", "sha256": "e185500cc578a482ad46429531c17500014a00fd83fc52edbacc273da125c0ed", "retrieved_at": "2026-10-17T19:47:42.808908+00:00", "raw_path": "data/raw/e185500cc578a482ad46429531c17500014a00fd83fc52edbacc273da125c0ed.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000708955.json", "sha256": "9a75b579027e56cdaab8f0f61f82cb6469790ff7a0c7fd6bbfe65da963c0e90e", "retrieved_at": "2026-10-17T22:45:39.641021+00:00", "raw_path": "data/raw/9a75b579027e56cdaab8f0f61f82cb6469790ff7a0c7fd6bbfe65da963c0e90e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001761918.json", "sha256": "c258d3bed57c53548a369058a7432d9eac372e547c6347f22c3f1de99cbdad21", "retrieved_at": "2026-10-17T22:45:41.081438+00:00", "raw_path": "data/raw/c258d3bed57c53548a369058a7432d9eac372e547c6347f22c3f1de99cbdad21.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001056903.json", "sha256": "4f95f7a2b2226878e9dac469e0dd6ce01d655054ab4dc5b6e5e6a2070d060ab8", "retrieved_at": "2026-10-17T22:45:41.312915+00:00", "raw_path": "data/raw/4f95f7a2b2226878e9dac469e0dd6ce01d655054ab4dc5b6e5e6a2070d060ab8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001796022.json", "sha256": "8bb0ad19aab37b781a60b563f51ebf336b5a31361bd7903dcbf86ea308110904", "retrieved_at": "2026-10-17T22:45:41.247019+00:00", "raw_path": "data/raw/8bb0ad19aab37b781a60b563f51ebf336b5a31361bd7903dcbf86ea308110904.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000921082.json", "sha256": "0f07efcd4b65aa14d4d5a29a4be0776ae961d47d75529b8977d5fb9dea9fb6e4", "retrieved_at": "2026-10-17T22:45:40.958044+00:00", "raw_path": "data/raw/0f07efcd4b65aa14d4d5a29a4be0776ae961d47d75529b8977d5fb9dea9fb6e4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819848.json", "sha256": "d4a28f3b3a84bcf18f3db2fe2b59f347cd29f5ab4ea9d8d56776d1f79488cada", "retrieved_at": "2026-10-17T22:45:42.462293+00:00", "raw_path": "data/raw/d4a28f3b3a84bcf18f3db2fe2b59f347cd29f5ab4ea9d8d56776d1f79488cada.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001174850.json", "sha256": "60c017aa55c8edfb47895b2a69cb8bbb5146c528b912997c4329a549822da5ac", "retrieved_at": "2026-10-17T22:45:42.227185+00:00", "raw_path": "data/raw/60c017aa55c8edfb47895b2a69cb8bbb5146c528b912997c4329a549822da5ac.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001563411.json", "sha256": "97c1b609aead58f4846f8f5bee4b7bf78ff81de1052d0df9c1ba294af39a0f9a", "retrieved_at": "2026-10-17T22:45:42.930134+00:00", "raw_path": "data/raw/97c1b609aead58f4846f8f5bee4b7bf78ff81de1052d0df9c1ba294af39a0f9a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001666138.json", "sha256": "0ddc4004eb0a8996128dd4a7c63c60db0f1adca5efee6bf30490cfe14af336f7", "retrieved_at": "2026-10-17T19:47:45.985006+00:00", "raw_path": "data/raw/0ddc4004eb0a8996128dd4a7c63c60db0f1adca5efee6bf30490cfe14af336f7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000090498.json", "sha256": "35de45bfa89e1ba4abcd6e0b6703beb145f3394a90a59f95f14a43c13fedd9dd", "retrieved_at": "2026-10-17T22:45:42.331795+00:00", "raw_path": "data/raw/35de45bfa89e1ba4abcd6e0b6703beb145f3394a90a59f95f14a43c13fedd9dd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001507605.json", "sha256": "696a02c3112da7a1db07f8e88fd8178dff153f7369ebca8bb4db39e930c11d49", "retrieved_at": "2026-10-17T22:45:43.853703+00:00", "raw_path": "data/raw/696a02c3112da7a1db07f8e88fd8178dff153f7369ebca8bb4db39e930c11d49.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000310354.json", "sha256": "b96498bb91683f1e859400cf9bed0b29d875d99924b3c63964d1b4d97648e3aa", "retrieved_at": "2026-10-17T22:45:43.683959+00:00", "raw_path": "data/raw/b96498bb91683f1e859400cf9bed0b29d875d99924b3c63964d1b4d97648e3aa.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000799292.json", "sha256": "90eea3d25a8b8e4f86e4db09989d1c7c18b796c1030db1d0cefb10d04c9ab43b", "retrieved_at": "2026-10-17T22:45:44.036101+00:00", "raw_path": "data/raw/90eea3d25a8b8e4f86e4db09989d1c7c18b796c1030db1d0cefb10d04c9ab43b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001547903.json", "sha256": "29eb74282d356d17712b2e6be0031e181807234a21bcba3758a96832d233c197", "retrieved_at": "2026-10-17T22:45:45.117954+00:00", "raw_path": "data/raw/29eb74282d356d17712b2e6be0031e181807234a21bcba3758a96832d233c197.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001032220.json", "sha256": "319bd1c03ca434c36119916f04df6fc90846629f0d4d97a8eb6c9391ac136452", "retrieved_at": "2026-10-17T22:45:45.310988+00:00", "raw_path": "data/raw/319bd1c03ca434c36119916f04df6fc90846629f0d4d97a8eb6c9391ac136452.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000877860.json", "sha256": "800d4eb06d8d005c13461b54ffacc4cde98eabd76680f56a43c825e171984500", "retrieved_at": "2026-10-17T22:45:45.587053+00:00", "raw_path": "data/raw/800d4eb06d8d005c13461b54ffacc4cde98eabd76680f56a43c825e171984500.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001276520.json", "sha256": "2b6d25fa03535c8ffe9f28a6f0105b191e206a908e8de274b94f8542fd4008fb", "retrieved_at": "2026-10-17T22:45:44.697807+00:00", "raw_path": "data/raw/2b6d25fa03535c8ffe9f28a6f0105b191e206a908e8de274b94f8542fd4008fb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819133.json", "sha256": "c8f05c3fa6a80adb6687298dee3456672460b56037993a536638892dc1b0365a", "retrieved_at": "2026-10-17T22:45:46.477355+00:00", "raw_path": "data/raw/c8f05c3fa6a80adb6687298dee3456672460b56037993a536638892dc1b0365a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001952073.json", "sha256": "b581e4340111dcabc50e07c4bf1bb21800b2639e9587fa681e62c73fb20b6235", "retrieved_at": "2026-10-17T22:45:46.552082+00:00", "raw_path": "data/raw/b581e4340111dcabc50e07c4bf1bb21800b2639e9587fa681e62c73fb20b6235.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002078008.json", "sha256": "8642015bfd079de0c390cb527e6b941d46f17cab84a659a450d78b23dd652e5f", "retrieved_at": "2026-10-17T22:45:47.517603+00:00", "raw_path": "data/raw/8642015bfd079de0c390cb527e6b941d46f17cab84a659a450d78b23dd652e5f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001047335.json", "sha256": "9c3ea67de396a939aced4fe07208413dd480336d3699f0e8528f4594e302cb2c", "retrieved_at": "2026-10-17T22:45:46.283483+00:00", "raw_path": "data/raw/9c3ea67de396a939aced4fe07208413dd480336d3699f0e8528f4594e302cb2c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001544522.json", "sha256": "80a6039d1f9b5fc9bfc4a234e454477d54804bc176ea38f5b6dc1625220d0e89", "retrieved_at": "2026-10-17T22:45:47.983961+00:00", "raw_path": "data/raw/80a6039d1f9b5fc9bfc4a234e454477d54804bc176ea38f5b6dc1625220d0e89.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001092699.json", "sha256": "c836a91aa42d9c6c3c38ebe9867e9b9f494bb7dc1f98635473d7a36facc1d55c", "retrieved_at": "2026-10-17T22:45:47.392601+00:00", "raw_path": "data/raw/c836a91aa42d9c6c3c38ebe9867e9b9f494bb7dc1f98635473d7a36facc1d55c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000003197.json", "sha256": "824632b2cee37c7e01d018d69301c7d3858a6c04b3f6d247269dfd16183adbd6", "retrieved_at": "2026-10-17T22:45:47.240035+00:00", "raw_path": "data/raw/824632b2cee37c7e01d018d69301c7d3858a6c04b3f6d247269dfd16183adbd6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001990354.json", "sha256": "9b377fcfb215a8a7e3bde08c217be9b706dc103e0a46898e48b1b66db7a99bc5", "retrieved_at": "2026-10-17T22:45:48.797684+00:00", "raw_path": "data/raw/9b377fcfb215a8a7e3bde08c217be9b706dc103e0a46898e48b1b66db7a99bc5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001812364.json", "sha256": "fa0ec3b1c0571cd4da863c44bbdb1520425bab59f97c5e5a22af9eac1a936917", "retrieved_at": "2026-10-17T22:45:49.064344+00:00", "raw_path": "data/raw/fa0ec3b1c0571cd4da863c44bbdb1520425bab59f97c5e5a22af9eac1a936917.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000730708.json", "sha256": "01ff919d7c90efe9a002266c1a3f2444fd95c9b89c0f58030ac9564273711f85", "retrieved_at": "2026-10-17T22:45:48.365647+00:00", "raw_path": "data/raw/01ff919d7c90efe9a002266c1a3f2444fd95c9b89c0f58030ac9564273711f85.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001524358.json", "sha256": "b6dfee38cde38957d5be2a5e65f6451707eed0e515b722f1854c5a746675d5a0", "retrieved_at": "2026-10-17T22:45:48.920957+00:00", "raw_path": "data/raw/b6dfee38cde38957d5be2a5e65f6451707eed0e515b722f1854c5a746675d5a0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000019745.json", "sha256": "ee40194ac32591b341c3d3b5a95fc1331ca2c98acf31e8783abee1338a277b71", "retrieved_at": "2026-10-17T22:45:49.894479+00:00", "raw_path": "data/raw/ee40194ac32591b341c3d3b5a95fc1331ca2c98acf31e8783abee1338a277b71.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001039065.json", "sha256": "5687fe2f602463530aae10999ccc9e166d0c6b4df22b968af14a1e9f4a9370e4", "retrieved_at": "2026-10-17T22:45:50.014268+00:00", "raw_path": "data/raw/5687fe2f602463530aae10999ccc9e166d0c6b4df22b968af14a1e9f4a9370e4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001616533.json", "sha256": "7f49ae1db8700690e6ea142ddafad7a524e5ab04b5a49e16e5be72bd82ebaca6", "retrieved_at": "2026-10-17T22:45:50.766915+00:00", "raw_path": "data/raw/7f49ae1db8700690e6ea142ddafad7a524e5ab04b5a49e16e5be72bd82ebaca6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000860413.json", "sha256": "034d98c137654444354001a02e85f8b68d619f63589bf1967d782836f83288e0", "retrieved_at": "2026-10-17T22:45:50.683649+00:00", "raw_path": "data/raw/034d98c137654444354001a02e85f8b68d619f63589bf1967d782836f83288e0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001144980.json", "sha256": "3d2113e8306ec20344f70492eedb965f9b5b23a007b6c6ddebcb064555d85833", "retrieved_at": "2026-10-17T22:45:51.258824+00:00", "raw_path": "data/raw/3d2113e8306ec20344f70492eedb965f9b5b23a007b6c6ddebcb064555d85833.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001845257.json", "sha256": "cf8ca059753e5ebbf99c7ff5ff9ad2b7086d1879cf437fa5b753fc7b860e2229", "retrieved_at": "2026-10-17T22:45:52.499679+00:00", "raw_path": "data/raw/cf8ca059753e5ebbf99c7ff5ff9ad2b7086d1879cf437fa5b753fc7b860e2229.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001781755.json", "sha256": "9c052ee93469236a7eebb7c8fd733001f94bf4c6d8edeca86d28d18f08925a0e", "retrieved_at": "2026-10-17T22:45:52.579290+00:00", "raw_path": "data/raw/9c052ee93469236a7eebb7c8fd733001f94bf4c6d8edeca86d28d18f08925a0e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000886346.json", "sha256": "62b2da18cfd4c6006023be92958c7996136e0c65d8a83eb587eda3a165257920", "retrieved_at": "2026-10-17T22:45:52.029663+00:00", "raw_path": "data/raw/62b2da18cfd4c6006023be92958c7996136e0c65d8a83eb587eda3a165257920.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000026780.json", "sha256": "e03de03b38cf9b9070c0dcb65ff1b305563e131d8bb6548a12248cb38ec59d5f", "retrieved_at": "2026-10-17T22:45:52.449376+00:00", "raw_path": "data/raw/e03de03b38cf9b9070c0dcb65ff1b305563e131d8bb6548a12248cb38ec59d5f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001676725.json", "sha256": "71c3ec7e9c6cef9d06d6ce45832aba79db21a6fd9de8639503437579c64e1d59", "retrieved_at": "2026-10-17T22:45:53.872528+00:00", "raw_path": "data/raw/71c3ec7e9c6cef9d06d6ce45832aba79db21a6fd9de8639503437579c64e1d59.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000104918.json", "sha256": "0931967df564c53523b73b59e00210f191063ede8adead37a113de69e0210b85", "retrieved_at": "2026-10-17T22:45:53.757177+00:00", "raw_path": "data/raw/0931967df564c53523b73b59e00210f191063ede8adead37a113de69e0210b85.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001070985.json", "sha256": "cb2dc32a93bb60d43ef8741c4aebfb610ad84ac5d77c62839d3bc8ef5caee7f7", "retrieved_at": "2026-10-17T22:45:54.054622+00:00", "raw_path": "data/raw/cb2dc32a93bb60d43ef8741c4aebfb610ad84ac5d77c62839d3bc8ef5caee7f7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001795250.json", "sha256": "7520cf719c49a7b6961e605e706b5d1be410d8c398ea35be99e83e65b9682da7", "retrieved_at": "2026-10-17T22:45:54.759838+00:00", "raw_path": "data/raw/7520cf719c49a7b6961e605e706b5d1be410d8c398ea35be99e83e65b9682da7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000723188.json", "sha256": "320b7fc37258515054c59a16398e7781b05329c7e476315b43ec1a0ece19afa1", "retrieved_at": "2026-10-17T22:45:53.700930+00:00", "raw_path": "data/raw/320b7fc37258515054c59a16398e7781b05329c7e476315b43ec1a0ece19afa1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002115119.json", "sha256": "b33633bd73188bd237c0465b6a2f6e28b9fb7c9466d28df925fa0d0e79438d31", "retrieved_at": "2026-10-17T22:45:55.407738+00:00", "raw_path": "data/raw/b33633bd73188bd237c0465b6a2f6e28b9fb7c9466d28df925fa0d0e79438d31.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001617406.json", "sha256": "06c1e2379871dc5a45e1c1ac1ccb783aef17780d6a7453beee749ce050c4b258", "retrieved_at": "2026-10-17T22:45:56.735300+00:00", "raw_path": "data/raw/06c1e2379871dc5a45e1c1ac1ccb783aef17780d6a7453beee749ce050c4b258.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000771497.json", "sha256": "097b8a72edbdee2ea4ba221f97ba2968d1cd264ea47d0a140f90e33b7bbc288b", "retrieved_at": "2026-10-17T22:45:55.685017+00:00", "raw_path": "data/raw/097b8a72edbdee2ea4ba221f97ba2968d1cd264ea47d0a140f90e33b7bbc288b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000816761.json", "sha256": "cffc82d9502cd61e186cc6466a763e5d81858151a20d693df4383ffe9b75ba67", "retrieved_at": "2026-10-17T22:45:56.219553+00:00", "raw_path": "data/raw/cffc82d9502cd61e186cc6466a763e5d81858151a20d693df4383ffe9b75ba67.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000805676.json", "sha256": "1e790befd661661d6b438b725ed4555e139eff73f7cb002a1ee039f59f65d0b3", "retrieved_at": "2026-10-17T22:45:55.778193+00:00", "raw_path": "data/raw/1e790befd661661d6b438b725ed4555e139eff73f7cb002a1ee039f59f65d0b3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001723128.json", "sha256": "075c5a61ea16a3687086a44ded16226e03e05d8e3235bb2d57788b8b10d1e3fe", "retrieved_at": "2026-10-17T22:45:57.115585+00:00", "raw_path": "data/raw/075c5a61ea16a3687086a44ded16226e03e05d8e3235bb2d57788b8b10d1e3fe.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000931015.json", "sha256": "441d932436996793f5a31170716fe7519e396f5c570b72b727754552ae4aaacd", "retrieved_at": "2026-10-17T22:45:57.398969+00:00", "raw_path": "data/raw/441d932436996793f5a31170716fe7519e396f5c570b72b727754552ae4aaacd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000894405.json", "sha256": "84141652d5409a0e7b0f86f2c3f0e81cc0cfbe8678d2e0610541e4fbd868aa1a", "retrieved_at": "2026-10-17T22:45:57.828223+00:00", "raw_path": "data/raw/84141652d5409a0e7b0f86f2c3f0e81cc0cfbe8678d2e0610541e4fbd868aa1a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000078749.json", "sha256": "3cc527a4dfed053c330508eb9e2a7b5c3dafbe32b8367962d4a94969678bd55d", "retrieved_at": "2026-10-17T22:45:57.949111+00:00", "raw_path": "data/raw/3cc527a4dfed053c330508eb9e2a7b5c3dafbe32b8367962d4a94969678bd55d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000880631.json", "sha256": "010c181e795f5475c95e567934c06ec06bc731e2a13d962e2489daa4c354f823", "retrieved_at": "2026-10-17T22:45:58.614585+00:00", "raw_path": "data/raw/010c181e795f5475c95e567934c06ec06bc731e2a13d962e2489daa4c354f823.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819790.json", "sha256": "78b1edd9af794f4cd0933220afd4fcb088d3b5fc85cd5e152fc22e4c655ba64b", "retrieved_at": "2026-10-17T22:45:59.026088+00:00", "raw_path": "data/raw/78b1edd9af794f4cd0933220afd4fcb088d3b5fc85cd5e152fc22e4c655ba64b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001064728.json", "sha256": "ff219440be899805e505fda7e0e4486ae88dd9167be9b0bfc11ca3ab2f15e41b", "retrieved_at": "2026-10-17T22:45:58.265992+00:00", "raw_path": "data/raw/ff219440be899805e505fda7e0e4486ae88dd9167be9b0bfc11ca3ab2f15e41b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001692787.json", "sha256": "0eef47d6ae438a6de04efb2c2711377f0e22f45e8a6a68f7479b9cdfe2dce82a", "retrieved_at": "2026-10-17T22:45:59.465465+00:00", "raw_path": "data/raw/0eef47d6ae438a6de04efb2c2711377f0e22f45e8a6a68f7479b9cdfe2dce82a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001587523.json", "sha256": "596a0078fc6f8e8946f65c6c098d8c0bd130b860f3e100f03eb993f5da900dd5", "retrieved_at": "2026-10-17T22:45:59.164842+00:00", "raw_path": "data/raw/596a0078fc6f8e8946f65c6c098d8c0bd130b860f3e100f03eb993f5da900dd5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001737706.json", "sha256": "c6c883077d7c0c7c976fcfccdf41d9bd7d5d4c6f22edb6e602414ee02ba7def5", "retrieved_at": "2026-10-17T22:46:00.042526+00:00", "raw_path": "data/raw/c6c883077d7c0c7c976fcfccdf41d9bd7d5d4c6f22edb6e602414ee02ba7def5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001676238.json", "sha256": "e3c3c8b049141f7a94570cbe3bf32507d693abf42b08593a3dae623dfed99723", "retrieved_at": "2026-10-17T22:46:00.538979+00:00", "raw_path": "data/raw/e3c3c8b049141f7a94570cbe3bf32507d693abf42b08593a3dae623dfed99723.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001020859.json", "sha256": "cb97c90acefd11eee9d320262ea0c7aa729b4e35c424851f1fed884552a86380", "retrieved_at": "2026-10-17T22:45:59.998245+00:00", "raw_path": "data/raw/cb97c90acefd11eee9d320262ea0c7aa729b4e35c424851f1fed884552a86380.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001955520.json", "sha256": "1eee9340e9d97da53faaab1eaeee3dd4fbd50af358012eafd1418b7b4a19173e", "retrieved_at": "2026-10-17T22:46:01.223871+00:00", "raw_path": "data/raw/1eee9340e9d97da53faaab1eaeee3dd4fbd50af358012eafd1418b7b4a19173e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001520697.json", "sha256": "b1d48d703acb9cf3f60aaa852af3b91f4c463c554bf1a3d1bbf0ae55d0e977a3", "retrieved_at": "2026-10-17T22:46:00.502382+00:00", "raw_path": "data/raw/b1d48d703acb9cf3f60aaa852af3b91f4c463c554bf1a3d1bbf0ae55d0e977a3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001078271.json", "sha256": "fb8866659f0db019e532a2db2d09da81fde8f8ef4b1159c0c722204856cde811", "retrieved_at": "2026-10-17T22:46:01.242249+00:00", "raw_path": "data/raw/fb8866659f0db019e532a2db2d09da81fde8f8ef4b1159c0c722204856cde811.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001658551.json", "sha256": "61333bff081cd95153f9c3b6a6d7088e53acd3f880438d3dc887c28126ad3c94", "retrieved_at": "2026-10-17T22:46:02.217699+00:00", "raw_path": "data/raw/61333bff081cd95153f9c3b6a6d7088e53acd3f880438d3dc887c28126ad3c94.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001323885.json", "sha256": "e4845a89e059ee1451eb7c313d92441765e0dbf3a585e40c0eeab000da06d0a5", "retrieved_at": "2026-10-17T22:46:02.080352+00:00", "raw_path": "data/raw/e4845a89e059ee1451eb7c313d92441765e0dbf3a585e40c0eeab000da06d0a5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001824502.json", "sha256": "ee5709c6320d4e246b5e920f35635385f46f51d2c38f1fc0143e1f14cd82fa71", "retrieved_at": "2026-10-17T22:46:02.708156+00:00", "raw_path": "data/raw/ee5709c6320d4e246b5e920f35635385f46f51d2c38f1fc0143e1f14cd82fa71.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000826675.json", "sha256": "0992689d6c469a10f452e2e86a42ff893481dc96645bdf3cb7731cfb0b80d524", "retrieved_at": "2026-10-17T22:46:02.030303+00:00", "raw_path": "data/raw/0992689d6c469a10f452e2e86a42ff893481dc96645bdf3cb7731cfb0b80d524.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000919012.json", "sha256": "f9cc6d7c6953048ba4c8f1444a5307ed1c56b6675e8d860271aef294f2fc04c8", "retrieved_at": "2026-10-17T22:46:03.114042+00:00", "raw_path": "data/raw/f9cc6d7c6953048ba4c8f1444a5307ed1c56b6675e8d860271aef294f2fc04c8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001748824.json", "sha256": "a4332a5dc8e3e5abe776a53ce8ed40008977e6b329ad9fcbb7695c3e864636e1", "retrieved_at": "2026-10-17T22:46:04.170948+00:00", "raw_path": "data/raw/a4332a5dc8e3e5abe776a53ce8ed40008977e6b329ad9fcbb7695c3e864636e1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001035201.json", "sha256": "6f162e9a7cd6becaaed59dc0b372c005bfccc86b05e8e23c1d17492ac4402421", "retrieved_at": "2026-10-17T22:46:03.869363+00:00", "raw_path": "data/raw/6f162e9a7cd6becaaed59dc0b372c005bfccc86b05e8e23c1d17492ac4402421.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001504008.json", "sha256": "13764c06bab52b281aef6769b75122154e855fde8f3edae90a5a4471530c1407", "retrieved_at": "2026-10-17T22:46:03.497749+00:00", "raw_path": "data/raw/13764c06bab52b281aef6769b75122154e855fde8f3edae90a5a4471530c1407.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000039368.json", "sha256": "aeebb77d6656bb49173a59149d59facbdb7e91c9afa4896844064b42158452fd", "retrieved_at": "2026-10-17T22:46:04.435270+00:00", "raw_path": "data/raw/aeebb77d6656bb49173a59149d59facbdb7e91c9afa4896844064b42158452fd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000016160.json", "sha256": "d2d1a3c63d108b1da5c5af95b361cfc14653a0bb971b9e7f5e7d547ce49dfb4a", "retrieved_at": "2026-10-17T22:46:04.855601+00:00", "raw_path": "data/raw/d2d1a3c63d108b1da5c5af95b361cfc14653a0bb971b9e7f5e7d547ce49dfb4a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002027317.json", "sha256": "f9c4b3a974fcc1011c12c237c9c40021a91f205d52e441504c13e3a7571eded7", "retrieved_at": "2026-10-17T22:46:05.739854+00:00", "raw_path": "data/raw/f9c4b3a974fcc1011c12c237c9c40021a91f205d52e441504c13e3a7571eded7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001482981.json", "sha256": "727a1ea7c0c7bc8b30cb09223199c2b6fbb2c04974e021d409626f429191a9a3", "retrieved_at": "2026-10-17T22:46:05.464003+00:00", "raw_path": "data/raw/727a1ea7c0c7bc8b30cb09223199c2b6fbb2c04974e021d409626f429191a9a3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001031203.json", "sha256": "de40207d780775dd2e5177dedefaed660fc550a18aa1ebdaa17d6da5adf797cd", "retrieved_at": "2026-10-17T22:46:05.178794+00:00", "raw_path": "data/raw/de40207d780775dd2e5177dedefaed660fc550a18aa1ebdaa17d6da5adf797cd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001078075.json", "sha256": "790f48ac56f3ebf2aaa1ce03861981de952b52b504ca2542d4430ec9454e7b21", "retrieved_at": "2026-10-17T22:46:05.497574+00:00", "raw_path": "data/raw/790f48ac56f3ebf2aaa1ce03861981de952b52b504ca2542d4430ec9454e7b21.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000752714.json", "sha256": "e50ad4350de21420b78b19e78f0826cb496120074f47775929e420284c80ca62", "retrieved_at": "2026-10-17T22:46:06.959153+00:00", "raw_path": "data/raw/e50ad4350de21420b78b19e78f0826cb496120074f47775929e420284c80ca62.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001104485.json", "sha256": "97105b740bdc8a05e88d90c2e0c5e7a646801f073caca5aeddb8636f426450d3", "retrieved_at": "2026-10-17T22:46:06.450184+00:00", "raw_path": "data/raw/97105b740bdc8a05e88d90c2e0c5e7a646801f073caca5aeddb8636f426450d3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001620533.json", "sha256": "36c3d4653b0bfe26c36060ca46612d9d4e77e6e4288167a43353d08e25bf9eff", "retrieved_at": "2026-10-17T22:46:07.116081+00:00", "raw_path": "data/raw/36c3d4653b0bfe26c36060ca46612d9d4e77e6e4288167a43353d08e25bf9eff.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001289848.json", "sha256": "9b79cdbf9e40453c48c726926e259a5f0e40e0266d2cba6cb843c5dd6a660170", "retrieved_at": "2026-10-17T22:46:06.884638+00:00", "raw_path": "data/raw/9b79cdbf9e40453c48c726926e259a5f0e40e0266d2cba6cb843c5dd6a660170.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001459200.json", "sha256": "9a0ee0c7782c4c51ea09db728d9985733180d15888f0f1a8655281031cd114c5", "retrieved_at": "2026-10-17T22:46:07.621997+00:00", "raw_path": "data/raw/9a0ee0c7782c4c51ea09db728d9985733180d15888f0f1a8655281031cd114c5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001628369.json", "sha256": "1cda509d70b311c842eb817502bd01fa077dfcc1bd4d786b6c00029c65dba65c", "retrieved_at": "2026-10-17T22:46:08.243544+00:00", "raw_path": "data/raw/1cda509d70b311c842eb817502bd01fa077dfcc1bd4d786b6c00029c65dba65c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001298946.json", "sha256": "ce1fd98bdb580d64f6d4311e7d7aa60f7c5aa6164028aeec95952ae8c3d0ddee", "retrieved_at": "2026-10-17T22:46:08.588115+00:00", "raw_path": "data/raw/ce1fd98bdb580d64f6d4311e7d7aa60f7c5aa6164028aeec95952ae8c3d0ddee.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001599617.json", "sha256": "39acec88efc413b77502dc3ebec77084a800dbb5834deea467e10d17157bb05f", "retrieved_at": "2026-10-17T22:46:08.643649+00:00", "raw_path": "data/raw/39acec88efc413b77502dc3ebec77084a800dbb5834deea467e10d17157bb05f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001710072.json", "sha256": "fdc3d3606ed30ad01dab6d3f276a5ede516c6d4ccc5eead9b5d5ab2ae15cce14", "retrieved_at": "2026-10-17T22:46:09.700120+00:00", "raw_path": "data/raw/fdc3d3606ed30ad01dab6d3f276a5ede516c6d4ccc5eead9b5d5ab2ae15cce14.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000103145.json", "sha256": "3df127f86f7238e65efe9710917423244aa5ccc094baef70abe3c45c5b45392c", "retrieved_at": "2026-10-17T22:46:09.256423+00:00", "raw_path": "data/raw/3df127f86f7238e65efe9710917423244aa5ccc094baef70abe3c45c5b45392c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001411579.json", "sha256": "a232f3e420d7d828acc13c9e8b7e59bd205446e052fd62e49a9a3bff0ecae494", "retrieved_at": "2026-10-17T22:46:09.513112+00:00", "raw_path": "data/raw/a232f3e420d7d828acc13c9e8b7e59bd205446e052fd62e49a9a3bff0ecae494.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001178970.json", "sha256": "daae8cb014eebea235fc02044789ba28614721b21a873adfb70a8e392a25323c", "retrieved_at": "2026-10-17T22:46:10.015390+00:00", "raw_path": "data/raw/daae8cb014eebea235fc02044789ba28614721b21a873adfb70a8e392a25323c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001759655.json", "sha256": "3d55748ec8c53649c687e758ca6f12ca9f5a430b8cc3b37591c26465903370ab", "retrieved_at": "2026-10-17T22:46:11.210598+00:00", "raw_path": "data/raw/3d55748ec8c53649c687e758ca6f12ca9f5a430b8cc3b37591c26465903370ab.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000105132.json", "sha256": "fd6d09174aefda792a3bb40370e26c7671e7b239d92ae39c45e6964249107e71", "retrieved_at": "2026-10-17T22:46:10.865502+00:00", "raw_path": "data/raw/fd6d09174aefda792a3bb40370e26c7671e7b239d92ae39c45e6964249107e71.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000711377.json", "sha256": "43a8aa76989a5e9d9d91df083bcfbfa885ce0a35d2ff1aed1a4729d4e7d2f459", "retrieved_at": "2026-10-17T22:46:11.186168+00:00", "raw_path": "data/raw/43a8aa76989a5e9d9d91df083bcfbfa885ce0a35d2ff1aed1a4729d4e7d2f459.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000025445.json", "sha256": "b67962e6bd8cbde8717896d54be0ab148bfa8ded855aadffd489d82dbb173e3d", "retrieved_at": "2026-10-17T22:46:10.655936+00:00", "raw_path": "data/raw/b67962e6bd8cbde8717896d54be0ab148bfa8ded855aadffd489d82dbb173e3d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001694028.json", "sha256": "dfe12783b48b21e6de5924294b21ce18cade90be7401ee18b1f4de44c88976db", "retrieved_at": "2026-10-17T22:46:11.949047+00:00", "raw_path": "data/raw/dfe12783b48b21e6de5924294b21ce18cade90be7401ee18b1f4de44c88976db.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001328581.json", "sha256": "614f80c3dd52b26e2aff7c9edef4ebecb89478425cd075a6b82a2ab8f27ca1c0", "retrieved_at": "2026-10-17T22:46:12.140554+00:00", "raw_path": "data/raw/614f80c3dd52b26e2aff7c9edef4ebecb89478425cd075a6b82a2ab8f27ca1c0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001280263.json", "sha256": "1ec9a6f069a7cb041f1651cfd792fbf4ff885c154527bf2e35e3515e5d332655", "retrieved_at": "2026-10-17T22:46:12.409430+00:00", "raw_path": "data/raw/1ec9a6f069a7cb041f1651cfd792fbf4ff885c154527bf2e35e3515e5d332655.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001714899.json", "sha256": "ed49dcb6d43f19d029bffef3b462b7e1aaeca52861675a4b29abb3bb2fffcc85", "retrieved_at": "2026-10-17T22:46:13.092784+00:00", "raw_path": "data/raw/ed49dcb6d43f19d029bffef3b462b7e1aaeca52861675a4b29abb3bb2fffcc85.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000854775.json", "sha256": "7db50f368db9cbc09f7560352908e9bdae2f9ff7e901e23ca7e1b60d04a6863d", "retrieved_at": "2026-10-17T22:46:12.784227+00:00", "raw_path": "data/raw/7db50f368db9cbc09f7560352908e9bdae2f9ff7e901e23ca7e1b60d04a6863d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001161728.json", "sha256": "125a8fef5f433d9ff6aa6a872c54d86eb8b3a1a6dd1479a685e2417f95635e26", "retrieved_at": "2026-10-17T22:46:13.288170+00:00", "raw_path": "data/raw/125a8fef5f433d9ff6aa6a872c54d86eb8b3a1a6dd1479a685e2417f95635e26.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json", "sha256": "e70d106c3bc6ad60ac005b50ab4426cc10bb4c31b99502422b1790cbb0c21191", "retrieved_at": "2026-10-17T22:46:13.956514+00:00", "raw_path": "data/raw/e70d106c3bc6ad60ac005b50ab4426cc10bb4c31b99502422b1790cbb0c21191.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001288847.json", "sha256": "56f011d2449e85ab3aeddd40ee7c0e1dd0165598c53027bf0341f2da7c60e337", "retrieved_at": "2026-10-17T22:46:14.043761+00:00", "raw_path": "data/raw/56f011d2449e85ab3aeddd40ee7c0e1dd0165598c53027bf0341f2da7c60e337.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001158449.json", "sha256": "6874525bf56289fd02085e2c1d57fd2ff73ee6a6c6fa6e887d065a3cbd488652", "retrieved_at": "2026-10-17T22:46:13.705790+00:00", "raw_path": "data/raw/6874525bf56289fd02085e2c1d57fd2ff73ee6a6c6fa6e887d065a3cbd488652.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000944148.json", "sha256": "ab7d892dbc3a4ac8409176e6a72a8df4ff4e6fc63b603a5c1853d2dfca09f305", "retrieved_at": "2026-10-17T22:46:14.569384+00:00", "raw_path": "data/raw/ab7d892dbc3a4ac8409176e6a72a8df4ff4e6fc63b603a5c1853d2dfca09f305.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000729580.json", "sha256": "aba8d5995c0bd37fe01d557fca40006dc3844cbb18f6db48b88b0cc2f92a9695", "retrieved_at": "2026-10-17T22:46:15.081940+00:00", "raw_path": "data/raw/aba8d5995c0bd37fe01d557fca40006dc3844cbb18f6db48b88b0cc2f92a9695.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002052568.json", "sha256": "f741ad9dfa2c51c165cbba35c18103515af81b37868a97945ecc6e216dd10535", "retrieved_at": "2026-10-17T22:46:15.475793+00:00", "raw_path": "data/raw/f741ad9dfa2c51c165cbba35c18103515af81b37868a97945ecc6e216dd10535.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000064996.json", "sha256": "9464702efb7c677b40c4d1549de6679e90c5d0daeabe4562744cff6d5711fe4e", "retrieved_at": "2026-10-17T22:46:15.693203+00:00", "raw_path": "data/raw/9464702efb7c677b40c4d1549de6679e90c5d0daeabe4562744cff6d5711fe4e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001745431.json", "sha256": "96fb137f63b95f2d902c5f3004705820ae1d74ca3f00997e500451a33f89f367", "retrieved_at": "2026-10-17T22:46:16.393701+00:00", "raw_path": "data/raw/96fb137f63b95f2d902c5f3004705820ae1d74ca3f00997e500451a33f89f367.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000790359.json", "sha256": "a3ca4cd88104e5391c71e3c365067d886a7b9ad4c319f0f8b81ee87fbb579d9d", "retrieved_at": "2026-10-17T22:46:15.412940+00:00", "raw_path": "data/raw/a3ca4cd88104e5391c71e3c365067d886a7b9ad4c319f0f8b81ee87fbb579d9d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000863436.json", "sha256": "a6a3b7a3f63104f5e58d78fc9b3116e5556afd9d67e43307f790593473a97a4c", "retrieved_at": "2026-10-17T22:46:16.323312+00:00", "raw_path": "data/raw/a6a3b7a3f63104f5e58d78fc9b3116e5556afd9d67e43307f790593473a97a4c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000795266.json", "sha256": "97b2408cb06c65bba811409f034bf83a419c5be8a986aba35cfadfaf3147b238", "retrieved_at": "2026-10-17T22:46:16.712757+00:00", "raw_path": "data/raw/97b2408cb06c65bba811409f034bf83a419c5be8a986aba35cfadfaf3147b238.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001756262.json", "sha256": "8096066125323b72557bd9d582cfab4bcdec59b814cee4e082ede5ade1a800ab", "retrieved_at": "2026-10-17T22:46:17.483874+00:00", "raw_path": "data/raw/8096066125323b72557bd9d582cfab4bcdec59b814cee4e082ede5ade1a800ab.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000745308.json", "sha256": "e0a333cf44fb84e6b2c0b36e6ed3d5476c8c589a444d521b1715120a1e7cedc7", "retrieved_at": "2026-10-17T22:46:17.210828+00:00", "raw_path": "data/raw/e0a333cf44fb84e6b2c0b36e6ed3d5476c8c589a444d521b1715120a1e7cedc7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000899629.json", "sha256": "c151cbca058ee4a7b3412109cff5a2dfdf428c38f6288d507fc973c8f3efecfc", "retrieved_at": "2026-10-17T22:46:17.508551+00:00", "raw_path": "data/raw/c151cbca058ee4a7b3412109cff5a2dfdf428c38f6288d507fc973c8f3efecfc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000046250.json", "sha256": "55321ad6e7915adb7da85da45e14714e1bb15101c89670ef166c31900051437f", "retrieved_at": "2026-10-17T22:46:18.488451+00:00", "raw_path": "data/raw/55321ad6e7915adb7da85da45e14714e1bb15101c89670ef166c31900051437f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000874499.json", "sha256": "7a83327ab85cbe204792b6c8b22f453e47d47d12f8b78e01f2a5b069c56848cd", "retrieved_at": "2026-10-17T22:46:18.067146+00:00", "raw_path": "data/raw/7a83327ab85cbe204792b6c8b22f453e47d47d12f8b78e01f2a5b069c56848cd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001649749.json", "sha256": "0eafab6e9068739cd96ab70a0ff259f964a82075583e6bd2c68bba7406d12f89", "retrieved_at": "2026-10-17T22:46:18.776099+00:00", "raw_path": "data/raw/0eafab6e9068739cd96ab70a0ff259f964a82075583e6bd2c68bba7406d12f89.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000021535.json", "sha256": "4e32308702cfd7998ed593e3f0e275669e2d01c2b748d1dc86e011d09a5ad360", "retrieved_at": "2026-10-17T22:46:19.023867+00:00", "raw_path": "data/raw/4e32308702cfd7998ed593e3f0e275669e2d01c2b748d1dc86e011d09a5ad360.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001504776.json", "sha256": "2284bf740abbb63b5ddcf89442b4980b37b58a81a21b2332980d429dcf32e5af", "retrieved_at": "2026-10-17T22:46:19.817709+00:00", "raw_path": "data/raw/2284bf740abbb63b5ddcf89442b4980b37b58a81a21b2332980d429dcf32e5af.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001022408.json", "sha256": "aaacbdaf484bae0429f9ce366e1c9a1b89143134e1a131f27b78a3d19d6cbdbe", "retrieved_at": "2026-10-17T22:46:20.218414+00:00", "raw_path": "data/raw/aaacbdaf484bae0429f9ce366e1c9a1b89143134e1a131f27b78a3d19d6cbdbe.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001827635.json", "sha256": "f5f14cffc1c8ee765dec65add662a2bf589c3fbfa5f3bebf07c435fd2e301dc7", "retrieved_at": "2026-10-17T22:46:20.826736+00:00", "raw_path": "data/raw/f5f14cffc1c8ee765dec65add662a2bf589c3fbfa5f3bebf07c435fd2e301dc7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001611547.json", "sha256": "50fb9f595d791fe6a566091ae0fff628fe5059799d89e7d1546a80d7563f27c0", "retrieved_at": "2026-10-17T22:46:20.250762+00:00", "raw_path": "data/raw/50fb9f595d791fe6a566091ae0fff628fe5059799d89e7d1546a80d7563f27c0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001070494.json", "sha256": "b715477790e2bc4da8926097c8339e6eadd0d719aa545289c22b84a7adf5e2d1", "retrieved_at": "2026-10-17T22:46:20.838242+00:00", "raw_path": "data/raw/b715477790e2bc4da8926097c8339e6eadd0d719aa545289c22b84a7adf5e2d1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000712534.json", "sha256": "e1b8ebac6d5aa1ab4ee23c7a696cbf9996ecf7c69bd3acda73302e9d5f5b623e", "retrieved_at": "2026-10-17T22:46:19.770623+00:00", "raw_path": "data/raw/e1b8ebac6d5aa1ab4ee23c7a696cbf9996ecf7c69bd3acda73302e9d5f5b623e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000833640.json", "sha256": "845626c61757889b7582d72562f897e908292e33a299e1a24ab4b0a40f400cc7", "retrieved_at": "2026-10-17T22:46:21.353495+00:00", "raw_path": "data/raw/845626c61757889b7582d72562f897e908292e33a299e1a24ab4b0a40f400cc7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001275014.json", "sha256": "3979fe8f54d0f3583ca3cb73d173f726c862fc3587c75996a9d80d5ae10c4c43", "retrieved_at": "2026-10-17T22:46:21.793986+00:00", "raw_path": "data/raw/3979fe8f54d0f3583ca3cb73d173f726c862fc3587c75996a9d80d5ae10c4c43.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001650132.json", "sha256": "5c380f73360358ffc76aff9aed3f7e357e401eacac45cb21ee19071d2b68f733", "retrieved_at": "2026-10-17T22:46:22.260034+00:00", "raw_path": "data/raw/5c380f73360358ffc76aff9aed3f7e357e401eacac45cb21ee19071d2b68f733.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000885639.json", "sha256": "e9ecbf0133f7538197f4563ec5f3c16a4e927aa5dee05ae41ee2d42cfbacc762", "retrieved_at": "2026-10-17T22:46:22.061057+00:00", "raw_path": "data/raw/e9ecbf0133f7538197f4563ec5f3c16a4e927aa5dee05ae41ee2d42cfbacc762.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001777921.json", "sha256": "0f026fc239f4abc0335ecf8e030353ac2cd1e50398f83026bf8180dedb3f99f7", "retrieved_at": "2026-10-17T22:46:23.321153+00:00", "raw_path": "data/raw/0f026fc239f4abc0335ecf8e030353ac2cd1e50398f83026bf8180dedb3f99f7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000084748.json", "sha256": "a5c0b164f4a5776c91c209a9441400974b61365c58182e8be0145762435edb76", "retrieved_at": "2026-10-17T22:46:22.581561+00:00", "raw_path": "data/raw/a5c0b164f4a5776c91c209a9441400974b61365c58182e8be0145762435edb76.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000811589.json", "sha256": "ca849a2536e6d3283daac6f8afafcdefe09b53cc66a7d465863fc066e49e2264", "retrieved_at": "2026-10-17T22:46:23.050585+00:00", "raw_path": "data/raw/ca849a2536e6d3283daac6f8afafcdefe09b53cc66a7d465863fc066e49e2264.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000046195.json", "sha256": "9da9c2e404659c4c4daf97a9289a15c319dfe91bb4a607edcb489d3aaac160d6", "retrieved_at": "2026-10-17T22:46:23.729650+00:00", "raw_path": "data/raw/9da9c2e404659c4c4daf97a9289a15c319dfe91bb4a607edcb489d3aaac160d6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001368514.json", "sha256": "d00bc92a8147a62a081ef2cfa49f79fbbc714d75b120ba39f3c7bd9cafbdb9cb", "retrieved_at": "2026-10-17T22:46:24.763876+00:00", "raw_path": "data/raw/d00bc92a8147a62a081ef2cfa49f79fbbc714d75b120ba39f3c7bd9cafbdb9cb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001653242.json", "sha256": "5cbaca87b162fdc4f0a973eefb5bd0f51de8b8b5094495ee2ae757134eac0a01", "retrieved_at": "2026-10-17T22:46:24.932008+00:00", "raw_path": "data/raw/5cbaca87b162fdc4f0a973eefb5bd0f51de8b8b5094495ee2ae757134eac0a01.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000036146.json", "sha256": "82ae7758c841ff2a3b675e76a5bda5682d2b46dce1c0583aad4d3f059e9688d8", "retrieved_at": "2026-10-17T22:46:24.315980+00:00", "raw_path": "data/raw/82ae7758c841ff2a3b675e76a5bda5682d2b46dce1c0583aad4d3f059e9688d8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000814453.json", "sha256": "52086fea7c3c51bcc937f5831c76fc694b3d28207e93afb537d80e85bb5694d2", "retrieved_at": "2026-10-17T22:46:24.448620+00:00", "raw_path": "data/raw/52086fea7c3c51bcc937f5831c76fc694b3d28207e93afb537d80e85bb5694d2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000314489.json", "sha256": "723d90fde047cbe1628a796a123666b0ae5cb83eb315a3c804b594a9b0e049f0", "retrieved_at": "2026-10-17T22:46:25.734356+00:00", "raw_path": "data/raw/723d90fde047cbe1628a796a123666b0ae5cb83eb315a3c804b594a9b0e049f0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001653477.json", "sha256": "d2d2883c7c10642256a33ede8776f4eb2069a8e3b1a03ec35eaec4abb8a49b04", "retrieved_at": "2026-10-17T22:46:25.960364+00:00", "raw_path": "data/raw/d2d2883c7c10642256a33ede8776f4eb2069a8e3b1a03ec35eaec4abb8a49b04.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001745999.json", "sha256": "22697b805ad194da1723941908c22c4342832e8b2d689a6be81f25b0c98a8922", "retrieved_at": "2026-10-17T22:46:27.027642+00:00", "raw_path": "data/raw/22697b805ad194da1723941908c22c4342832e8b2d689a6be81f25b0c98a8922.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819576.json", "sha256": "8f1d77561a1f9b9fff559416f61f924ce9608a44172ffb889dcc4a7b29d54a6f", "retrieved_at": "2026-10-17T22:46:27.136974+00:00", "raw_path": "data/raw/8f1d77561a1f9b9fff559416f61f924ce9608a44172ffb889dcc4a7b29d54a6f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001438472.json", "sha256": "1666bef355370e0579295f4f9be6e024295527aec305c60e616a89dbcde1aa71", "retrieved_at": "2026-10-17T22:46:27.623552+00:00", "raw_path": "data/raw/1666bef355370e0579295f4f9be6e024295527aec305c60e616a89dbcde1aa71.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000811596.json", "sha256": "953b654ab471b76b1b302898e3f250d00dfd0e0862355d61389d116dd3015102", "retrieved_at": "2026-10-17T22:46:26.278203+00:00", "raw_path": "data/raw/953b654ab471b76b1b302898e3f250d00dfd0e0862355d61389d116dd3015102.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001958140.json", "sha256": "192174cf277913d164945fa6077698dfe62bbadfe8278244ba4c191b92531337", "retrieved_at": "2026-10-17T22:46:27.920700+00:00", "raw_path": "data/raw/192174cf277913d164945fa6077698dfe62bbadfe8278244ba4c191b92531337.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001653653.json", "sha256": "88a64759523a34c8a94bd49d645017f8ef54c2cff383db79ecc834283a869e40", "retrieved_at": "2026-10-17T22:46:27.658756+00:00", "raw_path": "data/raw/88a64759523a34c8a94bd49d645017f8ef54c2cff383db79ecc834283a869e40.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001111335.json", "sha256": "016792d6301124e2ee1d56035cd73418da927cb6489de55cafe9db11dd4f6e90", "retrieved_at": "2026-10-17T22:46:26.631012+00:00", "raw_path": "data/raw/016792d6301124e2ee1d56035cd73418da927cb6489de55cafe9db11dd4f6e90.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001970622.json", "sha256": "111a8a999431d9129b93bad68e59ba761f964e59e46a393a61a0e94d85b663d5", "retrieved_at": "2026-10-17T22:46:28.880805+00:00", "raw_path": "data/raw/111a8a999431d9129b93bad68e59ba761f964e59e46a393a61a0e94d85b663d5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001758488.json", "sha256": "267b76a5ae43b6fe144ffb8fcacbbe66824aaf5725519ee4034aab79fc9032a3", "retrieved_at": "2026-10-17T22:46:28.638289+00:00", "raw_path": "data/raw/267b76a5ae43b6fe144ffb8fcacbbe66824aaf5725519ee4034aab79fc9032a3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001803696.json", "sha256": "4095d8e6b37266a3a87d0deaa60f54ef812936f4251ee4433686cfb138d5be9c", "retrieved_at": "2026-10-17T22:46:28.401205+00:00", "raw_path": "data/raw/4095d8e6b37266a3a87d0deaa60f54ef812936f4251ee4433686cfb138d5be9c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000055242.json", "sha256": "40862485c974808efac01591f3073961d41c41266d608813edcc0dc9b08e0b88", "retrieved_at": "2026-10-17T22:46:29.341388+00:00", "raw_path": "data/raw/40862485c974808efac01591f3073961d41c41266d608813edcc0dc9b08e0b88.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000030305.json", "sha256": "f6726330a636e85ac72626b29e9393cacb099af86d295724f98dc9d061c1bdf3", "retrieved_at": "2026-10-17T22:46:29.838078+00:00", "raw_path": "data/raw/f6726330a636e85ac72626b29e9393cacb099af86d295724f98dc9d061c1bdf3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001332349.json", "sha256": "10cdef9490e87ca388572daad559962878a035226d34ec53d0a6d297e5e6a8aa", "retrieved_at": "2026-10-17T22:46:29.437948+00:00", "raw_path": "data/raw/10cdef9490e87ca388572daad559962878a035226d34ec53d0a6d297e5e6a8aa.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000760498.json", "sha256": "e703709101862e3d57e1526a3c114a530546d52ef6c6e1931aaa63201fcacf2d", "retrieved_at": "2026-10-17T22:46:30.060955+00:00", "raw_path": "data/raw/e703709101862e3d57e1526a3c114a530546d52ef6c6e1931aaa63201fcacf2d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001549595.json", "sha256": "6c4b8ea69288ee83bf2805500b7c4eb83e64f7f357fb38201d2dae79e34766a5", "retrieved_at": "2026-10-17T22:46:31.395512+00:00", "raw_path": "data/raw/6c4b8ea69288ee83bf2805500b7c4eb83e64f7f357fb38201d2dae79e34766a5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001764013.json", "sha256": "c950336f5641d1a857bd8b1a23026b4d867925f8e6c84560200e9d015f02814e", "retrieved_at": "2026-10-17T22:46:31.365649+00:00", "raw_path": "data/raw/c950336f5641d1a857bd8b1a23026b4d867925f8e6c84560200e9d015f02814e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001419945.json", "sha256": "265bacf3c9f5626c8498f46d47ec1d9c3a633ef2adecf64d69ff915515e6550e", "retrieved_at": "2026-10-17T22:46:31.903717+00:00", "raw_path": "data/raw/265bacf3c9f5626c8498f46d47ec1d9c3a633ef2adecf64d69ff915515e6550e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001054905.json", "sha256": "bf03452958526bcff7516a218ae6e77bc91368503477d0689203e547895a8513", "retrieved_at": "2026-10-17T22:46:30.727317+00:00", "raw_path": "data/raw/bf03452958526bcff7516a218ae6e77bc91368503477d0689203e547895a8513.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000949157.json", "sha256": "a89ac7d98eb4b3457bbafb0aa780a54d7bab0260681a23af0a6862382825a49f", "retrieved_at": "2026-10-17T22:46:30.847285+00:00", "raw_path": "data/raw/a89ac7d98eb4b3457bbafb0aa780a54d7bab0260681a23af0a6862382825a49f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001519449.json", "sha256": "2b678bcd20b16d7179e1c0b6fcf034b5ec3720467f96293921a6ee32e53f7899", "retrieved_at": "2026-10-17T22:46:32.647399+00:00", "raw_path": "data/raw/2b678bcd20b16d7179e1c0b6fcf034b5ec3720467f96293921a6ee32e53f7899.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000827876.json", "sha256": "ac32bbc4ed23d42bbc6ab70aa3fb8896bdd061a735c83f537c5032a1e6eb0fe0", "retrieved_at": "2026-10-17T22:46:32.484534+00:00", "raw_path": "data/raw/ac32bbc4ed23d42bbc6ab70aa3fb8896bdd061a735c83f537c5032a1e6eb0fe0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001580560.json", "sha256": "2e72a711775c76923d40ba717b2163b4b2805769b836bd56070dd334eba83a1e", "retrieved_at": "2026-10-17T22:46:33.832457+00:00", "raw_path": "data/raw/2e72a711775c76923d40ba717b2163b4b2805769b836bd56070dd334eba83a1e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001169770.json", "sha256": "29ef70a198f7c375d3877feac7ae9e2fc94d3d8d1135598e08e1bfad21940220", "retrieved_at": "2026-10-17T22:46:32.359089+00:00", "raw_path": "data/raw/29ef70a198f7c375d3877feac7ae9e2fc94d3d8d1135598e08e1bfad21940220.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000921582.json", "sha256": "1c9fb15a2849334ccf704de795a89e3899f30b1866fe6c4a6dc8d104a2b50e18", "retrieved_at": "2026-10-17T22:46:33.216295+00:00", "raw_path": "data/raw/1c9fb15a2849334ccf704de795a89e3899f30b1866fe6c4a6dc8d104a2b50e18.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001065059.json", "sha256": "f71f54b334e517e63bd3154a963bc3ca8823f3af8076dbee797c09ca0c1026dc", "retrieved_at": "2026-10-17T22:46:33.628925+00:00", "raw_path": "data/raw/f71f54b334e517e63bd3154a963bc3ca8823f3af8076dbee797c09ca0c1026dc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000874866.json", "sha256": "7abd5ea6339a1851d342401e617f306f4248875eb0719ceff16ee5ab952a7df2", "retrieved_at": "2026-10-17T22:46:34.709099+00:00", "raw_path": "data/raw/7abd5ea6339a1851d342401e617f306f4248875eb0719ceff16ee5ab952a7df2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001818794.json", "sha256": "ed5241ced2662478e15a47001336456f3ba981cb24e6a46acc2276cb89359ed7", "retrieved_at": "2026-10-17T22:46:35.179070+00:00", "raw_path": "data/raw/ed5241ced2662478e15a47001336456f3ba981cb24e6a46acc2276cb89359ed7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001565687.json", "sha256": "ad57b6eeeb457daa08cd437c3159aab0ce83bfe200b103f880af66eeacc0493f", "retrieved_at": "2026-10-17T22:46:35.329459+00:00", "raw_path": "data/raw/ad57b6eeeb457daa08cd437c3159aab0ce83bfe200b103f880af66eeacc0493f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001688568.json", "sha256": "24347be5fed2a72ebc00f9d1573e010c7e2405759185196d521749f32143cb0b", "retrieved_at": "2026-10-17T22:46:34.540896+00:00", "raw_path": "data/raw/24347be5fed2a72ebc00f9d1573e010c7e2405759185196d521749f32143cb0b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001295947.json", "sha256": "7743f3e37e670fd69592b0c4961b7707545f13f7bed382d3a14d3019f6d3b4c6", "retrieved_at": "2026-10-17T22:46:35.959872+00:00", "raw_path": "data/raw/7743f3e37e670fd69592b0c4961b7707545f13f7bed382d3a14d3019f6d3b4c6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001603454.json", "sha256": "b65f4c1df66610fa604d8f58ae5beef22ef7ed4695354678d6377264625bafba", "retrieved_at": "2026-10-17T22:46:37.088749+00:00", "raw_path": "data/raw/b65f4c1df66610fa604d8f58ae5beef22ef7ed4695354678d6377264625bafba.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001020710.json", "sha256": "51506e073a717bde303501931a2e41a38ea564788ac5184f6dd7dab7c1baf60d", "retrieved_at": "2026-10-17T22:46:36.362686+00:00", "raw_path": "data/raw/51506e073a717bde303501931a2e41a38ea564788ac5184f6dd7dab7c1baf60d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001823144.json", "sha256": "d32533d66d7e16d77ab6b172a85596e68710d2aea812e6ff13d7a3f449a82b25", "retrieved_at": "2026-10-17T22:46:37.502129+00:00", "raw_path": "data/raw/d32533d66d7e16d77ab6b172a85596e68710d2aea812e6ff13d7a3f449a82b25.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001585364.json", "sha256": "afa34af905a827fd64b594a74dc396295f18d003bc024a377ee0ec33718369bc", "retrieved_at": "2026-10-17T22:46:36.730674+00:00", "raw_path": "data/raw/afa34af905a827fd64b594a74dc396295f18d003bc024a377ee0ec33718369bc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001488813.json", "sha256": "af62d86d3e19da2552ca388ca69ea118a836641a7f3a70f1cc738d9814a89227", "retrieved_at": "2026-10-17T22:46:36.141550+00:00", "raw_path": "data/raw/af62d86d3e19da2552ca388ca69ea118a836641a7f3a70f1cc738d9814a89227.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001672619.json", "sha256": "dc5c702d1320277637a883b71956720b0deb606fe497a659bf5d0985e324816d", "retrieved_at": "2026-10-17T22:46:37.920297+00:00", "raw_path": "data/raw/dc5c702d1320277637a883b71956720b0deb606fe497a659bf5d0985e324816d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001494259.json", "sha256": "78b67d6544657ffee49d7b40ab3bf4d5d0dfef4fadc67e46bb44953213e2dc0b", "retrieved_at": "2026-10-17T22:46:38.662977+00:00", "raw_path": "data/raw/78b67d6544657ffee49d7b40ab3bf4d5d0dfef4fadc67e46bb44953213e2dc0b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001025835.json", "sha256": "a802661c911bcdaf4d75dd8af331b3bbb841a7d988d403bb42457f0e0edc1ebc", "retrieved_at": "2026-10-17T22:46:38.099455+00:00", "raw_path": "data/raw/a802661c911bcdaf4d75dd8af331b3bbb841a7d988d403bb42457f0e0edc1ebc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001902733.json", "sha256": "d5ac7d7f2fef5087ba694612bb5c543492cfcc9163bb7a16054328adb85200cc", "retrieved_at": "2026-10-17T22:46:39.187970+00:00", "raw_path": "data/raw/d5ac7d7f2fef5087ba694612bb5c543492cfcc9163bb7a16054328adb85200cc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001390478.json", "sha256": "818666353c7435e791daaef96b770961681bfce07618c1566e0bf1f54ce09cc0", "retrieved_at": "2026-10-17T22:46:38.847977+00:00", "raw_path": "data/raw/818666353c7435e791daaef96b770961681bfce07618c1566e0bf1f54ce09cc0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000893949.json", "sha256": "cd5e403d5ef27c5a875148f892cd1ce579acb050821877bc2acfefac482790a2", "retrieved_at": "2026-10-17T22:46:38.632266+00:00", "raw_path": "data/raw/cd5e403d5ef27c5a875148f892cd1ce579acb050821877bc2acfefac482790a2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001400810.json", "sha256": "47c78b3c4c5847e867e34afd23528ef7d3cc2b0abd2c41e6dafc41eef230de8a", "retrieved_at": "2026-10-17T22:46:40.344088+00:00", "raw_path": "data/raw/47c78b3c4c5847e867e34afd23528ef7d3cc2b0abd2c41e6dafc41eef230de8a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001740332.json", "sha256": "9d4f0aa34ed13d2dabdb04a268e1ac1042fb5162b097a176bdfcd429c1870bd1", "retrieved_at": "2026-10-17T22:46:40.077569+00:00", "raw_path": "data/raw/9d4f0aa34ed13d2dabdb04a268e1ac1042fb5162b097a176bdfcd429c1870bd1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000914156.json", "sha256": "484b0ab61dcd7921b7ae8ff9083e1d8642f4efa145b0823c5dc9b0cb5816cdd2", "retrieved_at": "2026-10-17T22:46:40.581978+00:00", "raw_path": "data/raw/484b0ab61dcd7921b7ae8ff9083e1d8642f4efa145b0823c5dc9b0cb5816cdd2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001024795.json", "sha256": "748802c227dfe8e27959ecd8f87f418e97c9d2d6846a003bc13858fb6825cccb", "retrieved_at": "2026-10-17T22:46:40.383022+00:00", "raw_path": "data/raw/748802c227dfe8e27959ecd8f87f418e97c9d2d6846a003bc13858fb6825cccb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000744218.json", "sha256": "a253f724b1319f3eeec0fb678b43576159c8fa993fc97e4268adfafa9963e2f2", "retrieved_at": "2026-10-17T22:46:41.104359+00:00", "raw_path": "data/raw/a253f724b1319f3eeec0fb678b43576159c8fa993fc97e4268adfafa9963e2f2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001968915.json", "sha256": "19d354d780254daf9cc0f4c4ecf24dad4abb347ec4534d01dc137da5e21e4a44", "retrieved_at": "2026-10-17T22:46:42.064429+00:00", "raw_path": "data/raw/19d354d780254daf9cc0f4c4ecf24dad4abb347ec4534d01dc137da5e21e4a44.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000733269.json", "sha256": "a64a8f2bd2f50e6aa7496a4a6bda2181bc4317e4a116af0cf4740de0ec431466", "retrieved_at": "2026-10-17T22:46:41.610901+00:00", "raw_path": "data/raw/a64a8f2bd2f50e6aa7496a4a6bda2181bc4317e4a116af0cf4740de0ec431466.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001108134.json", "sha256": "a40922f7ae956ff0a9305085a1b6d2fc7327b28dacfbe18ede0cd8cd95568db9", "retrieved_at": "2026-10-17T22:46:42.167768+00:00", "raw_path": "data/raw/a40922f7ae956ff0a9305085a1b6d2fc7327b28dacfbe18ede0cd8cd95568db9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002052959.json", "sha256": "79829ddfd3616eb5351a33223f375860a8de4e2cae1032c287592c4eec93207b", "retrieved_at": "2026-10-17T22:46:43.299802+00:00", "raw_path": "data/raw/79829ddfd3616eb5351a33223f375860a8de4e2cae1032c287592c4eec93207b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000076605.json", "sha256": "b53f23d708f69fc62c7152ede6e7b99a563489905524b31529c46e78db0dcafb", "retrieved_at": "2026-10-17T22:46:43.310541+00:00", "raw_path": "data/raw/b53f23d708f69fc62c7152ede6e7b99a563489905524b31529c46e78db0dcafb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001471265.json", "sha256": "e80d3d092058663adb5baba7e15a8b511b54c0089844c6dba4f466ac3ae517d6", "retrieved_at": "2026-10-17T22:46:43.619508+00:00", "raw_path": "data/raw/e80d3d092058663adb5baba7e15a8b511b54c0089844c6dba4f466ac3ae517d6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000946673.json", "sha256": "49dcd08a5eb4f01c4d879c05ee1af700c36562797c7a536a7e9f87258abbace0", "retrieved_at": "2026-10-17T22:46:42.548511+00:00", "raw_path": "data/raw/49dcd08a5eb4f01c4d879c05ee1af700c36562797c7a536a7e9f87258abbace0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001077183.json", "sha256": "559c45bbab2a54c0a1392da8ed00d35c85012434ad9a55470c5bc23966df4d06", "retrieved_at": "2026-10-17T22:46:43.932093+00:00", "raw_path": "data/raw/559c45bbab2a54c0a1392da8ed00d35c85012434ad9a55470c5bc23966df4d06.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000887905.json", "sha256": "b3a9914ed70bbe3aa139b5c7f2ebfde923b557a5d1039b440684d951fbce3bdf", "retrieved_at": "2026-10-17T22:46:44.567333+00:00", "raw_path": "data/raw/b3a9914ed70bbe3aa139b5c7f2ebfde923b557a5d1039b440684d951fbce3bdf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001674168.json", "sha256": "e55ebf44c6793af65ee612a59784db4fe88cd61c5475f93d65cb0806ab75c46d", "retrieved_at": "2026-10-17T22:46:45.176319+00:00", "raw_path": "data/raw/e55ebf44c6793af65ee612a59784db4fe88cd61c5475f93d65cb0806ab75c46d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001385849.json", "sha256": "c483edb304aa59c16277bba4c10fe743e6913e2910c5cc4027d72f331d57289d", "retrieved_at": "2026-10-17T22:46:45.073811+00:00", "raw_path": "data/raw/c483edb304aa59c16277bba4c10fe743e6913e2910c5cc4027d72f331d57289d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001084961.json", "sha256": "9329f192918552f1de2ac6f50324d6d157e624ac1158209d0f38ce11f085533e", "retrieved_at": "2026-10-17T22:46:44.972886+00:00", "raw_path": "data/raw/9329f192918552f1de2ac6f50324d6d157e624ac1158209d0f38ce11f085533e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002001184.json", "sha256": "de17d3dfc5b9ff24ca2d971408f52f92b291d2317f30e543af088a37fe165fd4", "retrieved_at": "2026-10-17T22:46:46.295243+00:00", "raw_path": "data/raw/de17d3dfc5b9ff24ca2d971408f52f92b291d2317f30e543af088a37fe165fd4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001821769.json", "sha256": "79ca8e945bacbebd44d024ce30d0d20fdaef7156fc8c9481e8e547a8cf6ddea4", "retrieved_at": "2026-10-17T22:46:46.739781+00:00", "raw_path": "data/raw/79ca8e945bacbebd44d024ce30d0d20fdaef7156fc8c9481e8e547a8cf6ddea4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001784570.json", "sha256": "121894f2440c5d9e0e5f51050cb0c303556767b2054a5eca4cefd2a444a30d7e", "retrieved_at": "2026-10-17T22:46:47.527830+00:00", "raw_path": "data/raw/121894f2440c5d9e0e5f51050cb0c303556767b2054a5eca4cefd2a444a30d7e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000837465.json", "sha256": "ecc0f4bc303392ea8e47fd8e3a359191464001e1a51514ad10a594054d80c515", "retrieved_at": "2026-10-17T22:46:46.418944+00:00", "raw_path": "data/raw/ecc0f4bc303392ea8e47fd8e3a359191464001e1a51514ad10a594054d80c515.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001474098.json", "sha256": "e31e2a1096d149992b88bf5fb895f2e941fc8fd70dc685b69a66f55eeddcfdef", "retrieved_at": "2026-10-17T22:46:47.859908+00:00", "raw_path": "data/raw/e31e2a1096d149992b88bf5fb895f2e941fc8fd70dc685b69a66f55eeddcfdef.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001672013.json", "sha256": "1626725a3704636f00c05eac9c7f50d813ccbe215a61578bf23af9b3dc0d45f6", "retrieved_at": "2026-10-17T22:46:48.279089+00:00", "raw_path": "data/raw/1626725a3704636f00c05eac9c7f50d813ccbe215a61578bf23af9b3dc0d45f6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001639825.json", "sha256": "fe132179288dd7074e2318ca669155cb687b177f67ec02c9ce8d1386858f46b6", "retrieved_at": "2026-10-17T22:46:48.430113+00:00", "raw_path": "data/raw/fe132179288dd7074e2318ca669155cb687b177f67ec02c9ce8d1386858f46b6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000821026.json", "sha256": "a9c00c89408e1c6a9d8c37fea28390c22c7c748e413d283671c132ada15483db", "retrieved_at": "2026-10-17T22:46:46.525307+00:00", "raw_path": "data/raw/a9c00c89408e1c6a9d8c37fea28390c22c7c748e413d283671c132ada15483db.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001356576.json", "sha256": "e4ffe1415c2b501e2c67d7dc14c0bfee891abde97e80adbe5035738fc4156668", "retrieved_at": "2026-10-17T22:46:49.040650+00:00", "raw_path": "data/raw/e4ffe1415c2b501e2c67d7dc14c0bfee891abde97e80adbe5035738fc4156668.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001040470.json", "sha256": "d1ac26cb77318717f762ac36f6f4a5d2a2b31aa0ccdd121b2ab6b2b828e5589a", "retrieved_at": "2026-10-17T19:47:44.609643+00:00", "raw_path": "data/raw/d1ac26cb77318717f762ac36f6f4a5d2a2b31aa0ccdd121b2ab6b2b828e5589a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000081362.json", "sha256": "1df8414fb2b911498201e27d7dfe09f169bd76952605ea72dc23da002818a098", "retrieved_at": "2026-10-17T22:46:48.984107+00:00", "raw_path": "data/raw/1df8414fb2b911498201e27d7dfe09f169bd76952605ea72dc23da002818a098.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001965040.json", "sha256": "42c7d01759969ec14e07e03f1bfd488eaa672556759d23c7e18336644b2b073f", "retrieved_at": "2026-10-17T22:46:49.166566+00:00", "raw_path": "data/raw/42c7d01759969ec14e07e03f1bfd488eaa672556759d23c7e18336644b2b073f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001307748.json", "sha256": "4c73b8eaba6016db1b718328efe9338558a064c93d375b3f0007e3ba67f3e670", "retrieved_at": "2026-10-17T22:46:49.016844+00:00", "raw_path": "data/raw/4c73b8eaba6016db1b718328efe9338558a064c93d375b3f0007e3ba67f3e670.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001662991.json", "sha256": "2fd6740ad200ae6ecd5374a27fdffcea9c33f28a64b8fbb7b71c5fd1797cc77f", "retrieved_at": "2026-10-17T22:46:49.584199+00:00", "raw_path": "data/raw/2fd6740ad200ae6ecd5374a27fdffcea9c33f28a64b8fbb7b71c5fd1797cc77f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001801169.json", "sha256": "756babecf2baedc780358291a1f87fb8572baae0e26d21c12a4c0f86dacda077", "retrieved_at": "2026-10-17T22:46:49.871159+00:00", "raw_path": "data/raw/756babecf2baedc780358291a1f87fb8572baae0e26d21c12a4c0f86dacda077.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001724965.json", "sha256": "87d1784af57bafd7c6a27ee07c79bd03b96b11111689ed0ce70254581a26ef82", "retrieved_at": "2026-10-17T22:46:50.415740+00:00", "raw_path": "data/raw/87d1784af57bafd7c6a27ee07c79bd03b96b11111689ed0ce70254581a26ef82.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001601548.json", "sha256": "140f1b42ffc410ef02f509b93181a836738a745eee314c1d3c21821ae1d41fc8", "retrieved_at": "2026-10-17T22:46:50.160807+00:00", "raw_path": "data/raw/140f1b42ffc410ef02f509b93181a836738a745eee314c1d3c21821ae1d41fc8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001406666.json", "sha256": "70eb9f057444e257f758fda82d736aa1cd464d9c087147de6374e0c25f4800c9", "retrieved_at": "2026-10-17T22:46:50.768807+00:00", "raw_path": "data/raw/70eb9f057444e257f758fda82d736aa1cd464d9c087147de6374e0c25f4800c9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001647639.json", "sha256": "98112710e99795498fe45623236729dc083c9405cf0d3361f3f1e20a44b0d579", "retrieved_at": "2026-10-17T22:46:51.412564+00:00", "raw_path": "data/raw/98112710e99795498fe45623236729dc083c9405cf0d3361f3f1e20a44b0d579.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001295810.json", "sha256": "f783e7b8fb9e4608a681e9e4b66e88b088da99d85a0ab321449c653bbe0b9c2d", "retrieved_at": "2026-10-17T22:46:51.038859+00:00", "raw_path": "data/raw/f783e7b8fb9e4608a681e9e4b66e88b088da99d85a0ab321449c653bbe0b9c2d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001601830.json", "sha256": "b016b41a28174b635cb851e1e96697b5ffbda42a0a8ce3df7df0c5ef499bd8b6", "retrieved_at": "2026-10-17T22:46:51.933170+00:00", "raw_path": "data/raw/b016b41a28174b635cb851e1e96697b5ffbda42a0a8ce3df7df0c5ef499bd8b6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001468328.json", "sha256": "28a3734eba2b9dd441434e77e5d72fe0aea0cdf9d861f0146894e956dbfa5e47", "retrieved_at": "2026-10-17T22:46:51.247439+00:00", "raw_path": "data/raw/28a3734eba2b9dd441434e77e5d72fe0aea0cdf9d861f0146894e956dbfa5e47.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001822966.json", "sha256": "01b4dfce3d0b5fc2b0365f5128226083f05830b9109ee059827b04367b156bfd", "retrieved_at": "2026-10-17T22:46:52.213433+00:00", "raw_path": "data/raw/01b4dfce3d0b5fc2b0365f5128226083f05830b9109ee059827b04367b156bfd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000822663.json", "sha256": "b28ba276a652f6ab89fe8d9b8a41ee63aff5eb154a01990e4ea5531c9183454d", "retrieved_at": "2026-10-17T22:46:51.703822+00:00", "raw_path": "data/raw/b28ba276a652f6ab89fe8d9b8a41ee63aff5eb154a01990e4ea5531c9183454d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001866364.json", "sha256": "d719daada14d23a0b63e8be4a4ea1b43ae96f3afd31265d915da937894bca56b", "retrieved_at": "2026-10-17T22:46:52.974822+00:00", "raw_path": "data/raw/d719daada14d23a0b63e8be4a4ea1b43ae96f3afd31265d915da937894bca56b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001517302.json", "sha256": "faf7b20fc3b33c8119c47a04ceadc640844ec0cc902098204a776affa43056c6", "retrieved_at": "2026-10-17T22:46:52.481046+00:00", "raw_path": "data/raw/faf7b20fc3b33c8119c47a04ceadc640844ec0cc902098204a776affa43056c6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001693256.json", "sha256": "0a5e179288d27984ea1ee31ae92adb0188b4db59beb36cc64941b77304c54486", "retrieved_at": "2026-10-17T22:46:53.573720+00:00", "raw_path": "data/raw/0a5e179288d27984ea1ee31ae92adb0188b4db59beb36cc64941b77304c54486.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001443669.json", "sha256": "bd2e2b2a74d8a79a4215d99cf7056a6a60f2f2a6fa79c53742ef8813a859d0cd", "retrieved_at": "2026-10-17T22:46:53.276765+00:00", "raw_path": "data/raw/bd2e2b2a74d8a79a4215d99cf7056a6a60f2f2a6fa79c53742ef8813a859d0cd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001030469.json", "sha256": "a673952e213f640801c3d042d5d05e7c11a74bade78ac157fec9be9ee69c7700", "retrieved_at": "2026-10-17T22:46:52.935161+00:00", "raw_path": "data/raw/a673952e213f640801c3d042d5d05e7c11a74bade78ac157fec9be9ee69c7700.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000715787.json", "sha256": "063c5529d363a6bd1c5fb5bb71b15ae0d412765bd9ef9bda4947d448c959e62a", "retrieved_at": "2026-10-17T22:46:53.893631+00:00", "raw_path": "data/raw/063c5529d363a6bd1c5fb5bb71b15ae0d412765bd9ef9bda4947d448c959e62a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000887359.json", "sha256": "d9b27b70e78f1e634e0213bcb9ed7d62ec7bbff242dc4dc50e2ce711df5b16b8", "retrieved_at": "2026-10-17T19:47:59.987090+00:00", "raw_path": "data/raw/d9b27b70e78f1e634e0213bcb9ed7d62ec7bbff242dc4dc50e2ce711df5b16b8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000763744.json", "sha256": "dad6a770ab4a6968cbdb77b41f5437b08771c113a5423900897e39f52f48e43e", "retrieved_at": "2026-10-17T22:46:54.368807+00:00", "raw_path": "data/raw/dad6a770ab4a6968cbdb77b41f5437b08771c113a5423900897e39f52f48e43e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001314727.json", "sha256": "9f4da571f0f6ed548be9a5c9393cf5edf0cc0f0bff6539ac1394242f2a5d6a77", "retrieved_at": "2026-10-17T22:46:54.353631+00:00", "raw_path": "data/raw/9f4da571f0f6ed548be9a5c9393cf5edf0cc0f0bff6539ac1394242f2a5d6a77.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819810.json", "sha256": "4bbb2d86c8cf032eddca5ce34df2a09fcb1c657eae4533a1f0388b4569563b5b", "retrieved_at": "2026-10-17T22:46:55.237821+00:00", "raw_path": "data/raw/4bbb2d86c8cf032eddca5ce34df2a09fcb1c657eae4533a1f0388b4569563b5b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001284812.json", "sha256": "059a6e05cca3874848f77157c3888bfd7f8ca0eeab9d7a551ccc72aec6f7f3f5", "retrieved_at": "2026-10-17T22:46:54.777651+00:00", "raw_path": "data/raw/059a6e05cca3874848f77157c3888bfd7f8ca0eeab9d7a551ccc72aec6f7f3f5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001793659.json", "sha256": "58ea98969bad15b8e8ac9d6dbeea4cc0650e811875129ea2d36aef73135edf91", "retrieved_at": "2026-10-17T22:46:55.435575+00:00", "raw_path": "data/raw/58ea98969bad15b8e8ac9d6dbeea4cc0650e811875129ea2d36aef73135edf91.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000835324.json", "sha256": "82b348234672e28b51566e1e527e36cbd3c00b6cf689d0f809faadbdd6882047", "retrieved_at": "2026-10-17T22:46:54.671276+00:00", "raw_path": "data/raw/82b348234672e28b51566e1e527e36cbd3c00b6cf689d0f809faadbdd6882047.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000107140.json", "sha256": "1b9e08adef58c279a9ccfc77bea6644dffa8073baee90eb6d447d62ce81c2f15", "retrieved_at": "2026-10-17T22:46:55.210539+00:00", "raw_path": "data/raw/1b9e08adef58c279a9ccfc77bea6644dffa8073baee90eb6d447d62ce81c2f15.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001733998.json", "sha256": "25b8a661587ea1631214e2b32b1e7c385ad0a341023be0c3aab4abb2d0b90abb", "retrieved_at": "2026-10-17T22:46:55.784082+00:00", "raw_path": "data/raw/25b8a661587ea1631214e2b32b1e7c385ad0a341023be0c3aab4abb2d0b90abb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001816581.json", "sha256": "0ecfaefa3a050d96f823e8223910fd26b5ee157c4a92633f83cdaee2331641e7", "retrieved_at": "2026-10-17T22:46:56.438606+00:00", "raw_path": "data/raw/0ecfaefa3a050d96f823e8223910fd26b5ee157c4a92633f83cdaee2331641e7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001173420.json", "sha256": "681f406f78cb9891176db157d22a3d1b68f969cfcfb2006a9d070be2c83734e7", "retrieved_at": "2026-10-17T22:46:56.301358+00:00", "raw_path": "data/raw/681f406f78cb9891176db157d22a3d1b68f969cfcfb2006a9d070be2c83734e7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001712807.json", "sha256": "6b7cc445312a2a6b01110739c2997f50543d7265eae67a3f64f020b67e6569ee", "retrieved_at": "2026-10-17T22:46:57.045932+00:00", "raw_path": "data/raw/6b7cc445312a2a6b01110739c2997f50543d7265eae67a3f64f020b67e6569ee.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000936528.json", "sha256": "8074cc6f468fbb0112203fb7b77c7944ac86b5b0e4bbb6182417caf0fc8a981f", "retrieved_at": "2026-10-17T22:46:56.099396+00:00", "raw_path": "data/raw/8074cc6f468fbb0112203fb7b77c7944ac86b5b0e4bbb6182417caf0fc8a981f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001724521.json", "sha256": "981bcf685d97980729b8322b805b8290cf57b92f824451da36906d7f80880612", "retrieved_at": "2026-10-17T22:46:57.755435+00:00", "raw_path": "data/raw/981bcf685d97980729b8322b805b8290cf57b92f824451da36906d7f80880612.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000057515.json", "sha256": "ee1e1b5ed3245920eba870e6429441c4732267f0997068e1a6b277f479e847bb", "retrieved_at": "2026-10-17T22:46:57.765289+00:00", "raw_path": "data/raw/ee1e1b5ed3245920eba870e6429441c4732267f0997068e1a6b277f479e847bb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000871763.json", "sha256": "b833139579a9fd34852c81ca57aad491b22d3bd9098a772dbd1a13c2e787f19e", "retrieved_at": "2026-10-17T22:46:57.424326+00:00", "raw_path": "data/raw/b833139579a9fd34852c81ca57aad491b22d3bd9098a772dbd1a13c2e787f19e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000099780.json", "sha256": "a12efa1029ffe6ce5efa932dbe936bb73c4e8a2f66137731891246f36824162c", "retrieved_at": "2026-10-17T22:46:56.855168+00:00", "raw_path": "data/raw/a12efa1029ffe6ce5efa932dbe936bb73c4e8a2f66137731891246f36824162c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001840856.json", "sha256": "814b3e2743fa3ca000253ce7b18db2f6fef2c674493e90347068e1406343869e", "retrieved_at": "2026-10-17T22:46:58.346069+00:00", "raw_path": "data/raw/814b3e2743fa3ca000253ce7b18db2f6fef2c674493e90347068e1406343869e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001046568.json", "sha256": "603b641f7a356d02a609a847146fcd0e8021fbcc987900aa446b7fb027af7d19", "retrieved_at": "2026-10-17T22:46:58.234062+00:00", "raw_path": "data/raw/603b641f7a356d02a609a847146fcd0e8021fbcc987900aa446b7fb027af7d19.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json", "sha256": "34ab26804128582b0f27b7da555ba7c84fcbc74f86ce7bd77e4beecd5f5a0297", "retrieved_at": "2026-10-17T22:46:59.143431+00:00", "raw_path": "data/raw/34ab26804128582b0f27b7da555ba7c84fcbc74f86ce7bd77e4beecd5f5a0297.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000793074.json", "sha256": "c146520a5645e6d2cacbc2f1b6e56a7b64510f65acc63a918d9ca6efc90e8433", "retrieved_at": "2026-10-17T22:46:58.666744+00:00", "raw_path": "data/raw/c146520a5645e6d2cacbc2f1b6e56a7b64510f65acc63a918d9ca6efc90e8433.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001093691.json", "sha256": "693a4f1fb6d5474c0cef2ae383a813e4f7c21076e76c0ef2cd96c185c2696a0b", "retrieved_at": "2026-10-17T22:46:58.861935+00:00", "raw_path": "data/raw/693a4f1fb6d5474c0cef2ae383a813e4f7c21076e76c0ef2cd96c185c2696a0b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001551306.json", "sha256": "aacb8627450d73523403790c070e2566ba74639031de9c634be823d5569fd64f", "retrieved_at": "2026-10-17T22:47:00.102799+00:00", "raw_path": "data/raw/aacb8627450d73523403790c070e2566ba74639031de9c634be823d5569fd64f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001596993.json", "sha256": "5dbb6cb66367119bc142e061218ffecb5f5a66a8694c3c8664b27a39ac2dea7d", "retrieved_at": "2026-10-17T22:46:59.640867+00:00", "raw_path": "data/raw/5dbb6cb66367119bc142e061218ffecb5f5a66a8694c3c8664b27a39ac2dea7d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000766829.json", "sha256": "4363710f4851f4da9ee8956d51faebd84ae3341358784a114187b559050dd627", "retrieved_at": "2026-10-17T22:46:59.900355+00:00", "raw_path": "data/raw/4363710f4851f4da9ee8956d51faebd84ae3341358784a114187b559050dd627.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000712537.json", "sha256": "c091d02e47ae6460ecec958bcd069bd7469b834d192a845b02672133fbfaac45", "retrieved_at": "2026-10-17T22:46:59.589465+00:00", "raw_path": "data/raw/c091d02e47ae6460ecec958bcd069bd7469b834d192a845b02672133fbfaac45.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001559865.json", "sha256": "4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb", "retrieved_at": "2026-10-17T22:47:00.285829+00:00", "raw_path": "data/raw/4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000845877.json", "sha256": "886c74eac366ee4ccc9835291956cb42f813e27f9cdebfc92e815bcb4128aa82", "retrieved_at": "2026-10-17T22:47:00.551676+00:00", "raw_path": "data/raw/886c74eac366ee4ccc9835291956cb42f813e27f9cdebfc92e815bcb4128aa82.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001428205.json", "sha256": "294377233b792ede38aa93b0876674d2572a620f21585628cd715e9578a222a4", "retrieved_at": "2026-10-17T22:47:01.129317+00:00", "raw_path": "data/raw/294377233b792ede38aa93b0876674d2572a620f21585628cd715e9578a222a4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001600620.json", "sha256": "485b2322f410facf7f975635d1472ec076c5ca3ca22b945d0c8fc0591bc4e10e", "retrieved_at": "2026-10-17T22:47:01.856715+00:00", "raw_path": "data/raw/485b2322f410facf7f975635d1472ec076c5ca3ca22b945d0c8fc0591bc4e10e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001101215.json", "sha256": "551a4d096f789bc389c4b7172cd9dee8d1e56949ef714fc9e9c28fb96f9a0ba6", "retrieved_at": "2026-10-17T22:47:00.948913+00:00", "raw_path": "data/raw/551a4d096f789bc389c4b7172cd9dee8d1e56949ef714fc9e9c28fb96f9a0ba6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001258602.json", "sha256": "b7808c49c80b34ceb4c93b8748e92c5873685487ebcbfca30fc34595b226ea6b", "retrieved_at": "2026-10-17T22:47:01.300392+00:00", "raw_path": "data/raw/b7808c49c80b34ceb4c93b8748e92c5873685487ebcbfca30fc34595b226ea6b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000108516.json", "sha256": "efb0250cad623a8e9c82d60b133ec276a185b70f0ec9bbb31fdf3b8eee446233", "retrieved_at": "2026-10-17T22:47:01.597651+00:00", "raw_path": "data/raw/efb0250cad623a8e9c82d60b133ec276a185b70f0ec9bbb31fdf3b8eee446233.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001124796.json", "sha256": "2fe95f070b77f4f7e19bc7f1952a247ebb93f1395ec18fd65856320cdce1f8a5", "retrieved_at": "2026-10-17T22:47:02.414804+00:00", "raw_path": "data/raw/2fe95f070b77f4f7e19bc7f1952a247ebb93f1395ec18fd65856320cdce1f8a5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000891014.json", "sha256": "397b60e38301a608b59c822f190aa78f3bb7f0aa715ebbfc3da222ef67a78492", "retrieved_at": "2026-10-17T22:47:02.207317+00:00", "raw_path": "data/raw/397b60e38301a608b59c822f190aa78f3bb7f0aa715ebbfc3da222ef67a78492.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001627223.json", "sha256": "a9767e28b16e6bc2a1915d2db9d049db0a8a49ad9444b46cef2ef105d657541e", "retrieved_at": "2026-10-17T22:47:02.724605+00:00", "raw_path": "data/raw/a9767e28b16e6bc2a1915d2db9d049db0a8a49ad9444b46cef2ef105d657541e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000937098.json", "sha256": "518cebb3dabfabbd97d807e44abc74e88a27a0736e360b90153a98d7b71822a6", "retrieved_at": "2026-10-17T22:47:03.008614+00:00", "raw_path": "data/raw/518cebb3dabfabbd97d807e44abc74e88a27a0736e360b90153a98d7b71822a6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000008063.json", "sha256": "0acf79c8e7e539d1d1e1de948f7d898a1c05a4a08652636e75c94792102fecc3", "retrieved_at": "2026-10-17T22:47:03.515915+00:00", "raw_path": "data/raw/0acf79c8e7e539d1d1e1de948f7d898a1c05a4a08652636e75c94792102fecc3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001801170.json", "sha256": "6383e6f4f3ea4c84dd1748601b1d62101b05ab7eaf3432a5f262b9ccd837740b", "retrieved_at": "2026-10-17T22:47:03.853851+00:00", "raw_path": "data/raw/6383e6f4f3ea4c84dd1748601b1d62101b05ab7eaf3432a5f262b9ccd837740b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001084048.json", "sha256": "653b28835d5662edcae1bedd54e4ffd2dcc8589f9c7615441366dbbb34ed8222", "retrieved_at": "2026-10-17T22:47:03.314793+00:00", "raw_path": "data/raw/653b28835d5662edcae1bedd54e4ffd2dcc8589f9c7615441366dbbb34ed8222.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000043920.json", "sha256": "f744acd51672ba5c5709b869afd8b50dc338a269e299ed3564c88625f2c3cdae", "retrieved_at": "2026-10-17T22:47:03.825001+00:00", "raw_path": "data/raw/f744acd51672ba5c5709b869afd8b50dc338a269e299ed3564c88625f2c3cdae.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001920406.json", "sha256": "9a25bbf1ced09b0881df91e1d07b7bd89de64f6c3a6eaebb25eeed3af2e41c6a", "retrieved_at": "2026-10-17T22:47:04.848185+00:00", "raw_path": "data/raw/9a25bbf1ced09b0881df91e1d07b7bd89de64f6c3a6eaebb25eeed3af2e41c6a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001590750.json", "sha256": "907b594c863d597442ab1ef3a5d74359a9418f23c7e0bb102180e38d47e78bab", "retrieved_at": "2026-10-17T22:47:04.701879+00:00", "raw_path": "data/raw/907b594c863d597442ab1ef3a5d74359a9418f23c7e0bb102180e38d47e78bab.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001000694.json", "sha256": "0fb56a11efd6cc96d61f018dff603b80c35a0c72f25cb72fbb22841851b792af", "retrieved_at": "2026-10-17T22:47:04.111417+00:00", "raw_path": "data/raw/0fb56a11efd6cc96d61f018dff603b80c35a0c72f25cb72fbb22841851b792af.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001841156.json", "sha256": "c78bb07e0b6f7abdc5fa46ed6e0324fe5680a680a5720a2c40f53c3e293db708", "retrieved_at": "2026-10-17T22:47:05.138623+00:00", "raw_path": "data/raw/c78bb07e0b6f7abdc5fa46ed6e0324fe5680a680a5720a2c40f53c3e293db708.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001845815.json", "sha256": "f713b80125c24c131eef756ae0d046a90b9f3807f60d32399942da392d033a6e", "retrieved_at": "2026-10-17T22:47:05.436658+00:00", "raw_path": "data/raw/f713b80125c24c131eef756ae0d046a90b9f3807f60d32399942da392d033a6e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000921738.json", "sha256": "22a58bc0511b149941af07f33b4019f6c4c2c99cd51706cbf6dd7fac5aaca8da", "retrieved_at": "2026-10-17T22:47:04.536082+00:00", "raw_path": "data/raw/22a58bc0511b149941af07f33b4019f6c4c2c99cd51706cbf6dd7fac5aaca8da.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001745916.json", "sha256": "cdcf7e0546e86e2a02274cf07823681e9e303ba39a1db73085c61445c6324a7d", "retrieved_at": "2026-10-17T22:47:05.982644+00:00", "raw_path": "data/raw/cdcf7e0546e86e2a02274cf07823681e9e303ba39a1db73085c61445c6324a7d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001439222.json", "sha256": "645ad0ff8d5c2720a304e1acd1f7ac20706112192f830d9a1be52e84493b37d5", "retrieved_at": "2026-10-17T22:47:05.751041+00:00", "raw_path": "data/raw/645ad0ff8d5c2720a304e1acd1f7ac20706112192f830d9a1be52e84493b37d5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002078856.json", "sha256": "4e7aaeb40e2ed09e239065578492c6eb44711089d5d7416373b4952860da53e5", "retrieved_at": "2026-10-17T22:47:06.582490+00:00", "raw_path": "data/raw/4e7aaeb40e2ed09e239065578492c6eb44711089d5d7416373b4952860da53e5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000805928.json", "sha256": "29281722969dbfb4cc01c6baf71eff40590d14112b001ef6d315188df64177e1", "retrieved_at": "2026-10-17T22:47:06.287440+00:00", "raw_path": "data/raw/29281722969dbfb4cc01c6baf71eff40590d14112b001ef6d315188df64177e1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001295401.json", "sha256": "c1d489159261ba61171e333f321352c5a7711387d6e62698cf70229e881f278c", "retrieved_at": "2026-10-17T22:47:06.695489+00:00", "raw_path": "data/raw/c1d489159261ba61171e333f321352c5a7711387d6e62698cf70229e881f278c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001000753.json", "sha256": "ba5f41d43cbd04a4c7a825ee1ba2b65e2ad6e04c1c45178104c9a0f0ef7fe838", "retrieved_at": "2026-10-17T22:47:07.212549+00:00", "raw_path": "data/raw/ba5f41d43cbd04a4c7a825ee1ba2b65e2ad6e04c1c45178104c9a0f0ef7fe838.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001373670.json", "sha256": "e9239702be8f0e1274287ff6fc0b9ea7f9bdc8dae3e8ad42262c84c3b1179931", "retrieved_at": "2026-10-17T22:47:07.562181+00:00", "raw_path": "data/raw/e9239702be8f0e1274287ff6fc0b9ea7f9bdc8dae3e8ad42262c84c3b1179931.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000714395.json", "sha256": "ffccfbec3f7a91ee163fc37676f7a5276cb79570a4f11a215c6123c79cd5205e", "retrieved_at": "2026-10-17T22:47:07.099244+00:00", "raw_path": "data/raw/ffccfbec3f7a91ee163fc37676f7a5276cb79570a4f11a215c6123c79cd5205e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819928.json", "sha256": "28b81fb6fd2c1481848b87706e97c523e50097f40a8cc27b232f19ac82f4f7cf", "retrieved_at": "2026-10-17T22:47:08.262995+00:00", "raw_path": "data/raw/28b81fb6fd2c1481848b87706e97c523e50097f40a8cc27b232f19ac82f4f7cf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001576018.json", "sha256": "5618823a9e980a4cc1957d4eeea00d4f57e773d9c0636391e662815f9301f7a7", "retrieved_at": "2026-10-17T22:47:07.759152+00:00", "raw_path": "data/raw/5618823a9e980a4cc1957d4eeea00d4f57e773d9c0636391e662815f9301f7a7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000850141.json", "sha256": "02709c71fa8de810d2f35a37022a72407c548b0d87ba0b6d060c404a44b72e77", "retrieved_at": "2026-10-17T22:47:08.142744+00:00", "raw_path": "data/raw/02709c71fa8de810d2f35a37022a72407c548b0d87ba0b6d060c404a44b72e77.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000789460.json", "sha256": "a2e4ea96688fd9a10ad57b38a2e6b8904f6438f0405f9225dc81ecd1a5ce4987", "retrieved_at": "2026-10-17T22:47:08.517015+00:00", "raw_path": "data/raw/a2e4ea96688fd9a10ad57b38a2e6b8904f6438f0405f9225dc81ecd1a5ce4987.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001585389.json", "sha256": "80a0b76b6f9c49d53f700ade67ca6c51fb89938f8c9dd52da67eeab17b0435a7", "retrieved_at": "2026-10-17T22:47:08.993651+00:00", "raw_path": "data/raw/80a0b76b6f9c49d53f700ade67ca6c51fb89938f8c9dd52da67eeab17b0435a7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001654795.json", "sha256": "494e103b803a5026148d6fdd7a3c1dc9b41cb4ff00877068ac4e5a52e04602f3", "retrieved_at": "2026-10-17T22:47:09.542045+00:00", "raw_path": "data/raw/494e103b803a5026148d6fdd7a3c1dc9b41cb4ff00877068ac4e5a52e04602f3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001846576.json", "sha256": "8dcb8cf050c51de64ef77215b9571382930dd6d3b1d9d92d349f75a34f2a884c", "retrieved_at": "2026-10-17T22:47:09.737258+00:00", "raw_path": "data/raw/8dcb8cf050c51de64ef77215b9571382930dd6d3b1d9d92d349f75a34f2a884c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000726854.json", "sha256": "641ee69d7ff2f06d017d5294fad8e45fdf45af41b264a47a515177a38c4162cb", "retrieved_at": "2026-10-17T22:47:08.900876+00:00", "raw_path": "data/raw/641ee69d7ff2f06d017d5294fad8e45fdf45af41b264a47a515177a38c4162cb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001376139.json", "sha256": "03e6de56f45cb6e2a9e1f0afdb5ecfa9835f2ad3dda0895e1bc069d2ea5b0fdc", "retrieved_at": "2026-10-17T22:47:09.346475+00:00", "raw_path": "data/raw/03e6de56f45cb6e2a9e1f0afdb5ecfa9835f2ad3dda0895e1bc069d2ea5b0fdc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001878057.json", "sha256": "994fedc95a61fe28238362205ad7d70c586af0f51661b2eacd775f880cf33432", "retrieved_at": "2026-10-17T22:47:10.453366+00:00", "raw_path": "data/raw/994fedc95a61fe28238362205ad7d70c586af0f51661b2eacd775f880cf33432.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001528849.json", "sha256": "14de959787e4fbc0d3c57b54b1cd1475fae5a293fcbe2e105e2afb3a5d1fadc4", "retrieved_at": "2026-10-17T22:47:09.955864+00:00", "raw_path": "data/raw/14de959787e4fbc0d3c57b54b1cd1475fae5a293fcbe2e105e2afb3a5d1fadc4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000873303.json", "sha256": "73fbffcbdadfe28b857d7fca50ab4aac61e15003102807aade5f366cc35bb6b9", "retrieved_at": "2026-10-17T22:47:10.382714+00:00", "raw_path": "data/raw/73fbffcbdadfe28b857d7fca50ab4aac61e15003102807aade5f366cc35bb6b9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001210677.json", "sha256": "5aa0c13a14542afdffdc5abbdb7bf1926916d979ade1e91a30694a5717a50c38", "retrieved_at": "2026-10-17T22:47:11.244951+00:00", "raw_path": "data/raw/5aa0c13a14542afdffdc5abbdb7bf1926916d979ade1e91a30694a5717a50c38.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001472012.json", "sha256": "2c5284d23548eb8b1191613352068727369e0ec2247c992446e1cd51179638b6", "retrieved_at": "2026-10-17T22:47:11.795223+00:00", "raw_path": "data/raw/2c5284d23548eb8b1191613352068727369e0ec2247c992446e1cd51179638b6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001013934.json", "sha256": "4b651f517b2b25705e10dc30c9fea45447169131b0295321122159fb0a40b041", "retrieved_at": "2026-10-17T22:47:11.135209+00:00", "raw_path": "data/raw/4b651f517b2b25705e10dc30c9fea45447169131b0295321122159fb0a40b041.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001280058.json", "sha256": "17899d33cf1c4cc980f7a340dc9574eee0fcdf7868975ae53f2e304cdbb65813", "retrieved_at": "2026-10-17T22:47:10.922934+00:00", "raw_path": "data/raw/17899d33cf1c4cc980f7a340dc9574eee0fcdf7868975ae53f2e304cdbb65813.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001580808.json", "sha256": "132370850cc07f0fdaf1ad9f191d79979ff7e71f48c02c82e719eadb6e9761e6", "retrieved_at": "2026-10-17T22:47:11.578608+00:00", "raw_path": "data/raw/132370850cc07f0fdaf1ad9f191d79979ff7e71f48c02c82e719eadb6e9761e6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001831828.json", "sha256": "749dd3e3edda90083876642aedfc60ec5d164e55d6694ff4a79a07c58b0a47d6", "retrieved_at": "2026-10-17T22:47:12.563771+00:00", "raw_path": "data/raw/749dd3e3edda90083876642aedfc60ec5d164e55d6694ff4a79a07c58b0a47d6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001886428.json", "sha256": "9983e5e906189ecb4a7b2fc2c39eadd2b416670ba833b979e21dc702d2cdf6ac", "retrieved_at": "2026-10-17T22:47:12.983642+00:00", "raw_path": "data/raw/9983e5e906189ecb4a7b2fc2c39eadd2b416670ba833b979e21dc702d2cdf6ac.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001589526.json", "sha256": "d0fb1896672d4988045a730c92adf13e8e025de56920671251d01643f2b12cc1", "retrieved_at": "2026-10-17T22:47:12.307723+00:00", "raw_path": "data/raw/d0fb1896672d4988045a730c92adf13e8e025de56920671251d01643f2b12cc1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001690680.json", "sha256": "762c1318ef4a5e176a5524779edb825a5dfd8a08b9f383215aebdeb1671470bb", "retrieved_at": "2026-10-17T22:47:13.418049+00:00", "raw_path": "data/raw/762c1318ef4a5e176a5524779edb825a5dfd8a08b9f383215aebdeb1671470bb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000109177.json", "sha256": "a5b37c3d32f0f764f45181480864b23b601fdfb03579f58ee4adad5ec7571065", "retrieved_at": "2026-10-17T22:47:12.230158+00:00", "raw_path": "data/raw/a5b37c3d32f0f764f45181480864b23b601fdfb03579f58ee4adad5ec7571065.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001704715.json", "sha256": "13c5cf0027281e22da49b9dcd7ed5075b6d4738603060a982aa5a3a25acc7d4c", "retrieved_at": "2026-10-17T22:47:13.666381+00:00", "raw_path": "data/raw/13c5cf0027281e22da49b9dcd7ed5075b6d4738603060a982aa5a3a25acc7d4c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001530721.json", "sha256": "a086c783dc2df4a4a4c5963890b162e7baaaf90bae171927d24bc4c0f2fce066", "retrieved_at": "2026-10-17T22:47:12.805114+00:00", "raw_path": "data/raw/a086c783dc2df4a4a4c5963890b162e7baaaf90bae171927d24bc4c0f2fce066.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000903651.json", "sha256": "6ccc9dcc93b9c303cee51c166f345350fb16258408c884e2ed5d1231f2741b38", "retrieved_at": "2026-10-17T22:47:13.919191+00:00", "raw_path": "data/raw/6ccc9dcc93b9c303cee51c166f345350fb16258408c884e2ed5d1231f2741b38.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001158895.json", "sha256": "b05b65dfa21cc582c09ceae64cd23900d5c982c864597d2f256072e0397fd5b4", "retrieved_at": "2026-10-17T22:47:14.199307+00:00", "raw_path": "data/raw/b05b65dfa21cc582c09ceae64cd23900d5c982c864597d2f256072e0397fd5b4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000006955.json", "sha256": "6229030896981a1a69579c63e56db424ab00958e7e6b4b9a9ad4bdc0de1cd043", "retrieved_at": "2026-10-17T22:47:14.431496+00:00", "raw_path": "data/raw/6229030896981a1a69579c63e56db424ab00958e7e6b4b9a9ad4bdc0de1cd043.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001469367.json", "sha256": "8febe9731de6cd787b7bcedd14c6535334f8ef166c8864cf94ad2246becdd5f1", "retrieved_at": "2026-10-17T22:47:14.940195+00:00", "raw_path": "data/raw/8febe9731de6cd787b7bcedd14c6535334f8ef166c8864cf94ad2246becdd5f1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001637873.json", "sha256": "c6a48e794a26e72b6e369451bc7b2a1b2fcbead8c61a30a122b39cc9b75d4ae3", "retrieved_at": "2026-10-17T22:47:15.845045+00:00", "raw_path": "data/raw/c6a48e794a26e72b6e369451bc7b2a1b2fcbead8c61a30a122b39cc9b75d4ae3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000882796.json", "sha256": "64fec42b290a9661564adfbe60f6de7df3ea9fe9bff3ac7d73b79819a05c52a5", "retrieved_at": "2026-10-17T22:47:15.709962+00:00", "raw_path": "data/raw/64fec42b290a9661564adfbe60f6de7df3ea9fe9bff3ac7d73b79819a05c52a5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001577526.json", "sha256": "c456ee49e0d66c093b29590a202b941c6d917b918515dc104dd419254b454871", "retrieved_at": "2026-10-17T22:47:16.085909+00:00", "raw_path": "data/raw/c456ee49e0d66c093b29590a202b941c6d917b918515dc104dd419254b454871.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000818479.json", "sha256": "f6c1bd37486e91a38a99cf9ec5d3b97006986f8446a04bec87caec0cbf411fb5", "retrieved_at": "2026-10-17T22:47:14.741851+00:00", "raw_path": "data/raw/f6c1bd37486e91a38a99cf9ec5d3b97006986f8446a04bec87caec0cbf411fb5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001616000.json", "sha256": "d5b942e315971dce0c0955d2fa63c6a863a63a6bc7c7cf28196d4074179390d3", "retrieved_at": "2026-10-17T22:47:16.684510+00:00", "raw_path": "data/raw/d5b942e315971dce0c0955d2fa63c6a863a63a6bc7c7cf28196d4074179390d3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001512499.json", "sha256": "8d76b085cb8a705948cc9112019857a834999da75b055cc2bb9a7367be2217c7", "retrieved_at": "2026-10-17T22:47:17.078053+00:00", "raw_path": "data/raw/8d76b085cb8a705948cc9112019857a834999da75b055cc2bb9a7367be2217c7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001784535.json", "sha256": "c98647850469db3c4b0ef77b830857987025e165ca8a782afbaa02926f446767", "retrieved_at": "2026-10-17T22:47:17.129710+00:00", "raw_path": "data/raw/c98647850469db3c4b0ef77b830857987025e165ca8a782afbaa02926f446767.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001981599.json", "sha256": "94aef0287a29bf947c8ea45236b32f43748f60b77260391727fb6155219cb901", "retrieved_at": "2026-10-17T22:47:18.430176+00:00", "raw_path": "data/raw/94aef0287a29bf947c8ea45236b32f43748f60b77260391727fb6155219cb901.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001061630.json", "sha256": "f637085b872f04b1337d094a1765d04b0021068e6dd14b5f628985f241dd3576", "retrieved_at": "2026-10-17T22:47:17.333099+00:00", "raw_path": "data/raw/f637085b872f04b1337d094a1765d04b0021068e6dd14b5f628985f241dd3576.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001557860.json", "sha256": "f38e144fd7f5058b8b9cb554a08ae3435d4ce1c27659398d95e4fd9a5e5e5412", "retrieved_at": "2026-10-17T22:47:19.246566+00:00", "raw_path": "data/raw/f38e144fd7f5058b8b9cb554a08ae3435d4ce1c27659398d95e4fd9a5e5e5412.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001409970.json", "sha256": "8e6b65a4f314bf9c7a69a846c760673fca376a733ddd852725fc5a487a569e08", "retrieved_at": "2026-10-17T22:47:18.258049+00:00", "raw_path": "data/raw/8e6b65a4f314bf9c7a69a846c760673fca376a733ddd852725fc5a487a569e08.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000819793.json", "sha256": "0a5ca326c863c6c5ade3f8c1dbe276af9d21bef2249e961499438a8fdf761af1", "retrieved_at": "2026-10-17T22:47:18.378292+00:00", "raw_path": "data/raw/0a5ca326c863c6c5ade3f8c1dbe276af9d21bef2249e961499438a8fdf761af1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001802665.json", "sha256": "219edd9966de4e2fe15281e20a5bcff1b5a72701848577e42a293ddf6617aa3e", "retrieved_at": "2026-10-17T22:47:19.862771+00:00", "raw_path": "data/raw/219edd9966de4e2fe15281e20a5bcff1b5a72701848577e42a293ddf6617aa3e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001593275.json", "sha256": "d3613db5a2e69411432383b97cdb27d2486a2778bf1e2b84a0d2263dd42975cf", "retrieved_at": "2026-10-17T22:47:20.118702+00:00", "raw_path": "data/raw/d3613db5a2e69411432383b97cdb27d2486a2778bf1e2b84a0d2263dd42975cf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000887733.json", "sha256": "c8326745df2462d1d47c425f64fd367724b0afd522df07ef0725b5722f3877e5", "retrieved_at": "2026-10-17T22:47:19.016869+00:00", "raw_path": "data/raw/c8326745df2462d1d47c425f64fd367724b0afd522df07ef0725b5722f3877e5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001804176.json", "sha256": "85c2693114ad166386246ed3aadc6dd67a98046774360e7fb541b14e9afd3221", "retrieved_at": "2026-10-17T22:47:20.444067+00:00", "raw_path": "data/raw/85c2693114ad166386246ed3aadc6dd67a98046774360e7fb541b14e9afd3221.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001083446.json", "sha256": "24589a8b90ad6a7cdaab8fd1b252b61b042f4e45ec87312920857f7a3d1d7dfe", "retrieved_at": "2026-10-17T22:47:19.792831+00:00", "raw_path": "data/raw/24589a8b90ad6a7cdaab8fd1b252b61b042f4e45ec87312920857f7a3d1d7dfe.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001522540.json", "sha256": "1772f0a4e5d305b1907021ee19fc53a1d980695919937b65fbbc5a7288ccf80d", "retrieved_at": "2026-10-17T22:47:20.829938+00:00", "raw_path": "data/raw/1772f0a4e5d305b1907021ee19fc53a1d980695919937b65fbbc5a7288ccf80d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001867096.json", "sha256": "a82bc6c68d522af16d0a90951a4c3b7347e59e7d5c2ae270c5647e888d58673f", "retrieved_at": "2026-10-17T22:47:20.864036+00:00", "raw_path": "data/raw/a82bc6c68d522af16d0a90951a4c3b7347e59e7d5c2ae270c5647e888d58673f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001441683.json", "sha256": "7993a8c18942ddbd5c5fe582b0a25f18acc2b29079ce52466654b3a71dacf59f", "retrieved_at": "2026-10-17T22:47:21.344786+00:00", "raw_path": "data/raw/7993a8c18942ddbd5c5fe582b0a25f18acc2b29079ce52466654b3a71dacf59f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001798100.json", "sha256": "2668f524f82dd84c35c39b80ae6695cee576643cbcc9f51f82f885f737b2b7cc", "retrieved_at": "2026-10-17T22:47:22.318850+00:00", "raw_path": "data/raw/2668f524f82dd84c35c39b80ae6695cee576643cbcc9f51f82f885f737b2b7cc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001362468.json", "sha256": "eac750abc7314d98a394d0328d3df3098e41fb50530ccdc7624bd02b68e48911", "retrieved_at": "2026-10-17T22:47:21.828955+00:00", "raw_path": "data/raw/eac750abc7314d98a394d0328d3df3098e41fb50530ccdc7624bd02b68e48911.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001075415.json", "sha256": "8898f1539f403516574ac52f0720ed5518196148c88e53b7d3b2e881631ea620", "retrieved_at": "2026-10-17T22:47:22.071102+00:00", "raw_path": "data/raw/8898f1539f403516574ac52f0720ed5518196148c88e53b7d3b2e881631ea620.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000940942.json", "sha256": "2ec770cc2ff6260917608bbc0d1068a3faea42727c5fb2202f3ebe2ea7c247fb", "retrieved_at": "2026-10-17T22:47:22.205983+00:00", "raw_path": "data/raw/2ec770cc2ff6260917608bbc0d1068a3faea42727c5fb2202f3ebe2ea7c247fb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000876167.json", "sha256": "331b0c86fb311bf5f4fcceceac19e8cac2cc5b03b64882ae3b2ed3ca912ce1e6", "retrieved_at": "2026-10-17T22:47:23.152250+00:00", "raw_path": "data/raw/331b0c86fb311bf5f4fcceceac19e8cac2cc5b03b64882ae3b2ed3ca912ce1e6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001052752.json", "sha256": "0ab853313432a0afafcbd187c59fbe33dfa2fa7d5d2dbc1481db45bde5301d1b", "retrieved_at": "2026-10-17T22:47:23.460264+00:00", "raw_path": "data/raw/0ab853313432a0afafcbd187c59fbe33dfa2fa7d5d2dbc1481db45bde5301d1b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002032966.json", "sha256": "1b30ebb463478e2df3b60558b05ba3bfad3ad1fdca1131421ffdec80dcdf2f13", "retrieved_at": "2026-10-17T22:47:24.413880+00:00", "raw_path": "data/raw/1b30ebb463478e2df3b60558b05ba3bfad3ad1fdca1131421ffdec80dcdf2f13.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001326732.json", "sha256": "63f41ab1a2a1663b69f2ad50e04b3e7d85ca6fa2ac063b990cf334a282da51f5", "retrieved_at": "2026-10-17T22:47:23.546332+00:00", "raw_path": "data/raw/63f41ab1a2a1663b69f2ad50e04b3e7d85ca6fa2ac063b990cf334a282da51f5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000094344.json", "sha256": "86e88ca329071497ddc4192abaa8bf88ed0ff10b30eecfe68e4bfd0185f80c77", "retrieved_at": "2026-10-17T22:47:23.988623+00:00", "raw_path": "data/raw/86e88ca329071497ddc4192abaa8bf88ed0ff10b30eecfe68e4bfd0185f80c77.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000810136.json", "sha256": "d5be2991411bc641e8aa7927cb0e1493ce5d2a881d09bcbfbf0bc3ad262750a2", "retrieved_at": "2026-10-17T22:47:25.010357+00:00", "raw_path": "data/raw/d5be2991411bc641e8aa7927cb0e1493ce5d2a881d09bcbfbf0bc3ad262750a2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001688757.json", "sha256": "a211295a7aed591d82908b296aa787b1bc7bccac98ea2b71f01e85df305f815c", "retrieved_at": "2026-10-17T22:47:26.222766+00:00", "raw_path": "data/raw/a211295a7aed591d82908b296aa787b1bc7bccac98ea2b71f01e85df305f815c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000719220.json", "sha256": "a0ff9998b9af11428d410ca12ee0546039c0fe4d234ba14284d58b7fa80786c2", "retrieved_at": "2026-10-17T22:47:25.516233+00:00", "raw_path": "data/raw/a0ff9998b9af11428d410ca12ee0546039c0fe4d234ba14284d58b7fa80786c2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001832466.json", "sha256": "78667c0e82f5a4715fd300711debeb77e5005998510fdb3f25dfd7ac2e11e3d7", "retrieved_at": "2026-10-17T22:47:26.737932+00:00", "raw_path": "data/raw/78667c0e82f5a4715fd300711debeb77e5005998510fdb3f25dfd7ac2e11e3d7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001603015.json", "sha256": "e2e9df74427a528833f28c5e47f62db8c5f5d011b8aad67552b1787786fc2497", "retrieved_at": "2026-10-17T22:47:26.614993+00:00", "raw_path": "data/raw/e2e9df74427a528833f28c5e47f62db8c5f5d011b8aad67552b1787786fc2497.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000906465.json", "sha256": "74e99809f18eaea6b30ebf032d1c29cbd81c656f0193cd423dd87a48892aa5fd", "retrieved_at": "2026-10-17T22:47:25.937791+00:00", "raw_path": "data/raw/74e99809f18eaea6b30ebf032d1c29cbd81c656f0193cd423dd87a48892aa5fd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000890541.json", "sha256": "a8b927952b8a5ad9395cfe1afca46691c688884c3a48ef4395bd8ed3787e4dd3", "retrieved_at": "2026-10-17T22:47:27.430878+00:00", "raw_path": "data/raw/a8b927952b8a5ad9395cfe1afca46691c688884c3a48ef4395bd8ed3787e4dd3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000110471.json", "sha256": "af858f36757911ebb8d46d314fc98b3172793d2efbb575f61051cb3277e7e969", "retrieved_at": "2026-10-17T22:47:25.669886+00:00", "raw_path": "data/raw/af858f36757911ebb8d46d314fc98b3172793d2efbb575f61051cb3277e7e969.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001981535.json", "sha256": "7e8c790e055c78fbddf8e73cb876ec8c58cf7cc35f71e45d6f10ae880fe6533c", "retrieved_at": "2026-10-17T22:47:28.103325+00:00", "raw_path": "data/raw/7e8c790e055c78fbddf8e73cb876ec8c58cf7cc35f71e45d6f10ae880fe6533c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001368458.json", "sha256": "3778d1c1a3b56aa619db4c250e9af95ffe9c34e93fcd4cd994c954492e17bf36", "retrieved_at": "2026-10-17T22:47:27.765083+00:00", "raw_path": "data/raw/3778d1c1a3b56aa619db4c250e9af95ffe9c34e93fcd4cd994c954492e17bf36.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001652535.json", "sha256": "8b2d15933e8091bff706ac9054fdb3977f247c63e103d22e7da9def0db9b30dd", "retrieved_at": "2026-10-17T22:47:28.567006+00:00", "raw_path": "data/raw/8b2d15933e8091bff706ac9054fdb3977f247c63e103d22e7da9def0db9b30dd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001362004.json", "sha256": "eea492039e1a23284c73343ac23cb6252bc2e1650d88d89a9168db98ca6a3d7c", "retrieved_at": "2026-10-17T19:47:51.663119+00:00", "raw_path": "data/raw/eea492039e1a23284c73343ac23cb6252bc2e1650d88d89a9168db98ca6a3d7c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000926326.json", "sha256": "23f9adbfdd4a6bf2c93f2c6636c3bfb1bbc3c489ab4fe8067f431bddf77d10c1", "retrieved_at": "2026-10-17T22:47:29.254048+00:00", "raw_path": "data/raw/23f9adbfdd4a6bf2c93f2c6636c3bfb1bbc3c489ab4fe8067f431bddf77d10c1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000356171.json", "sha256": "869e2ce69565b4d9c487fcdee8191d96e2dd07438068229f4904e8958f5fa1b5", "retrieved_at": "2026-10-17T22:47:28.164538+00:00", "raw_path": "data/raw/869e2ce69565b4d9c487fcdee8191d96e2dd07438068229f4904e8958f5fa1b5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001857816.json", "sha256": "0b6a57930e020708c383c928c36bff115886f04c125e1b8c2fd0052bb225f24c", "retrieved_at": "2026-10-17T22:47:29.530753+00:00", "raw_path": "data/raw/0b6a57930e020708c383c928c36bff115886f04c125e1b8c2fd0052bb225f24c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000890564.json", "sha256": "6194a3f9ca0e901fce5e7ca132bc03bb5c11ec035b41a866ffa677e4fdab79f7", "retrieved_at": "2026-10-17T22:47:29.357683+00:00", "raw_path": "data/raw/6194a3f9ca0e901fce5e7ca132bc03bb5c11ec035b41a866ffa677e4fdab79f7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001000177.json", "sha256": "c65f34fa1cd9862b5f1a5b345a009d33c4c5930bbdca3aaa46ba9243eb673010", "retrieved_at": "2026-10-17T22:47:30.535811+00:00", "raw_path": "data/raw/c65f34fa1cd9862b5f1a5b345a009d33c4c5930bbdca3aaa46ba9243eb673010.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001844452.json", "sha256": "cb583a82541486c94a2b54df90f490b31900788041b7ae9e645587b05ac8574e", "retrieved_at": "2026-10-17T22:47:30.930866+00:00", "raw_path": "data/raw/cb583a82541486c94a2b54df90f490b31900788041b7ae9e645587b05ac8574e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001511337.json", "sha256": "e1d7f8b5e3e6879e6ea79bd0e95821a72b97aeb2c80306f18c0f0d64b811d088", "retrieved_at": "2026-10-17T22:47:30.002577+00:00", "raw_path": "data/raw/e1d7f8b5e3e6879e6ea79bd0e95821a72b97aeb2c80306f18c0f0d64b811d088.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000897077.json", "sha256": "98a59df66aa8de6c8839902fc193d608a1d1ef5416a1da4296268cfce9220bf5", "retrieved_at": "2026-10-17T22:47:31.307275+00:00", "raw_path": "data/raw/98a59df66aa8de6c8839902fc193d608a1d1ef5416a1da4296268cfce9220bf5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001128361.json", "sha256": "f3d7064570a3489cde0bf3eecf31ee95891f3bbed20fb19980d8974fe402f386", "retrieved_at": "2026-10-17T22:47:31.026325+00:00", "raw_path": "data/raw/f3d7064570a3489cde0bf3eecf31ee95891f3bbed20fb19980d8974fe402f386.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000034782.json", "sha256": "cc14a5a3955cc130d4cb85e488ddc79a06ff6174bea9fce05591137d2559a390", "retrieved_at": "2026-10-17T22:47:31.501687+00:00", "raw_path": "data/raw/cc14a5a3955cc130d4cb85e488ddc79a06ff6174bea9fce05591137d2559a390.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001816736.json", "sha256": "421e104e527f147326319d8b61f8431e4fb5fd50582b6fa5a33306dca338477e", "retrieved_at": "2026-10-17T22:47:32.351762+00:00", "raw_path": "data/raw/421e104e527f147326319d8b61f8431e4fb5fd50582b6fa5a33306dca338477e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002100161.json", "sha256": "aa4c5496339598f6f9dc05eff95fe18a78c1a112cc395d71de1f31cf1ebce68a", "retrieved_at": "2026-10-17T22:47:32.833754+00:00", "raw_path": "data/raw/aa4c5496339598f6f9dc05eff95fe18a78c1a112cc395d71de1f31cf1ebce68a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001526243.json", "sha256": "b3923038225f74cd28967a6e7e5ccac5abf4111f45466ed11033eb35076b630c", "retrieved_at": "2026-10-17T22:47:33.321254+00:00", "raw_path": "data/raw/b3923038225f74cd28967a6e7e5ccac5abf4111f45466ed11033eb35076b630c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000846617.json", "sha256": "3462e168a785f5a178cf08432fcd25c0c0e254842fe88f97836e0ef6deffeded", "retrieved_at": "2026-10-17T22:47:32.135805+00:00", "raw_path": "data/raw/3462e168a785f5a178cf08432fcd25c0c0e254842fe88f97836e0ef6deffeded.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001516912.json", "sha256": "55be01a2917b83bb2be6e864cbd57d7244c32ba6fe03590721d1600874936478", "retrieved_at": "2026-10-17T22:47:32.919673+00:00", "raw_path": "data/raw/55be01a2917b83bb2be6e864cbd57d7244c32ba6fe03590721d1600874936478.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001393434.json", "sha256": "49208a819b449e933d340040d01c62c3d6db52e27de000c4850c8c33e540bcb2", "retrieved_at": "2026-10-17T22:47:34.091960+00:00", "raw_path": "data/raw/49208a819b449e933d340040d01c62c3d6db52e27de000c4850c8c33e540bcb2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000860748.json", "sha256": "27a023e75d1a9381c166acd9a25598c1bffd5af13e0469fed8a65372b83f27f6", "retrieved_at": "2026-10-17T22:47:32.649047+00:00", "raw_path": "data/raw/27a023e75d1a9381c166acd9a25598c1bffd5af13e0469fed8a65372b83f27f6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001509991.json", "sha256": "006591a9c4951f1abc8f01a57856eb76796c3c26cbe8e52c0676956b922d2260", "retrieved_at": "2026-10-17T22:47:33.987951+00:00", "raw_path": "data/raw/006591a9c4951f1abc8f01a57856eb76796c3c26cbe8e52c0676956b922d2260.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001776111.json", "sha256": "7667ae55a1178969c2869e0b05e3218fb4ef3d3cf280431b3c5bc485c39d4a04", "retrieved_at": "2026-10-17T22:47:35.155963+00:00", "raw_path": "data/raw/7667ae55a1178969c2869e0b05e3218fb4ef3d3cf280431b3c5bc485c39d4a04.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001475841.json", "sha256": "4d427d8e4184da990542b52fd0ffac9bbd98697388417b339f6a352a70bcc54d", "retrieved_at": "2026-10-17T22:47:34.531541+00:00", "raw_path": "data/raw/4d427d8e4184da990542b52fd0ffac9bbd98697388417b339f6a352a70bcc54d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001120914.json", "sha256": "70d8363183d065eede9cd3babf2900bf7fe4a13582ecb350203c9d336f26734c", "retrieved_at": "2026-10-17T22:47:34.787441+00:00", "raw_path": "data/raw/70d8363183d065eede9cd3babf2900bf7fe4a13582ecb350203c9d336f26734c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000026058.json", "sha256": "48ed01094bd1603eba8e0ea0d55f682b542a200a78cfc0febe0b39cad1a16e7a", "retrieved_at": "2026-10-17T22:47:35.199450+00:00", "raw_path": "data/raw/48ed01094bd1603eba8e0ea0d55f682b542a200a78cfc0febe0b39cad1a16e7a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001080014.json", "sha256": "d084df02bec89144279593397678f389908322991ec5479affbceaa1df2c492d", "retrieved_at": "2026-10-17T22:47:35.681036+00:00", "raw_path": "data/raw/d084df02bec89144279593397678f389908322991ec5479affbceaa1df2c492d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001677576.json", "sha256": "efe89c1efcdeefaad03b5b84b9af82174b992fcd3d11fd30ca29d9dd9c7d6fa1", "retrieved_at": "2026-10-17T22:47:36.366420+00:00", "raw_path": "data/raw/efe89c1efcdeefaad03b5b84b9af82174b992fcd3d11fd30ca29d9dd9c7d6fa1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001142750.json", "sha256": "f3719f7af63be506b50a0b557111519c267ef962470439ff88ff366094799c13", "retrieved_at": "2026-10-17T22:47:36.242385+00:00", "raw_path": "data/raw/f3719f7af63be506b50a0b557111519c267ef962470439ff88ff366094799c13.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001834489.json", "sha256": "4de1910f0370bd28751a891cdca2c844ebb8daaeecb29d50de8d010f362263e4", "retrieved_at": "2026-10-17T22:47:37.200458+00:00", "raw_path": "data/raw/4de1910f0370bd28751a891cdca2c844ebb8daaeecb29d50de8d010f362263e4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001289877.json", "sha256": "2accd1be89a853869fcafe631e9a1df385cac7837c48fe5dc2e86fe2a6b67188", "retrieved_at": "2026-10-17T22:47:37.573439+00:00", "raw_path": "data/raw/2accd1be89a853869fcafe631e9a1df385cac7837c48fe5dc2e86fe2a6b67188.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001652130.json", "sha256": "554ffcb9aec19f194819e1de5938020c2541fd6cb0f18fc951c7fec552d678be", "retrieved_at": "2026-10-17T22:47:37.994448+00:00", "raw_path": "data/raw/554ffcb9aec19f194819e1de5938020c2541fd6cb0f18fc951c7fec552d678be.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001526113.json", "sha256": "273221b9156cad0e17ff56724da5b9d958220ffc3e3639e96cd34a30b0379951", "retrieved_at": "2026-10-17T22:47:37.174079+00:00", "raw_path": "data/raw/273221b9156cad0e17ff56724da5b9d958220ffc3e3639e96cd34a30b0379951.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001668243.json", "sha256": "c0f9fceebc685f0377739af490e9f9cff0a1b4a6e8cf3110d6b22e5d217158cf", "retrieved_at": "2026-10-17T22:47:38.193809+00:00", "raw_path": "data/raw/c0f9fceebc685f0377739af490e9f9cff0a1b4a6e8cf3110d6b22e5d217158cf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001812477.json", "sha256": "8764aa60198364403bf899a3238d7406ef4662d03978eb0ca49978bc9c9c7c1e", "retrieved_at": "2026-10-17T22:47:39.242324+00:00", "raw_path": "data/raw/8764aa60198364403bf899a3238d7406ef4662d03978eb0ca49978bc9c9c7c1e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000028823.json", "sha256": "ba56b329856d42c8e1e3211bcdfb316a441b9f14307f620b7e91b887fac9c02a", "retrieved_at": "2026-10-17T22:47:36.770721+00:00", "raw_path": "data/raw/ba56b329856d42c8e1e3211bcdfb316a441b9f14307f620b7e91b887fac9c02a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000903129.json", "sha256": "00229628485b6e7a2f31d89481b6570049a7568559e541ecdd81adee38a6a577", "retrieved_at": "2026-10-17T22:47:38.984977+00:00", "raw_path": "data/raw/00229628485b6e7a2f31d89481b6570049a7568559e541ecdd81adee38a6a577.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001172052.json", "sha256": "cc52e1be1caf4f0493b2b654b6bd592dc5a23ff0035a2e08e58e693b284f3e51", "retrieved_at": "2026-10-17T22:47:38.823472+00:00", "raw_path": "data/raw/cc52e1be1caf4f0493b2b654b6bd592dc5a23ff0035a2e08e58e693b284f3e51.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000042682.json", "sha256": "4c0c31b867c057840522390557f0a336ce89d74435a97fcc13d3084784614f14", "retrieved_at": "2026-10-17T22:47:39.985717+00:00", "raw_path": "data/raw/4c0c31b867c057840522390557f0a336ce89d74435a97fcc13d3084784614f14.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000712771.json", "sha256": "39ef00616bce9a525032c9a75d0c208d2029a73da12a31f50ceca7586a3dfdde", "retrieved_at": "2026-10-17T22:47:39.382308+00:00", "raw_path": "data/raw/39ef00616bce9a525032c9a75d0c208d2029a73da12a31f50ceca7586a3dfdde.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000933974.json", "sha256": "196435861a4a3db45729d00c4f80331831a7f07a2c7f77ff7dc9560bf5ad8c4c", "retrieved_at": "2026-10-17T22:47:40.582164+00:00", "raw_path": "data/raw/196435861a4a3db45729d00c4f80331831a7f07a2c7f77ff7dc9560bf5ad8c4c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001645113.json", "sha256": "341f267dfdfd4e13271c12e8417a069d35bde3287b9036eee37c7d8e5e7e91f9", "retrieved_at": "2026-10-17T22:47:40.894690+00:00", "raw_path": "data/raw/341f267dfdfd4e13271c12e8417a069d35bde3287b9036eee37c7d8e5e7e91f9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001067294.json", "sha256": "12d5f039b9f32f7b079d7ed840a12fcddbe90ff2fc42eb314189d46f40a3d124", "retrieved_at": "2026-10-17T22:47:41.122549+00:00", "raw_path": "data/raw/12d5f039b9f32f7b079d7ed840a12fcddbe90ff2fc42eb314189d46f40a3d124.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001265131.json", "sha256": "39450b70eb33d23bdf3f429ec3867a15f74851c5dd6478ee229f46859663893f", "retrieved_at": "2026-10-17T22:47:40.728357+00:00", "raw_path": "data/raw/39450b70eb33d23bdf3f429ec3867a15f74851c5dd6478ee229f46859663893f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001746109.json", "sha256": "8e0bd85b3dc647426f3f431e197673b67d01226b146d80a7b04208775ba1bdaa", "retrieved_at": "2026-10-17T22:47:41.858846+00:00", "raw_path": "data/raw/8e0bd85b3dc647426f3f431e197673b67d01226b146d80a7b04208775ba1bdaa.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001935979.json", "sha256": "03ee42a3af55410e62d2554eea616fb62bb9ad383e4fe8617810ef07eb010837", "retrieved_at": "2026-10-17T22:47:42.403991+00:00", "raw_path": "data/raw/03ee42a3af55410e62d2554eea616fb62bb9ad383e4fe8617810ef07eb010837.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001866692.json", "sha256": "551e39d69b94635d529e886482539752b92e29ad437637ca35c20c6811ff1c25", "retrieved_at": "2026-10-17T22:47:42.204860+00:00", "raw_path": "data/raw/551e39d69b94635d529e886482539752b92e29ad437637ca35c20c6811ff1c25.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001583648.json", "sha256": "6b68c40c9037b15f9345bb6bb1fdc7777b1252c77cab2e34faa81275beefef40", "retrieved_at": "2026-10-17T22:47:42.971746+00:00", "raw_path": "data/raw/6b68c40c9037b15f9345bb6bb1fdc7777b1252c77cab2e34faa81275beefef40.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000885245.json", "sha256": "581a366a1722b74a99e43d161c226ae317033585200e295d659d482676b73a2c", "retrieved_at": "2026-10-17T22:47:43.501040+00:00", "raw_path": "data/raw/581a366a1722b74a99e43d161c226ae317033585200e295d659d482676b73a2c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000078814.json", "sha256": "aa76407aa171efe6302fba30ed8486311a13d17b9102b43fb4c15a692065426e", "retrieved_at": "2026-10-17T22:47:42.212259+00:00", "raw_path": "data/raw/aa76407aa171efe6302fba30ed8486311a13d17b9102b43fb4c15a692065426e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001180262.json", "sha256": "1d5478846a64d1d7f2b0defc1997cdb851bd6624ab72e0abd157cb508cf4613f", "retrieved_at": "2026-10-17T22:47:43.815383+00:00", "raw_path": "data/raw/1d5478846a64d1d7f2b0defc1997cdb851bd6624ab72e0abd157cb508cf4613f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001666134.json", "sha256": "ccdde1f9a8755705a9028e3e9731d95d9b7d2db8b23e1f6d5853c4040dc76fe8", "retrieved_at": "2026-10-17T22:47:44.143556+00:00", "raw_path": "data/raw/ccdde1f9a8755705a9028e3e9731d95d9b7d2db8b23e1f6d5853c4040dc76fe8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000066382.json", "sha256": "ed7013480927137c152e27f64a41a93aa1dcd295af263c62d81361d18206b181", "retrieved_at": "2026-10-17T22:47:44.071592+00:00", "raw_path": "data/raw/ed7013480927137c152e27f64a41a93aa1dcd295af263c62d81361d18206b181.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001670541.json", "sha256": "6056824ee0bcac45ab966055ec9b2d5caa5a33d15e02fc7c183ea3e885332d95", "retrieved_at": "2026-10-17T22:47:44.768137+00:00", "raw_path": "data/raw/6056824ee0bcac45ab966055ec9b2d5caa5a33d15e02fc7c183ea3e885332d95.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001490978.json", "sha256": "0113956f82ada8a6778b3fadd0f665eba1bc1770ad7fdf4590a827f54d7a424c", "retrieved_at": "2026-10-17T22:47:45.173745+00:00", "raw_path": "data/raw/0113956f82ada8a6778b3fadd0f665eba1bc1770ad7fdf4590a827f54d7a424c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000731012.json", "sha256": "bc4b21f5f8797bba6e02dfec553fde3791522ff63278715747a058fe30d4dd03", "retrieved_at": "2026-10-17T22:47:45.124692+00:00", "raw_path": "data/raw/bc4b21f5f8797bba6e02dfec553fde3791522ff63278715747a058fe30d4dd03.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001514416.json", "sha256": "4994fb321942c430297efebade88a4dd2e26a8f0227490c36d9e0cd95821bc58", "retrieved_at": "2026-10-17T22:47:45.907134+00:00", "raw_path": "data/raw/4994fb321942c430297efebade88a4dd2e26a8f0227490c36d9e0cd95821bc58.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001411342.json", "sha256": "94acb74a1975093baa0732176691a5a31ff005597c77a9ff2dd519d540a3d967", "retrieved_at": "2026-10-17T22:47:45.464839+00:00", "raw_path": "data/raw/94acb74a1975093baa0732176691a5a31ff005597c77a9ff2dd519d540a3d967.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001023024.json", "sha256": "73f151e92444492f6e76683dd14e436bd7ae49ff3f0c015ea516484800094ee5", "retrieved_at": "2026-10-17T22:47:46.298236+00:00", "raw_path": "data/raw/73f151e92444492f6e76683dd14e436bd7ae49ff3f0c015ea516484800094ee5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001515673.json", "sha256": "3388baa10c986fcc5de3f265870d6dbd0a3e1dda1bcd7ba6dcbc8c72254b9c41", "retrieved_at": "2026-10-17T22:47:46.841453+00:00", "raw_path": "data/raw/3388baa10c986fcc5de3f265870d6dbd0a3e1dda1bcd7ba6dcbc8c72254b9c41.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000907471.json", "sha256": "c63d7cb8e98c988e9cefa5eaf4e9bfa542a590c74f27d400a6464d236adce1e0", "retrieved_at": "2026-10-17T22:47:46.671991+00:00", "raw_path": "data/raw/c63d7cb8e98c988e9cefa5eaf4e9bfa542a590c74f27d400a6464d236adce1e0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001822492.json", "sha256": "980684cdcad8e9b2cb75aac2f139a55f192119af295fc5d02f87692c066af754", "retrieved_at": "2026-10-17T22:47:48.113260+00:00", "raw_path": "data/raw/980684cdcad8e9b2cb75aac2f139a55f192119af295fc5d02f87692c066af754.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000046129.json", "sha256": "bb1cb61827ece7fe06d9be734b061b92aa136049e8234d5d7ee4d4e9dddf4eeb", "retrieved_at": "2026-10-17T22:47:48.008424+00:00", "raw_path": "data/raw/bb1cb61827ece7fe06d9be734b061b92aa136049e8234d5d7ee4d4e9dddf4eeb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000816956.json", "sha256": "361fc9bffac9e0f480696341efa84d520fc870dcf75b9c7eb7d649bfecb4b70b", "retrieved_at": "2026-10-17T22:47:47.631407+00:00", "raw_path": "data/raw/361fc9bffac9e0f480696341efa84d520fc870dcf75b9c7eb7d649bfecb4b70b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001004702.json", "sha256": "23680ff611403f8b1e5d4157fe529a47ae82fdbdd7d6e5ecb4cc35fde4104a7d", "retrieved_at": "2026-10-17T22:47:47.314667+00:00", "raw_path": "data/raw/23680ff611403f8b1e5d4157fe529a47ae82fdbdd7d6e5ecb4cc35fde4104a7d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001766400.json", "sha256": "a690fcdbe1f550891e4183758ea22e9714282be231e5e865970a4580845595ba", "retrieved_at": "2026-10-17T22:47:49.439879+00:00", "raw_path": "data/raw/a690fcdbe1f550891e4183758ea22e9714282be231e5e865970a4580845595ba.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001706431.json", "sha256": "193c306076963bcf8644e9b0874496f847206ef65b610957874753098340c4c0", "retrieved_at": "2026-10-17T22:47:49.922731+00:00", "raw_path": "data/raw/193c306076963bcf8644e9b0874496f847206ef65b610957874753098340c4c0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001396814.json", "sha256": "6affb2af75e06da1c253dbc3d14567743a6ab33921a8ed37b907a1d2ebb9f9da", "retrieved_at": "2026-10-17T22:47:49.412521+00:00", "raw_path": "data/raw/6affb2af75e06da1c253dbc3d14567743a6ab33921a8ed37b907a1d2ebb9f9da.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001307954.json", "sha256": "9ce9f70cf4f63bd203cd4974f1cbde6a62f9f91b122ede6060c00e535aa2612d", "retrieved_at": "2026-10-17T22:47:48.750709+00:00", "raw_path": "data/raw/9ce9f70cf4f63bd203cd4974f1cbde6a62f9f91b122ede6060c00e535aa2612d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000354707.json", "sha256": "c97e2ea498be2b9f027cbe6f2082fed40e013669b5810162f056266e5ae9b559", "retrieved_at": "2026-10-17T22:47:48.974124+00:00", "raw_path": "data/raw/c97e2ea498be2b9f027cbe6f2082fed40e013669b5810162f056266e5ae9b559.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001860160.json", "sha256": "7adfbfea2dc80dc1bb492cf01df61fff8d381251c6a783b0eb5eec6b99c8b916", "retrieved_at": "2026-10-17T22:47:50.583855+00:00", "raw_path": "data/raw/7adfbfea2dc80dc1bb492cf01df61fff8d381251c6a783b0eb5eec6b99c8b916.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001846832.json", "sha256": "864929382d53705a2902a3ff77892742de1189b4a9449b7d3f215d3a882df12d", "retrieved_at": "2026-10-17T22:47:50.712555+00:00", "raw_path": "data/raw/864929382d53705a2902a3ff77892742de1189b4a9449b7d3f215d3a882df12d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001803599.json", "sha256": "3ac0511865f83d8682fdc6994d4570135e2d3407ea67bd92836a30b30febcfc5", "retrieved_at": "2026-10-17T22:47:50.503383+00:00", "raw_path": "data/raw/3ac0511865f83d8682fdc6994d4570135e2d3407ea67bd92836a30b30febcfc5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001539638.json", "sha256": "fda2c32bb4700b8cbacf5b59093dbc8dcb8cadb844fa8e04d25bb51b1ac39252", "retrieved_at": "2026-10-17T22:47:50.463857+00:00", "raw_path": "data/raw/fda2c32bb4700b8cbacf5b59093dbc8dcb8cadb844fa8e04d25bb51b1ac39252.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001758009.json", "sha256": "800636e1886f0d7d88fe1b988a36518dd1db78e85c73a9a5ddcd363321c85716", "retrieved_at": "2026-10-17T22:47:51.701631+00:00", "raw_path": "data/raw/800636e1886f0d7d88fe1b988a36518dd1db78e85c73a9a5ddcd363321c85716.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001636639.json", "sha256": "c6a88855e1c8a79b522e930d5be8f2a1080d08a1463a17161ff53cfd7aac7f77", "retrieved_at": "2026-10-17T22:47:52.210556+00:00", "raw_path": "data/raw/c6a88855e1c8a79b522e930d5be8f2a1080d08a1463a17161ff53cfd7aac7f77.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000907242.json", "sha256": "14e945999cff8a0a4962b037cbf2f1cd8a509c31e4bd6011871b0ce666197bf8", "retrieved_at": "2026-10-17T22:47:51.757705+00:00", "raw_path": "data/raw/14e945999cff8a0a4962b037cbf2f1cd8a509c31e4bd6011871b0ce666197bf8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001818331.json", "sha256": "12a3dececfcb6bddc9f366f7bdcab8729575e54c7c9040821be843dc8de54f95", "retrieved_at": "2026-10-17T22:47:51.934900+00:00", "raw_path": "data/raw/12a3dececfcb6bddc9f366f7bdcab8729575e54c7c9040821be843dc8de54f95.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001710155.json", "sha256": "86c6fafa77cf03524c83e662abaf28f741321a6e01b342df20f533eedca4726f", "retrieved_at": "2026-10-17T22:47:52.994851+00:00", "raw_path": "data/raw/86c6fafa77cf03524c83e662abaf28f741321a6e01b342df20f533eedca4726f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001788060.json", "sha256": "2f5eef44467b73c4c1dea036fb74a5281d2192f48203917e765547f4910db631", "retrieved_at": "2026-10-17T22:47:53.698778+00:00", "raw_path": "data/raw/2f5eef44467b73c4c1dea036fb74a5281d2192f48203917e765547f4910db631.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001576940.json", "sha256": "fd3a5e39a132d14028ff891663c14a18f5d1ab291c84a21fa2cb8bde10c87e2f", "retrieved_at": "2026-10-17T22:47:52.939350+00:00", "raw_path": "data/raw/fd3a5e39a132d14028ff891663c14a18f5d1ab291c84a21fa2cb8bde10c87e2f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001941365.json", "sha256": "625fa81bde880604fc8186c43e2f3177375d066c871f164ddecaae42d956c8cd", "retrieved_at": "2026-10-17T22:47:54.115825+00:00", "raw_path": "data/raw/625fa81bde880604fc8186c43e2f3177375d066c871f164ddecaae42d956c8cd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001356090.json", "sha256": "8e11f8ce6bbfc0d40445cb1d09be483f17182cf17ac116b1d691220a339cea32", "retrieved_at": "2026-10-17T22:47:53.473454+00:00", "raw_path": "data/raw/8e11f8ce6bbfc0d40445cb1d09be483f17182cf17ac116b1d691220a339cea32.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001823529.json", "sha256": "de6ef079de0dc53aff9c325f7b415cf65cd80cd8e6acb89e903152e4d96f51d3", "retrieved_at": "2026-10-17T22:47:54.637125+00:00", "raw_path": "data/raw/de6ef079de0dc53aff9c325f7b415cf65cd80cd8e6acb89e903152e4d96f51d3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000721994.json", "sha256": "7847283f83837b2d0d6fdbf41c28b99ff28b930f6577439999950b9fd86b63b0", "retrieved_at": "2026-10-17T22:47:53.626481+00:00", "raw_path": "data/raw/7847283f83837b2d0d6fdbf41c28b99ff28b930f6577439999950b9fd86b63b0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001710340.json", "sha256": "f7f154bb5484ead9734e7792fe9226c296b72a5adb5779a7e452499ba4d8b45b", "retrieved_at": "2026-10-17T22:47:55.199178+00:00", "raw_path": "data/raw/f7f154bb5484ead9734e7792fe9226c296b72a5adb5779a7e452499ba4d8b45b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001632790.json", "sha256": "30160db83c625025b61f46dfa37bd8a075b28a322478f38508e901b5898ccf86", "retrieved_at": "2026-10-17T22:47:55.023746+00:00", "raw_path": "data/raw/30160db83c625025b61f46dfa37bd8a075b28a322478f38508e901b5898ccf86.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000949870.json", "sha256": "b015ce24076d76ed6ecee7f288668d8fd6c640d7003121c4c2385856b925c870", "retrieved_at": "2026-10-17T22:47:55.749517+00:00", "raw_path": "data/raw/b015ce24076d76ed6ecee7f288668d8fd6c640d7003121c4c2385856b925c870.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000094049.json", "sha256": "008dd44ff1c8505d887dedcbc1d338924589d832c96e6987e8602f686b96b028", "retrieved_at": "2026-10-17T22:47:56.289191+00:00", "raw_path": "data/raw/008dd44ff1c8505d887dedcbc1d338924589d832c96e6987e8602f686b96b028.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000311094.json", "sha256": "c7f9101d9c0c11d8b787c26abf012fb4fd2742339c95a7217961d9a7e4de3c58", "retrieved_at": "2026-10-17T22:47:55.099508+00:00", "raw_path": "data/raw/c7f9101d9c0c11d8b787c26abf012fb4fd2742339c95a7217961d9a7e4de3c58.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001005731.json", "sha256": "15c5d5c62808e035809f749c49c3d63d829505bcf9f2dd144aeb73fc4bd7b276", "retrieved_at": "2026-10-17T22:47:56.518724+00:00", "raw_path": "data/raw/15c5d5c62808e035809f749c49c3d63d829505bcf9f2dd144aeb73fc4bd7b276.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001623526.json", "sha256": "fdf802822fdb35091b94689932e5c1d67febb96d82c73a405a8d56852f1aaf8e", "retrieved_at": "2026-10-17T22:47:56.853263+00:00", "raw_path": "data/raw/fdf802822fdb35091b94689932e5c1d67febb96d82c73a405a8d56852f1aaf8e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001285819.json", "sha256": "379ff08ce169f89b4e07b435399af54a99d9e8c7113cd98b79e4f642acf6263f", "retrieved_at": "2026-10-17T22:47:57.514093+00:00", "raw_path": "data/raw/379ff08ce169f89b4e07b435399af54a99d9e8c7113cd98b79e4f642acf6263f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001967649.json", "sha256": "a11fe1197353c5fcc2c8bae6ee4207699f7ba431ed609e3ffa57603b19ee3c7f", "retrieved_at": "2026-10-17T22:47:57.951120+00:00", "raw_path": "data/raw/a11fe1197353c5fcc2c8bae6ee4207699f7ba431ed609e3ffa57603b19ee3c7f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001005817.json", "sha256": "bb8f040de7523d5f19d68cc955d53d85f59e218e1b200146476b906369f3c1b0", "retrieved_at": "2026-10-17T22:47:56.943926+00:00", "raw_path": "data/raw/bb8f040de7523d5f19d68cc955d53d85f59e218e1b200146476b906369f3c1b0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001350653.json", "sha256": "238dc48c077d188db3ebe7a9b52eeac2acf557c97ce1360136fef0d6f904c6e2", "retrieved_at": "2026-10-17T22:47:57.768549+00:00", "raw_path": "data/raw/238dc48c077d188db3ebe7a9b52eeac2acf557c97ce1360136fef0d6f904c6e2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001672688.json", "sha256": "0a304c12efacdd2cda26a53143056768b9d49970467d718010d6e6dcaa072e39", "retrieved_at": "2026-10-17T22:47:58.950324+00:00", "raw_path": "data/raw/0a304c12efacdd2cda26a53143056768b9d49970467d718010d6e6dcaa072e39.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001317685.json", "sha256": "12ac97996076988cecb56057a3290a8bdf0a6bed098446d4d1e9d901871cda0f", "retrieved_at": "2026-10-17T22:47:58.916392+00:00", "raw_path": "data/raw/12ac97996076988cecb56057a3290a8bdf0a6bed098446d4d1e9d901871cda0f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001933414.json", "sha256": "5fc3b3f4dc6ce5e1b877f77ebe622445ca65c729ccad0fe40672b8e07a16e8fe", "retrieved_at": "2026-10-17T22:47:59.184420+00:00", "raw_path": "data/raw/5fc3b3f4dc6ce5e1b877f77ebe622445ca65c729ccad0fe40672b8e07a16e8fe.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001736946.json", "sha256": "7dc65ea0b09f2b717a4062cebe7b4f6d02ec81c210dd1ac766e88ba684d9ed25", "retrieved_at": "2026-10-17T22:47:58.767192+00:00", "raw_path": "data/raw/7dc65ea0b09f2b717a4062cebe7b4f6d02ec81c210dd1ac766e88ba684d9ed25.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000318300.json", "sha256": "f48ba4ae071338d8ac5e25408f9e88e8b85219dbfdcf6bb10f7a09cacb978607", "retrieved_at": "2026-10-17T22:47:58.104365+00:00", "raw_path": "data/raw/f48ba4ae071338d8ac5e25408f9e88e8b85219dbfdcf6bb10f7a09cacb978607.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001831651.json", "sha256": "718032d428a53a119fbac16c5b2ea53740f117f6f0fff0e1e0d2f94fc33dc0d8", "retrieved_at": "2026-10-17T22:48:00.032996+00:00", "raw_path": "data/raw/718032d428a53a119fbac16c5b2ea53740f117f6f0fff0e1e0d2f94fc33dc0d8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001563880.json", "sha256": "c77ee339b1ec2eee829ed5933743e8b340cee184f1a69e432d33c9af83ae2098", "retrieved_at": "2026-10-17T22:48:00.471361+00:00", "raw_path": "data/raw/c77ee339b1ec2eee829ed5933743e8b340cee184f1a69e432d33c9af83ae2098.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001462120.json", "sha256": "4193bc0ba5b6626b1b420417588ebb14223118fe2d7d44df3ec415212c440c0f", "retrieved_at": "2026-10-17T22:48:00.078572+00:00", "raw_path": "data/raw/4193bc0ba5b6626b1b420417588ebb14223118fe2d7d44df3ec415212c440c0f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001968487.json", "sha256": "32604b68ebcd4a342d119ed57339b89fc054b2760427ac92a52c6f11a51f59e6", "retrieved_at": "2026-10-17T22:48:00.849041+00:00", "raw_path": "data/raw/32604b68ebcd4a342d119ed57339b89fc054b2760427ac92a52c6f11a51f59e6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001517228.json", "sha256": "cd8f2cd527124d7a589a14e537b35c83b07ea709c9a8babb26331bfa15e8701b", "retrieved_at": "2026-10-17T22:48:00.237005+00:00", "raw_path": "data/raw/cd8f2cd527124d7a589a14e537b35c83b07ea709c9a8babb26331bfa15e8701b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002126198.json", "sha256": "c60783a87784465c2e0b1cf1a13b101b835a3bff52bf02a9988a98c2effad693", "retrieved_at": "2026-10-17T22:48:01.319888+00:00", "raw_path": "data/raw/c60783a87784465c2e0b1cf1a13b101b835a3bff52bf02a9988a98c2effad693.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001262976.json", "sha256": "79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a", "retrieved_at": "2026-10-17T22:48:01.471132+00:00", "raw_path": "data/raw/79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000906709.json", "sha256": "e2600c46c7f668543c6f872627f345bdb6f22832099c13decf2fa4b7a0e4aabe", "retrieved_at": "2026-10-17T22:48:02.450103+00:00", "raw_path": "data/raw/e2600c46c7f668543c6f872627f345bdb6f22832099c13decf2fa4b7a0e4aabe.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001337634.json", "sha256": "c246b44cabcc91acc4704c1ba31a72e068a54841a72a4bcf987b755f74c571b2", "retrieved_at": "2026-10-17T22:48:02.850516+00:00", "raw_path": "data/raw/c246b44cabcc91acc4704c1ba31a72e068a54841a72a4bcf987b755f74c571b2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001096752.json", "sha256": "a79ccf80ac38383ddcf9d817b1ccd72401fb1de29d7179d6ace3cc18cd6c866f", "retrieved_at": "2026-10-17T22:48:01.827114+00:00", "raw_path": "data/raw/a79ccf80ac38383ddcf9d817b1ccd72401fb1de29d7179d6ace3cc18cd6c866f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000357173.json", "sha256": "f4e468bff3ca7ee0aae2ac0c232e3bfc79a388aa5fcb8603e95d960ed61e9267", "retrieved_at": "2026-10-17T22:48:02.137327+00:00", "raw_path": "data/raw/f4e468bff3ca7ee0aae2ac0c232e3bfc79a388aa5fcb8603e95d960ed61e9267.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001808834.json", "sha256": "6021cf99e3a22865a209b9dd0e8706b77052c23310ea6a38ad68186ae0ad1e37", "retrieved_at": "2026-10-17T22:48:03.232182+00:00", "raw_path": "data/raw/6021cf99e3a22865a209b9dd0e8706b77052c23310ea6a38ad68186ae0ad1e37.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000885978.json", "sha256": "b015152c5ccce31d39dc5f188bff4fcaf60e16d4b7fb4e3a1b945f4225cf3156", "retrieved_at": "2026-10-17T22:48:03.200244+00:00", "raw_path": "data/raw/b015152c5ccce31d39dc5f188bff4fcaf60e16d4b7fb4e3a1b945f4225cf3156.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001629019.json", "sha256": "42dc2b70468471e2f6f7a1fb44672373c9ef951d636614f485f1e5c9f92e81dd", "retrieved_at": "2026-10-17T22:48:03.545148+00:00", "raw_path": "data/raw/42dc2b70468471e2f6f7a1fb44672373c9ef951d636614f485f1e5c9f92e81dd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001568100.json", "sha256": "35b74433d1c158aeb8658822ef72580edbad9ae2dcdadecdccaacb0134b8893d", "retrieved_at": "2026-10-17T22:48:03.803563+00:00", "raw_path": "data/raw/35b74433d1c158aeb8658822ef72580edbad9ae2dcdadecdccaacb0134b8893d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000050493.json", "sha256": "fdd85d3dcc750683f5568ba5d479dcdbaf45df58997c75f769ad40f1cee9ba44", "retrieved_at": "2026-10-17T22:48:04.082434+00:00", "raw_path": "data/raw/fdd85d3dcc750683f5568ba5d479dcdbaf45df58997c75f769ad40f1cee9ba44.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000880807.json", "sha256": "73eb3405648a57ec5e421b294b34586b6f9389e955bcb9a209a11054bded7116", "retrieved_at": "2026-10-17T22:48:04.730065+00:00", "raw_path": "data/raw/73eb3405648a57ec5e421b294b34586b6f9389e955bcb9a209a11054bded7116.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000042582.json", "sha256": "6bca54fff4017cd1c4be443218963c4c9c1341a32bbcaa52b72f6a0f546d29b6", "retrieved_at": "2026-10-17T22:48:04.837087+00:00", "raw_path": "data/raw/6bca54fff4017cd1c4be443218963c4c9c1341a32bbcaa52b72f6a0f546d29b6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000350852.json", "sha256": "9b2c8cb1de5dc633ea97d77792dcb69935088ce7331aa2b01cfe1d6599b1aacf", "retrieved_at": "2026-10-17T22:48:05.059223+00:00", "raw_path": "data/raw/9b2c8cb1de5dc633ea97d77792dcb69935088ce7331aa2b01cfe1d6599b1aacf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001042893.json", "sha256": "5dc7264347585d5861061a24aa789c05b4b7704e54953c6279a1b455c41a6d45", "retrieved_at": "2026-10-17T22:48:05.256555+00:00", "raw_path": "data/raw/5dc7264347585d5861061a24aa789c05b4b7704e54953c6279a1b455c41a6d45.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001802255.json", "sha256": "16940b088a593baf174d9b355bb075f9b31c5ff9f6cc8b6a0935d3728b9abe0e", "retrieved_at": "2026-10-17T22:48:05.851005+00:00", "raw_path": "data/raw/16940b088a593baf174d9b355bb075f9b31c5ff9f6cc8b6a0935d3728b9abe0e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000101199.json", "sha256": "893e5682a0a70f332753f5abba9e320ede1e3963559f5c21001c8b9971cb9aa6", "retrieved_at": "2026-10-17T22:48:05.822509+00:00", "raw_path": "data/raw/893e5682a0a70f332753f5abba9e320ede1e3963559f5c21001c8b9971cb9aa6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001709442.json", "sha256": "f14ca0389dd62374a253e4b3b20aa0ab96c440b00db651b6038fcbdb423b22bd", "retrieved_at": "2026-10-17T22:48:06.496171+00:00", "raw_path": "data/raw/f14ca0389dd62374a253e4b3b20aa0ab96c440b00db651b6038fcbdb423b22bd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001669811.json", "sha256": "cefa03272130c196d961324a1307a93108147f2ebf6be90928d5035ea4e4c830", "retrieved_at": "2026-10-17T22:48:06.682053+00:00", "raw_path": "data/raw/cefa03272130c196d961324a1307a93108147f2ebf6be90928d5035ea4e4c830.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000752642.json", "sha256": "27a33f3b1ce786cb9d894869202c92f55541c83662f42e1fbe1c6166c4ea32e8", "retrieved_at": "2026-10-17T22:48:06.933397+00:00", "raw_path": "data/raw/27a33f3b1ce786cb9d894869202c92f55541c83662f42e1fbe1c6166c4ea32e8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001964333.json", "sha256": "53517290e1189cc208333925980ad3851652440eb9b591d61db48a54fdf57dea", "retrieved_at": "2026-10-17T22:48:07.929557+00:00", "raw_path": "data/raw/53517290e1189cc208333925980ad3851652440eb9b591d61db48a54fdf57dea.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000923120.json", "sha256": "dfd518f3e49c9117165c157a486e8a72f079a8330aa7ccae2c889155a948ce60", "retrieved_at": "2026-10-17T22:48:07.878456+00:00", "raw_path": "data/raw/dfd518f3e49c9117165c157a486e8a72f079a8330aa7ccae2c889155a948ce60.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000891166.json", "sha256": "b85aae63efbeb7729cdd321ff3620ad2878b260e9427306f519fe7df847a7138", "retrieved_at": "2026-10-17T22:48:07.359972+00:00", "raw_path": "data/raw/b85aae63efbeb7729cdd321ff3620ad2878b260e9427306f519fe7df847a7138.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000918965.json", "sha256": "a3788afc630c0802859b6d88740b106ba6364cf66f433b9b12a688f6d9b5891e", "retrieved_at": "2026-10-17T22:48:08.117239+00:00", "raw_path": "data/raw/a3788afc630c0802859b6d88740b106ba6364cf66f433b9b12a688f6d9b5891e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000069633.json", "sha256": "9a89c6d9353dd55963a97c5c5a6dab4c9dd12afc1691e2ec134b84fd252af4e7", "retrieved_at": "2026-10-17T22:48:09.038284+00:00", "raw_path": "data/raw/9a89c6d9353dd55963a97c5c5a6dab4c9dd12afc1691e2ec134b84fd252af4e7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001771515.json", "sha256": "770230e566c64dc9deb970197e0fb4abe37589dffb83184a2b60a3e279e4c3af", "retrieved_at": "2026-10-17T22:48:09.492592+00:00", "raw_path": "data/raw/770230e566c64dc9deb970197e0fb4abe37589dffb83184a2b60a3e279e4c3af.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000700565.json", "sha256": "ca1d74ef89569e9aee6c2ca4d43a137856025802c59d17c7336e76c7e746b268", "retrieved_at": "2026-10-17T22:48:08.614381+00:00", "raw_path": "data/raw/ca1d74ef89569e9aee6c2ca4d43a137856025802c59d17c7336e76c7e746b268.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001062231.json", "sha256": "f6866c5a48fd5388b2ef00cffcc1d30212cc6dcea376d3b1a481e4d4da4af0e5", "retrieved_at": "2026-10-17T22:48:09.334865+00:00", "raw_path": "data/raw/f6866c5a48fd5388b2ef00cffcc1d30212cc6dcea376d3b1a481e4d4da4af0e5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000744187.json", "sha256": "200d7ed8545eadfa8ecf4daae315eacf5c88bcb95caaa933f10df05d0918558a", "retrieved_at": "2026-10-17T22:48:10.018066+00:00", "raw_path": "data/raw/200d7ed8545eadfa8ecf4daae315eacf5c88bcb95caaa933f10df05d0918558a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000105418.json", "sha256": "541b42abf646b70212a5be69c275c73b3409f259041c76d97babc5aec2a84049", "retrieved_at": "2026-10-17T22:48:10.409658+00:00", "raw_path": "data/raw/541b42abf646b70212a5be69c275c73b3409f259041c76d97babc5aec2a84049.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000793952.json", "sha256": "47a8a8492c5d4408a97234b6fb26d3b0db5aaeb0cad5e0e13b063462b8b6a327", "retrieved_at": "2026-10-17T22:48:10.371248+00:00", "raw_path": "data/raw/47a8a8492c5d4408a97234b6fb26d3b0db5aaeb0cad5e0e13b063462b8b6a327.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001395937.json", "sha256": "34bb57c63e172e7ddf8a6dc4a5886210e64bd006fb59459f7113dac7ea3f0a8b", "retrieved_at": "2026-10-17T22:48:11.053179+00:00", "raw_path": "data/raw/34bb57c63e172e7ddf8a6dc4a5886210e64bd006fb59459f7113dac7ea3f0a8b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002091349.json", "sha256": "64817ac0f3ca7484412ed5d5aa08e213e90d14d71fc9c32e7f91ba65dafbf6b9", "retrieved_at": "2026-10-17T22:48:11.239977+00:00", "raw_path": "data/raw/64817ac0f3ca7484412ed5d5aa08e213e90d14d71fc9c32e7f91ba65dafbf6b9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001849635.json", "sha256": "c0f27432887639af946a03fbf2c3ffe88bca67448aeadb74b5f651f2b9d2b625", "retrieved_at": "2026-10-17T22:48:12.283650+00:00", "raw_path": "data/raw/c0f27432887639af946a03fbf2c3ffe88bca67448aeadb74b5f651f2b9d2b625.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000057131.json", "sha256": "b21f382e9eebf02af72a103a0922f5b2933263e4c2447b9c2dabff3eeb394603", "retrieved_at": "2026-10-17T22:48:11.632272+00:00", "raw_path": "data/raw/b21f382e9eebf02af72a103a0922f5b2933263e4c2447b9c2dabff3eeb394603.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000102212.json", "sha256": "f1d21ade76e72195b4f7d2401a9ac3b1a8cbc06db7a7fdc2d4ff9c4ec85416a3", "retrieved_at": "2026-10-17T22:48:11.147306+00:00", "raw_path": "data/raw/f1d21ade76e72195b4f7d2401a9ac3b1a8cbc06db7a7fdc2d4ff9c4ec85416a3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001060822.json", "sha256": "4795c99967878c10e0e616aa291cbaa751f29e1c63e53d6331ed147adf59d342", "retrieved_at": "2026-10-17T22:48:12.076894+00:00", "raw_path": "data/raw/4795c99967878c10e0e616aa291cbaa751f29e1c63e53d6331ed147adf59d342.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001702750.json", "sha256": "b2b5d8e15695f4a1afa6e3edb525aa6bf2e0283f31f5d417f7d59e44da57b23f", "retrieved_at": "2026-10-17T22:48:12.758026+00:00", "raw_path": "data/raw/b2b5d8e15695f4a1afa6e3edb525aa6bf2e0283f31f5d417f7d59e44da57b23f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001811063.json", "sha256": "5e2c6f5309b87f309bb90aca40aa13269796a605da25702d77f834550f311758", "retrieved_at": "2026-10-17T22:48:13.426001+00:00", "raw_path": "data/raw/5e2c6f5309b87f309bb90aca40aa13269796a605da25702d77f834550f311758.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001497770.json", "sha256": "a78fb061a37902e4887cfddedb7d93a6933a62512c57e1a532b0d6997649fb57", "retrieved_at": "2026-10-17T22:48:13.177970+00:00", "raw_path": "data/raw/a78fb061a37902e4887cfddedb7d93a6933a62512c57e1a532b0d6997649fb57.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001481582.json", "sha256": "64ed891a553598529365cc0c10e53df0afa2762c9e851ce733848f3808c653bc", "retrieved_at": "2026-10-17T22:48:13.041827+00:00", "raw_path": "data/raw/64ed891a553598529365cc0c10e53df0afa2762c9e851ce733848f3808c653bc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000317788.json", "sha256": "934b500774d4f7db8146af8090f660136bacf72418d0728a3318b72b53dfe87a", "retrieved_at": "2026-10-17T22:48:14.134339+00:00", "raw_path": "data/raw/934b500774d4f7db8146af8090f660136bacf72418d0728a3318b72b53dfe87a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001573221.json", "sha256": "44a865f6f661b9e8dc492e388ccab489c7fd6baf2da55975359546aae319ae97", "retrieved_at": "2026-10-17T22:48:15.242824+00:00", "raw_path": "data/raw/44a865f6f661b9e8dc492e388ccab489c7fd6baf2da55975359546aae319ae97.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001128928.json", "sha256": "c7f2fbdc039de17d69c63c297747bc3291833f1d8cf3dff7b022d2fd13c9d4ca", "retrieved_at": "2026-10-17T22:48:14.516438+00:00", "raw_path": "data/raw/c7f2fbdc039de17d69c63c297747bc3291833f1d8cf3dff7b022d2fd13c9d4ca.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001364250.json", "sha256": "8d6cd5b588ae53432a5a9505b82b7ea9b25f2c923a5cea5230678af7a34c680e", "retrieved_at": "2026-10-17T22:48:14.878691+00:00", "raw_path": "data/raw/8d6cd5b588ae53432a5a9505b82b7ea9b25f2c923a5cea5230678af7a34c680e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000785956.json", "sha256": "ba4f539d0764ded9202e348899b8d5d47d325a2528df7d3ead2778452bb3a7bb", "retrieved_at": "2026-10-17T22:48:14.853626+00:00", "raw_path": "data/raw/ba4f539d0764ded9202e348899b8d5d47d325a2528df7d3ead2778452bb3a7bb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001698514.json", "sha256": "52f0f7d167035857ec2fc922e0b30c956884a41b8aebbd8a790bfb2872858e11", "retrieved_at": "2026-10-17T22:48:15.666666+00:00", "raw_path": "data/raw/52f0f7d167035857ec2fc922e0b30c956884a41b8aebbd8a790bfb2872858e11.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001937653.json", "sha256": "41b3aa96f80be32a351146bd36cb9c81f3087a05365426b96628055a5f983e5e", "retrieved_at": "2026-10-17T22:48:15.889718+00:00", "raw_path": "data/raw/41b3aa96f80be32a351146bd36cb9c81f3087a05365426b96628055a5f983e5e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001638833.json", "sha256": "bc373cda2831e595fe4e979ac98c961e92460892866b7f8672af64ad3a9b4ac8", "retrieved_at": "2026-10-17T22:48:16.625733+00:00", "raw_path": "data/raw/bc373cda2831e595fe4e979ac98c961e92460892866b7f8672af64ad3a9b4ac8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000912562.json", "sha256": "45fbabdea6ea8eb791e2c81c13e244a8cbd8962a823acc4610d6a74ecf021598", "retrieved_at": "2026-10-17T22:48:16.426723+00:00", "raw_path": "data/raw/45fbabdea6ea8eb791e2c81c13e244a8cbd8962a823acc4610d6a74ecf021598.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000082020.json", "sha256": "65592e5d2682e68278f1e16da43842aae972d60371e805239b3ecae024c06270", "retrieved_at": "2026-10-17T22:48:16.996982+00:00", "raw_path": "data/raw/65592e5d2682e68278f1e16da43842aae972d60371e805239b3ecae024c06270.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000069488.json", "sha256": "7c16f91e78494735cda7f98ce178b027e2ab0b647ad658233506ea1e8b3942e1", "retrieved_at": "2026-10-17T22:48:16.669205+00:00", "raw_path": "data/raw/7c16f91e78494735cda7f98ce178b027e2ab0b647ad658233506ea1e8b3942e1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001997350.json", "sha256": "231c612c62243e68ace67b546a3bf8125fb79b35cff6ac16ede6c203c3ee89ea", "retrieved_at": "2026-10-17T22:48:17.841968+00:00", "raw_path": "data/raw/231c612c62243e68ace67b546a3bf8125fb79b35cff6ac16ede6c203c3ee89ea.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001767258.json", "sha256": "cd5c0611c020700779a80f087dba18c7814aef24cb45a336b18ad481feb0e8af", "retrieved_at": "2026-10-17T22:48:17.664984+00:00", "raw_path": "data/raw/cd5c0611c020700779a80f087dba18c7814aef24cb45a336b18ad481feb0e8af.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001013488.json", "sha256": "0962a70a097e859207c682fbdf80acd8712eb2ea53bc4faa7225e69bf7f2a187", "retrieved_at": "2026-10-17T22:48:17.637662+00:00", "raw_path": "data/raw/0962a70a097e859207c682fbdf80acd8712eb2ea53bc4faa7225e69bf7f2a187.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001651562.json", "sha256": "44cfccd6ac73c61db68a02a83c326c46017792651f81be71e84510ad2cfefb3b", "retrieved_at": "2026-10-17T22:48:18.625819+00:00", "raw_path": "data/raw/44cfccd6ac73c61db68a02a83c326c46017792651f81be71e84510ad2cfefb3b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001899287.json", "sha256": "be394e16ef54f898e535e2373b7fe6b00aa7e42bfe3cfb04b4fce81e02460437", "retrieved_at": "2026-10-17T22:48:19.504944+00:00", "raw_path": "data/raw/be394e16ef54f898e535e2373b7fe6b00aa7e42bfe3cfb04b4fce81e02460437.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001527753.json", "sha256": "eed9922973cd140a1506149320807cebdcff761a0dea3bca5153936dcd65973e", "retrieved_at": "2026-10-17T22:48:19.307110+00:00", "raw_path": "data/raw/eed9922973cd140a1506149320807cebdcff761a0dea3bca5153936dcd65973e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000851310.json", "sha256": "ba057ea3f645fe40e32cf1320e7703bf9c1e71e43abad4071de934cf261575e2", "retrieved_at": "2026-10-17T22:48:18.466361+00:00", "raw_path": "data/raw/ba057ea3f645fe40e32cf1320e7703bf9c1e71e43abad4071de934cf261575e2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001836981.json", "sha256": "e69f0811475624d9b60a6e71a72c220c8c85d2201e294e4fbafe80d3cb6f6124", "retrieved_at": "2026-10-17T22:48:19.869280+00:00", "raw_path": "data/raw/e69f0811475624d9b60a6e71a72c220c8c85d2201e294e4fbafe80d3cb6f6124.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000884219.json", "sha256": "8bb9a8d9bd300d54f35aa23cd03a496d42846f10121e137248469aa5f4a2a00e", "retrieved_at": "2026-10-17T22:48:19.098575+00:00", "raw_path": "data/raw/8bb9a8d9bd300d54f35aa23cd03a496d42846f10121e137248469aa5f4a2a00e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001438133.json", "sha256": "f2f344ea90e2b976ebe85ea684d39ad4a3fd3d4973cd9d60a12f95dbf6163a69", "retrieved_at": "2026-10-17T22:48:20.147143+00:00", "raw_path": "data/raw/f2f344ea90e2b976ebe85ea684d39ad4a3fd3d4973cd9d60a12f95dbf6163a69.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001899123.json", "sha256": "9a661a02a931ae19d86ed7a7fe0e568bb97e6fd60c27434221ad6f0632a7cb9b", "retrieved_at": "2026-10-17T22:48:20.943136+00:00", "raw_path": "data/raw/9a661a02a931ae19d86ed7a7fe0e568bb97e6fd60c27434221ad6f0632a7cb9b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001827090.json", "sha256": "db516fa04f8a67839b9211e63dfa6b6802022f5ace41ae968953e3c30b05798c", "retrieved_at": "2026-10-17T22:48:21.962298+00:00", "raw_path": "data/raw/db516fa04f8a67839b9211e63dfa6b6802022f5ace41ae968953e3c30b05798c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001290677.json", "sha256": "bc49b86069c1697f7b80674465cefefefa532add8bb0e4059080da9b90b36f9c", "retrieved_at": "2026-10-17T22:48:21.134343+00:00", "raw_path": "data/raw/bc49b86069c1697f7b80674465cefefefa532add8bb0e4059080da9b90b36f9c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001024305.json", "sha256": "0cfaf03f9ec668d3898cb18ea5f8c68f62f1d1f81dd39b845be32e7ec616d80d", "retrieved_at": "2026-10-17T22:48:20.696235+00:00", "raw_path": "data/raw/0cfaf03f9ec668d3898cb18ea5f8c68f62f1d1f81dd39b845be32e7ec616d80d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002067129.json", "sha256": "ef785d89209d738f9c2c8a2b76d4c23b40c49ab9ef599f764c3c366507f9500c", "retrieved_at": "2026-10-17T22:48:22.152805+00:00", "raw_path": "data/raw/ef785d89209d738f9c2c8a2b76d4c23b40c49ab9ef599f764c3c366507f9500c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001046025.json", "sha256": "0108001daa2d38863522c56968260ea30061d4f06a4523bd3df762815ab2ac58", "retrieved_at": "2026-10-17T22:48:21.097037+00:00", "raw_path": "data/raw/0108001daa2d38863522c56968260ea30061d4f06a4523bd3df762815ab2ac58.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001042776.json", "sha256": "21f11cfa6a23af856a46b7bad958f83eaa6093da9b04336a7e2e81aea6a41d25", "retrieved_at": "2026-10-17T22:48:22.287243+00:00", "raw_path": "data/raw/21f11cfa6a23af856a46b7bad958f83eaa6093da9b04336a7e2e81aea6a41d25.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001053706.json", "sha256": "cfd472b508c85dfa86be5fd0a9ea1b872e38efdcf87838a9fec099bafebfedfe", "retrieved_at": "2026-10-17T22:48:23.132339+00:00", "raw_path": "data/raw/cfd472b508c85dfa86be5fd0a9ea1b872e38efdcf87838a9fec099bafebfedfe.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001856485.json", "sha256": "fdfac7baf00a9f242be9e08b7f366799c6050916ea8025deac888d0ad57c80ff", "retrieved_at": "2026-10-17T22:48:23.364653+00:00", "raw_path": "data/raw/fdfac7baf00a9f242be9e08b7f366799c6050916ea8025deac888d0ad57c80ff.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001477815.json", "sha256": "d4cf2856d6be6a22ab410add224c9ea96064e67f7045cc92ae02eb0879fd54a3", "retrieved_at": "2026-10-17T22:48:23.947811+00:00", "raw_path": "data/raw/d4cf2856d6be6a22ab410add224c9ea96064e67f7045cc92ae02eb0879fd54a3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000836157.json", "sha256": "f5d13e8eddc3c30290b694458296aca25e36713bfeaf2da743c31e78ef17028a", "retrieved_at": "2026-10-17T22:48:23.540335+00:00", "raw_path": "data/raw/f5d13e8eddc3c30290b694458296aca25e36713bfeaf2da743c31e78ef17028a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000070866.json", "sha256": "b6af5089534990ffce9c31f3634931d91eeb0ffa59767ca1acbe368d719e5c3d", "retrieved_at": "2026-10-17T22:48:22.710718+00:00", "raw_path": "data/raw/b6af5089534990ffce9c31f3634931d91eeb0ffa59767ca1acbe368d719e5c3d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001708035.json", "sha256": "a1bb68eaa78880c4ebf04e94841b129ea7800a1efc952baab660b5f416700668", "retrieved_at": "2026-10-17T22:48:24.896889+00:00", "raw_path": "data/raw/a1bb68eaa78880c4ebf04e94841b129ea7800a1efc952baab660b5f416700668.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000097134.json", "sha256": "62053b825d321f7a96445537a194b57f76c7a6e072e2a949ff379dc1cd8afa8c", "retrieved_at": "2026-10-17T22:48:24.198790+00:00", "raw_path": "data/raw/62053b825d321f7a96445537a194b57f76c7a6e072e2a949ff379dc1cd8afa8c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001831097.json", "sha256": "e38ade0deb3335f8cc64df978a957c77cfdd3dd90caf3a63848c3fb5ecc54b23", "retrieved_at": "2026-10-17T22:48:25.333798+00:00", "raw_path": "data/raw/e38ade0deb3335f8cc64df978a957c77cfdd3dd90caf3a63848c3fb5ecc54b23.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001832332.json", "sha256": "582a7816d030cf3b9b3624b0298324a2aeb80a93bdc93666926788ed82d3cbf0", "retrieved_at": "2026-10-17T22:48:25.753841+00:00", "raw_path": "data/raw/582a7816d030cf3b9b3624b0298324a2aeb80a93bdc93666926788ed82d3cbf0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001420800.json", "sha256": "30695d80f5c10a5f3e1b252f068dfadfadcce9ffad25e80eb721d0e6e98a726b", "retrieved_at": "2026-10-17T22:48:24.641659+00:00", "raw_path": "data/raw/30695d80f5c10a5f3e1b252f068dfadfadcce9ffad25e80eb721d0e6e98a726b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001518621.json", "sha256": "df72a8f8af3b138b781733c2fe5b62b755dc6764e6dccdb8450158214f6cc70a", "retrieved_at": "2026-10-17T22:48:26.038911+00:00", "raw_path": "data/raw/df72a8f8af3b138b781733c2fe5b62b755dc6764e6dccdb8450158214f6cc70a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001163739.json", "sha256": "c442e0911eea7743497716bb20ccbe58c4f54a517408d0cc7fa2065c3277cff3", "retrieved_at": "2026-10-17T22:48:25.158844+00:00", "raw_path": "data/raw/c442e0911eea7743497716bb20ccbe58c4f54a517408d0cc7fa2065c3277cff3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001715497.json", "sha256": "6efd30c12d5640efd3741ed01a0a1b77fa9b5497115fe1fee03fef4d6db622aa", "retrieved_at": "2026-10-17T22:48:26.284034+00:00", "raw_path": "data/raw/6efd30c12d5640efd3741ed01a0a1b77fa9b5497115fe1fee03fef4d6db622aa.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000023194.json", "sha256": "33e6c346cebdd5725a41c56fc4e405fb78f47c439f06705d3a97835324db6e22", "retrieved_at": "2026-10-17T22:48:26.846882+00:00", "raw_path": "data/raw/33e6c346cebdd5725a41c56fc4e405fb78f47c439f06705d3a97835324db6e22.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001477449.json", "sha256": "998019a803d0d7d50679f859e4228a55ab3953cba8d7d0d38070f01b56613faf", "retrieved_at": "2026-10-17T22:48:28.026753+00:00", "raw_path": "data/raw/998019a803d0d7d50679f859e4228a55ab3953cba8d7d0d38070f01b56613faf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001500217.json", "sha256": "7a5697c6a56c3cc7d3086f1127f9208e1eaccad3f392728cc038aad56fbc87e1", "retrieved_at": "2026-10-17T22:48:27.146923+00:00", "raw_path": "data/raw/7a5697c6a56c3cc7d3086f1127f9208e1eaccad3f392728cc038aad56fbc87e1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000030697.json", "sha256": "a9b7e5c09840252bd51278e12ead940a5190f27290c561ffa1a5d4edd0515c92", "retrieved_at": "2026-10-17T22:48:27.389126+00:00", "raw_path": "data/raw/a9b7e5c09840252bd51278e12ead940a5190f27290c561ffa1a5d4edd0515c92.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002105139.json", "sha256": "8ad9c6e9cfe545ac9851881e6f6e4dce400ce496cc0f10b24f77f86fbfb0c08a", "retrieved_at": "2026-10-17T22:48:28.155715+00:00", "raw_path": "data/raw/8ad9c6e9cfe545ac9851881e6f6e4dce400ce496cc0f10b24f77f86fbfb0c08a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001158463.json", "sha256": "f88e35be4dc04f6db73e3b24ed31b44cf30926f7ba0c273045d3d2a0b17104f0", "retrieved_at": "2026-10-17T22:48:27.352103+00:00", "raw_path": "data/raw/f88e35be4dc04f6db73e3b24ed31b44cf30926f7ba0c273045d3d2a0b17104f0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001500412.json", "sha256": "8e9e5665acb1f0972408a8a3a1b345fa22f581e5d14e589dba37a8bfba349737", "retrieved_at": "2026-10-17T22:48:28.831782+00:00", "raw_path": "data/raw/8e9e5665acb1f0972408a8a3a1b345fa22f581e5d14e589dba37a8bfba349737.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001865631.json", "sha256": "df84f1376a319bbf2dd80e776213bc8506aa8f39a1f5e19f7b88be2cdd2717dd", "retrieved_at": "2026-10-17T22:48:28.276279+00:00", "raw_path": "data/raw/df84f1376a319bbf2dd80e776213bc8506aa8f39a1f5e19f7b88be2cdd2717dd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001857475.json", "sha256": "1db285fa235bba4c79eb9a180ef02aae835ba85c597a99093051b7ce4663e9b7", "retrieved_at": "2026-10-17T22:48:28.857751+00:00", "raw_path": "data/raw/1db285fa235bba4c79eb9a180ef02aae835ba85c597a99093051b7ce4663e9b7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000821002.json", "sha256": "aa7ad148dc212090beeae911dee3ccce8116c9524c8046852337665540c070f5", "retrieved_at": "2026-10-17T22:48:30.145653+00:00", "raw_path": "data/raw/aa7ad148dc212090beeae911dee3ccce8116c9524c8046852337665540c070f5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001345016.json", "sha256": "0722e3390c85669ae1fe6604cb7673fdaf5a273ae231aadb8240c3cb74fcdf8c", "retrieved_at": "2026-10-17T22:48:29.278243+00:00", "raw_path": "data/raw/0722e3390c85669ae1fe6604cb7673fdaf5a273ae231aadb8240c3cb74fcdf8c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001370450.json", "sha256": "279614555079de72d56966964ff5e354a2fb930294d72b3d5be0c474e0dcfe67", "retrieved_at": "2026-10-17T22:48:30.215649+00:00", "raw_path": "data/raw/279614555079de72d56966964ff5e354a2fb930294d72b3d5be0c474e0dcfe67.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001042729.json", "sha256": "d62bff26f5483442d8fb9f17f9bac4e7f5487298f927b9cb69c90fdb553224a1", "retrieved_at": "2026-10-17T22:48:29.831066+00:00", "raw_path": "data/raw/d62bff26f5483442d8fb9f17f9bac4e7f5487298f927b9cb69c90fdb553224a1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001726978.json", "sha256": "e767af4ffcadf5b09381df583aff010b97f482bcebf0fe92dc4ecff9bb6cae1e", "retrieved_at": "2026-10-17T22:48:30.826675+00:00", "raw_path": "data/raw/e767af4ffcadf5b09381df583aff010b97f482bcebf0fe92dc4ecff9bb6cae1e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001772016.json", "sha256": "7501504e51f581bd20b996fca8111c4382e62f0c85580d2c16ab7fdde539974b", "retrieved_at": "2026-10-17T22:48:31.454986+00:00", "raw_path": "data/raw/7501504e51f581bd20b996fca8111c4382e62f0c85580d2c16ab7fdde539974b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001627475.json", "sha256": "10667b39ab2bac6fbf706424a7e3c9f38a0688357769a5cae8fbdee899d2abe0", "retrieved_at": "2026-10-17T22:48:31.734588+00:00", "raw_path": "data/raw/10667b39ab2bac6fbf706424a7e3c9f38a0688357769a5cae8fbdee899d2abe0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001879016.json", "sha256": "7108c711d54714cbcc6a755ad482c43f59065c951ba62bf02b9ae8840abc4794", "retrieved_at": "2026-10-17T22:48:32.023337+00:00", "raw_path": "data/raw/7108c711d54714cbcc6a755ad482c43f59065c951ba62bf02b9ae8840abc4794.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001526520.json", "sha256": "d0d69f5deca94910af3b449542706168e6d808903a5855603abb5bb7a3a124bf", "retrieved_at": "2026-10-17T22:48:30.615695+00:00", "raw_path": "data/raw/d0d69f5deca94910af3b449542706168e6d808903a5855603abb5bb7a3a124bf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001739566.json", "sha256": "f9e71b76e18c1d9206cd1dba2de30fe599dc10e768037ee143fbc92264267ee5", "retrieved_at": "2026-10-17T22:48:32.293812+00:00", "raw_path": "data/raw/f9e71b76e18c1d9206cd1dba2de30fe599dc10e768037ee143fbc92264267ee5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000027996.json", "sha256": "c44437aab6b2b7133fb0e5c25ab3e10f9f915df58aa3ae4209ed775c3b317b00", "retrieved_at": "2026-10-17T22:48:31.522848+00:00", "raw_path": "data/raw/c44437aab6b2b7133fb0e5c25ab3e10f9f915df58aa3ae4209ed775c3b317b00.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001524566.json", "sha256": "6ea66eb4e6d21fcd7364ac1bfa8b8e3534ec5bf4606a71feef8af3c0ce1fa0af", "retrieved_at": "2026-10-17T22:48:33.144187+00:00", "raw_path": "data/raw/6ea66eb4e6d21fcd7364ac1bfa8b8e3534ec5bf4606a71feef8af3c0ce1fa0af.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001050377.json", "sha256": "91b3ebef46ad78ff01a9d59baf414b8c9aa429f7a2fb87a05d5ff4818e74979e", "retrieved_at": "2026-10-17T22:48:32.997444+00:00", "raw_path": "data/raw/91b3ebef46ad78ff01a9d59baf414b8c9aa429f7a2fb87a05d5ff4818e74979e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000842633.json", "sha256": "c4a454f7862d498d2aa10105dc78b4908f1382718a2e6099bed31016d4f365ad", "retrieved_at": "2026-10-17T22:48:32.872944+00:00", "raw_path": "data/raw/c4a454f7862d498d2aa10105dc78b4908f1382718a2e6099bed31016d4f365ad.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000102037.json", "sha256": "6c16c913e55bbba701cb1b3de6cb285dda453dd30c13a216b4737797804206db", "retrieved_at": "2026-10-17T22:48:33.366931+00:00", "raw_path": "data/raw/6c16c913e55bbba701cb1b3de6cb285dda453dd30c13a216b4737797804206db.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001057060.json", "sha256": "41069dfbb55eae57160318c65f84e42815b1531cdfea065c6ee9d2c526f95c34", "retrieved_at": "2026-10-17T22:48:34.250523+00:00", "raw_path": "data/raw/41069dfbb55eae57160318c65f84e42815b1531cdfea065c6ee9d2c526f95c34.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002007825.json", "sha256": "5669193fd1297b5caeacdaf7b8ed5e1910b003ea55e397a827f9e15e78e3b62b", "retrieved_at": "2026-10-17T22:48:34.532712+00:00", "raw_path": "data/raw/5669193fd1297b5caeacdaf7b8ed5e1910b003ea55e397a827f9e15e78e3b62b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001235468.json", "sha256": "fa25ef3c6d782248749c4827aba53ed3f5de80145dc952d3e27d7104b751a801", "retrieved_at": "2026-10-17T22:48:34.363333+00:00", "raw_path": "data/raw/fa25ef3c6d782248749c4827aba53ed3f5de80145dc952d3e27d7104b751a801.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000736772.json", "sha256": "d0e06f00a60ef9c35e144a881d488713e58b2d3f31b111a6ea013c14017d0f82", "retrieved_at": "2026-10-17T22:48:34.820976+00:00", "raw_path": "data/raw/d0e06f00a60ef9c35e144a881d488713e58b2d3f31b111a6ea013c14017d0f82.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001476034.json", "sha256": "7c0c621bdcb2ba60ddb3800c47bfc78de00c4dfa5b7c49df40c6c7655a426646", "retrieved_at": "2026-10-17T22:48:35.467606+00:00", "raw_path": "data/raw/7c0c621bdcb2ba60ddb3800c47bfc78de00c4dfa5b7c49df40c6c7655a426646.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001734342.json", "sha256": "8e3f70e84552203ee78de22fdee2c8dcec55e4f451d7f8f2d6400f9b557670ed", "retrieved_at": "2026-10-17T22:48:35.876860+00:00", "raw_path": "data/raw/8e3f70e84552203ee78de22fdee2c8dcec55e4f451d7f8f2d6400f9b557670ed.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001624322.json", "sha256": "b2aadb8f9631e67ba996b86190f7ea385304bfb35b59c59dca29a8f3f4df61d5", "retrieved_at": "2026-10-17T22:48:36.018705+00:00", "raw_path": "data/raw/b2aadb8f9631e67ba996b86190f7ea385304bfb35b59c59dca29a8f3f4df61d5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002020795.json", "sha256": "a8f347035f8cfe2673ae7b0d5f3b338634c14033d9d204d22681047f916a4240", "retrieved_at": "2026-10-17T22:48:36.279739+00:00", "raw_path": "data/raw/a8f347035f8cfe2673ae7b0d5f3b338634c14033d9d204d22681047f916a4240.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001371285.json", "sha256": "b408e41ffc47e87cb4f563cb7e8b7b8cea73242befb469e693a2d3e8670c74d0", "retrieved_at": "2026-10-17T22:48:36.346516+00:00", "raw_path": "data/raw/b408e41ffc47e87cb4f563cb7e8b7b8cea73242befb469e693a2d3e8670c74d0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001588978.json", "sha256": "0609bb2901d15b3507aca8fe961cf4afdf613312a1e1313df0e97c6a800cb78f", "retrieved_at": "2026-10-17T22:48:38.025595+00:00", "raw_path": "data/raw/0609bb2901d15b3507aca8fe961cf4afdf613312a1e1313df0e97c6a800cb78f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001043000.json", "sha256": "dd1db540e814786d465e64825d7cf06efe015697a1b1f0c91e47f421faee8f81", "retrieved_at": "2026-10-17T22:48:37.275006+00:00", "raw_path": "data/raw/dd1db540e814786d465e64825d7cf06efe015697a1b1f0c91e47f421faee8f81.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001447362.json", "sha256": "b5b12bbb6c222921977bf2a7a522ce535d23114b78b16b6605d69acd491e349c", "retrieved_at": "2026-10-17T22:48:38.315817+00:00", "raw_path": "data/raw/b5b12bbb6c222921977bf2a7a522ce535d23114b78b16b6605d69acd491e349c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000706129.json", "sha256": "05a4cb61ba53c71fca4d01ca922783cb3acdac4a74641a1e03aed4adffd792f9", "retrieved_at": "2026-10-17T22:48:37.121313+00:00", "raw_path": "data/raw/05a4cb61ba53c71fca4d01ca922783cb3acdac4a74641a1e03aed4adffd792f9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001577670.json", "sha256": "3ecb7ea6c7e9707385da5dabce9deb753e78f76e1846f70016564779eeb66873", "retrieved_at": "2026-10-17T22:48:37.628678+00:00", "raw_path": "data/raw/3ecb7ea6c7e9707385da5dabce9deb753e78f76e1846f70016564779eeb66873.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001479681.json", "sha256": "1e4c4278b3e624c66aafe376ea707c33deb0bbd1075a4c39e2ccf48ef8d47252", "retrieved_at": "2026-10-17T22:48:38.581162+00:00", "raw_path": "data/raw/1e4c4278b3e624c66aafe376ea707c33deb0bbd1075a4c39e2ccf48ef8d47252.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001794515.json", "sha256": "4b484f3726fb27c083ae3dc2827339817a16a25143169b1ed238bfabcd6827a3", "retrieved_at": "2026-10-17T22:48:39.107633+00:00", "raw_path": "data/raw/4b484f3726fb27c083ae3dc2827339817a16a25143169b1ed238bfabcd6827a3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000899460.json", "sha256": "9e60e1dbc525d55e2835e43f90f53d225ddf4cef3e77b95b2429df8b145d4806", "retrieved_at": "2026-10-17T22:48:39.085509+00:00", "raw_path": "data/raw/9e60e1dbc525d55e2835e43f90f53d225ddf4cef3e77b95b2429df8b145d4806.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001612720.json", "sha256": "f2086d6eb13febf793824610b3e3cd67aeddb7b820b462db18574b9142f6264a", "retrieved_at": "2026-10-17T22:48:40.148056+00:00", "raw_path": "data/raw/f2086d6eb13febf793824610b3e3cd67aeddb7b820b462db18574b9142f6264a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001304492.json", "sha256": "a7be00deb9f8a8f608dd865b7e294daab498b3a1e039fb1ec7eb3f60745a9905", "retrieved_at": "2026-10-17T22:48:39.721940+00:00", "raw_path": "data/raw/a7be00deb9f8a8f608dd865b7e294daab498b3a1e039fb1ec7eb3f60745a9905.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000750686.json", "sha256": "05f5b1fb33a942b79ebff22a5a1ea27627480edfd41936110e65a9bb7674ac62", "retrieved_at": "2026-10-17T22:48:39.743857+00:00", "raw_path": "data/raw/05f5b1fb33a942b79ebff22a5a1ea27627480edfd41936110e65a9bb7674ac62.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001525221.json", "sha256": "11099f1dc0cfbcfa831a7979248916376b91671da45e9597076be37e27ffdc75", "retrieved_at": "2026-10-17T22:48:40.932268+00:00", "raw_path": "data/raw/11099f1dc0cfbcfa831a7979248916376b91671da45e9597076be37e27ffdc75.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001579684.json", "sha256": "46681bb57fe29cbf91aa067f94112e9ef65fdf1f6352c48a28674ac3bad03117", "retrieved_at": "2026-10-17T22:48:41.972643+00:00", "raw_path": "data/raw/46681bb57fe29cbf91aa067f94112e9ef65fdf1f6352c48a28674ac3bad03117.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001657677.json", "sha256": "f05f0e12e6762d496c366fc5a90a0221640e77fe4e62e459cd854fc68810ef87", "retrieved_at": "2026-10-17T22:48:42.349153+00:00", "raw_path": "data/raw/f05f0e12e6762d496c366fc5a90a0221640e77fe4e62e459cd854fc68810ef87.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001806837.json", "sha256": "927d8f601f05faf9cb6ec28098aecc3f3e91e3179bade7b40715d19e2ebf9a29", "retrieved_at": "2026-10-17T22:48:42.002499+00:00", "raw_path": "data/raw/927d8f601f05faf9cb6ec28098aecc3f3e91e3179bade7b40715d19e2ebf9a29.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001047340.json", "sha256": "c09e2826f6e6443ced7d2a6a4a21ebb55b8c3abe803b38e69360a0c84ebcdc56", "retrieved_at": "2026-10-17T22:48:41.622206+00:00", "raw_path": "data/raw/c09e2826f6e6443ced7d2a6a4a21ebb55b8c3abe803b38e69360a0c84ebcdc56.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000066004.json", "sha256": "299b76372cf8fdd02883809486f7e6aefe07806a311f2ce9027003c36d4b10c9", "retrieved_at": "2026-10-17T22:48:41.598204+00:00", "raw_path": "data/raw/299b76372cf8fdd02883809486f7e6aefe07806a311f2ce9027003c36d4b10c9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001922446.json", "sha256": "6c025c0197c695e223e024bd568620fe15e74efd3542b60b042208d3208f9573", "retrieved_at": "2026-10-17T22:48:43.092280+00:00", "raw_path": "data/raw/6c025c0197c695e223e024bd568620fe15e74efd3542b60b042208d3208f9573.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000784199.json", "sha256": "dc42ea274ebdb6c2e263e7a6f54e814b250d9d0b6b09959f723b7a7b942385e2", "retrieved_at": "2026-10-17T22:48:43.103461+00:00", "raw_path": "data/raw/dc42ea274ebdb6c2e263e7a6f54e814b250d9d0b6b09959f723b7a7b942385e2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001531031.json", "sha256": "adf37e70cf4f491cb7de3414c41efc79a6b0f9669593e7d59a2aa5efaa9c646b", "retrieved_at": "2026-10-17T22:48:44.050204+00:00", "raw_path": "data/raw/adf37e70cf4f491cb7de3414c41efc79a6b0f9669593e7d59a2aa5efaa9c646b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001806310.json", "sha256": "816ef95c3e943ff95162911e6598ca42e3dc49bb9d157863ce3e369035c3861b", "retrieved_at": "2026-10-17T22:48:44.879913+00:00", "raw_path": "data/raw/816ef95c3e943ff95162911e6598ca42e3dc49bb9d157863ce3e369035c3861b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001490906.json", "sha256": "49d824c0acbba5fbeb85ad2c2967b55095e20a3f6c2be4556fad0057d66668f1", "retrieved_at": "2026-10-17T22:48:43.911088+00:00", "raw_path": "data/raw/49d824c0acbba5fbeb85ad2c2967b55095e20a3f6c2be4556fad0057d66668f1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001777835.json", "sha256": "5ac9b4d7fa213341f87a135ee5aafe6f81c6529783db091fc24ad3deb90e53d3", "retrieved_at": "2026-10-17T22:48:45.270896+00:00", "raw_path": "data/raw/5ac9b4d7fa213341f87a135ee5aafe6f81c6529783db091fc24ad3deb90e53d3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001309402.json", "sha256": "7a7adff247dcc60f4bc4b7bdd1915c1ec305682d2a6437b5a2e0b1afc4ac602d", "retrieved_at": "2026-10-17T22:48:44.389765+00:00", "raw_path": "data/raw/7a7adff247dcc60f4bc4b7bdd1915c1ec305682d2a6437b5a2e0b1afc4ac602d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001336917.json", "sha256": "7739c891031f21efaff7135aaf080be236f685c75db0823ee51fce6c9fea7fb4", "retrieved_at": "2026-10-17T22:48:44.643821+00:00", "raw_path": "data/raw/7739c891031f21efaff7135aaf080be236f685c75db0823ee51fce6c9fea7fb4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001622194.json", "sha256": "4e44db6d9300bb2736a8097980ba95b679b8e4936946b8395084cfdd52732b33", "retrieved_at": "2026-10-17T22:48:45.867692+00:00", "raw_path": "data/raw/4e44db6d9300bb2736a8097980ba95b679b8e4936946b8395084cfdd52732b33.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001680247.json", "sha256": "c51faa9e0639f4d9ac804d7546616d4aa6a325217234d51229a02ba8f19274a7", "retrieved_at": "2026-10-17T22:48:46.294516+00:00", "raw_path": "data/raw/c51faa9e0639f4d9ac804d7546616d4aa6a325217234d51229a02ba8f19274a7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001370053.json", "sha256": "ec4a76b54613eb80a688b16f0c661c74344806d68381c6f1d1db947e69774e3b", "retrieved_at": "2026-10-17T22:48:46.966219+00:00", "raw_path": "data/raw/ec4a76b54613eb80a688b16f0c661c74344806d68381c6f1d1db947e69774e3b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001534675.json", "sha256": "d0dc9a1cedf42298c4efa93637cddd0e6bd16aa229046ce2fbbfd5a3f256db7b", "retrieved_at": "2026-10-17T22:48:46.342538+00:00", "raw_path": "data/raw/d0dc9a1cedf42298c4efa93637cddd0e6bd16aa229046ce2fbbfd5a3f256db7b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000910612.json", "sha256": "9d5f9031b71d958c85eb08e9822c702e6a57c7f05ae6cb7e4034109b9e42b010", "retrieved_at": "2026-10-17T22:48:45.728053+00:00", "raw_path": "data/raw/9d5f9031b71d958c85eb08e9822c702e6a57c7f05ae6cb7e4034109b9e42b010.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002105398.json", "sha256": "6a86a1803c202dbb25b3fc2f982a78753d6b0365a3f323ff5fc78e5ab08b4194", "retrieved_at": "2026-10-17T22:48:47.645985+00:00", "raw_path": "data/raw/6a86a1803c202dbb25b3fc2f982a78753d6b0365a3f323ff5fc78e5ab08b4194.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001477720.json", "sha256": "322d50af3631c81cf7b0aab89c348ec0915f713fb0afc2ccc6e159c7f6835ac3", "retrieved_at": "2026-10-17T22:48:47.474457+00:00", "raw_path": "data/raw/322d50af3631c81cf7b0aab89c348ec0915f713fb0afc2ccc6e159c7f6835ac3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001619762.json", "sha256": "417d0790a80026b0c4e2b8dedd886f784129b2499fe666a1f242f97a933f5b01", "retrieved_at": "2026-10-17T22:48:47.611761+00:00", "raw_path": "data/raw/417d0790a80026b0c4e2b8dedd886f784129b2499fe666a1f242f97a933f5b01.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001746618.json", "sha256": "20c743786fad5997cd2e8fdbba51fa56cdc496efce3aee2aeb0090bcee6d7015", "retrieved_at": "2026-10-17T22:48:48.345611+00:00", "raw_path": "data/raw/20c743786fad5997cd2e8fdbba51fa56cdc496efce3aee2aeb0090bcee6d7015.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001261654.json", "sha256": "dd6ce7c98b5720c8656389bc6084a729276bd46419a00c913637c9d44a478b94", "retrieved_at": "2026-10-17T22:48:47.445679+00:00", "raw_path": "data/raw/dd6ce7c98b5720c8656389bc6084a729276bd46419a00c913637c9d44a478b94.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001842295.json", "sha256": "3061b318e1f4276f7479a20449e89453767c45848090fda46f23f74ba1f67514", "retrieved_at": "2026-10-17T22:48:48.782620+00:00", "raw_path": "data/raw/3061b318e1f4276f7479a20449e89453767c45848090fda46f23f74ba1f67514.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001718405.json", "sha256": "3f2c45ef1b78105cef49c980f5972c49ff4862362da2ada69106ef98f023a39a", "retrieved_at": "2026-10-17T22:48:49.450511+00:00", "raw_path": "data/raw/3f2c45ef1b78105cef49c980f5972c49ff4862362da2ada69106ef98f023a39a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001906324.json", "sha256": "8e3d9a28bb56d85026cf2a4cc48ff3a8578c0e6d1de0232247e4cec962bd3a5f", "retrieved_at": "2026-10-17T22:48:49.246406+00:00", "raw_path": "data/raw/8e3d9a28bb56d85026cf2a4cc48ff3a8578c0e6d1de0232247e4cec962bd3a5f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001712184.json", "sha256": "facfb34cc93bf982843094e84cd55c2db31622b0be24cbc113e230087e71ca34", "retrieved_at": "2026-10-17T22:48:48.939544+00:00", "raw_path": "data/raw/facfb34cc93bf982843094e84cd55c2db31622b0be24cbc113e230087e71ca34.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001796280.json", "sha256": "c871f4ae99434ca4e77917ac2fb9c7474f96a5b445a13c046620f15c44d1f0e6", "retrieved_at": "2026-10-17T22:48:50.076254+00:00", "raw_path": "data/raw/c871f4ae99434ca4e77917ac2fb9c7474f96a5b445a13c046620f15c44d1f0e6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000798359.json", "sha256": "42673dfcc9aa24e35b23cf24ce84f3626291f85d1ad3e1952af1e6e444ab6fcd", "retrieved_at": "2026-10-17T22:48:49.939345+00:00", "raw_path": "data/raw/42673dfcc9aa24e35b23cf24ce84f3626291f85d1ad3e1952af1e6e444ab6fcd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001737953.json", "sha256": "feae2f47fe80b8756ef5bf9d11d7d36e794261d2f52cd6ebf7262c01c0b0e3fb", "retrieved_at": "2026-10-17T22:48:50.935428+00:00", "raw_path": "data/raw/feae2f47fe80b8756ef5bf9d11d7d36e794261d2f52cd6ebf7262c01c0b0e3fb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000933036.json", "sha256": "a7cbe68c1a5b4da2cc0142a7464b1ba23aec88db8fd6ae48221c52266258aad3", "retrieved_at": "2026-10-17T22:48:50.796176+00:00", "raw_path": "data/raw/a7cbe68c1a5b4da2cc0142a7464b1ba23aec88db8fd6ae48221c52266258aad3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000876883.json", "sha256": "5ab5d1dfb9743f9093873734334e857e191a9d919c4f61ae334b6973b1030af0", "retrieved_at": "2026-10-17T22:48:50.467913+00:00", "raw_path": "data/raw/5ab5d1dfb9743f9093873734334e857e191a9d919c4f61ae334b6973b1030af0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001823608.json", "sha256": "9665ebe5157e0586e64032609baf98876420d5882d19b513ab089f2081b8c22b", "retrieved_at": "2026-10-17T22:48:52.037619+00:00", "raw_path": "data/raw/9665ebe5157e0586e64032609baf98876420d5882d19b513ab089f2081b8c22b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001001385.json", "sha256": "c99b4cb2f552e00a81fe3ab9c5d244341e3ded5638eb6ae2433479f2ccdcbbf9", "retrieved_at": "2026-10-17T22:48:51.822773+00:00", "raw_path": "data/raw/c99b4cb2f552e00a81fe3ab9c5d244341e3ded5638eb6ae2433479f2ccdcbbf9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000709337.json", "sha256": "8c689a231c8c07414051cd7bac910e437215e7fbe836145a0502dc539bfab186", "retrieved_at": "2026-10-17T22:48:52.406362+00:00", "raw_path": "data/raw/8c689a231c8c07414051cd7bac910e437215e7fbe836145a0502dc539bfab186.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001379041.json", "sha256": "7d1db9f505aca5f8636f3dbbdb457e792b9160c2614209d00df263aeb8d307db", "retrieved_at": "2026-10-17T22:48:52.145931+00:00", "raw_path": "data/raw/7d1db9f505aca5f8636f3dbbdb457e792b9160c2614209d00df263aeb8d307db.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000755001.json", "sha256": "2c1e8e74a1540d14826690b67fe29e86a3b324741592a833fb4d6bc3835f9d3f", "retrieved_at": "2026-10-17T22:48:53.537224+00:00", "raw_path": "data/raw/2c1e8e74a1540d14826690b67fe29e86a3b324741592a833fb4d6bc3835f9d3f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000866829.json", "sha256": "51047de53a1422c7f22754cc59c48f96f55ee07141509a5113cfcce22d34c304", "retrieved_at": "2026-10-17T22:48:53.087551+00:00", "raw_path": "data/raw/51047de53a1422c7f22754cc59c48f96f55ee07141509a5113cfcce22d34c304.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000080035.json", "sha256": "56f6e9b8c7767da3c564261a2d6343e447f55ca96e0ec36d6f2bfc3699cf73bf", "retrieved_at": "2026-10-17T22:48:53.560720+00:00", "raw_path": "data/raw/56f6e9b8c7767da3c564261a2d6343e447f55ca96e0ec36d6f2bfc3699cf73bf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001360214.json", "sha256": "fb4f1cb43fb606e12f6d7606e4ed3baeda8f23a6dd028156c4aeb735d8a046cd", "retrieved_at": "2026-10-17T22:48:54.272285+00:00", "raw_path": "data/raw/fb4f1cb43fb606e12f6d7606e4ed3baeda8f23a6dd028156c4aeb735d8a046cd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001287213.json", "sha256": "abca7d06452522a37e2159e45f15ba1f2d8b06730a0c4dfb901371f1ec1c2f3c", "retrieved_at": "2026-10-17T22:48:54.749835+00:00", "raw_path": "data/raw/abca7d06452522a37e2159e45f15ba1f2d8b06730a0c4dfb901371f1ec1c2f3c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000093389.json", "sha256": "82e668bfd938137c88c3032fd2db67365344c2ebb20258e84a82a3bc2ed4566a", "retrieved_at": "2026-10-17T22:48:55.009989+00:00", "raw_path": "data/raw/82e668bfd938137c88c3032fd2db67365344c2ebb20258e84a82a3bc2ed4566a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json", "sha256": "09ac9dd5b1349a0afa37b04c5263907af5d343b50b8c1ffda910950628eadb0c", "retrieved_at": "2026-10-17T22:48:53.917565+00:00", "raw_path": "data/raw/09ac9dd5b1349a0afa37b04c5263907af5d343b50b8c1ffda910950628eadb0c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000714562.json", "sha256": "23b6b5c7189422e1632abc13280161618d2c1f97fe5a323265061f964af0d8d2", "retrieved_at": "2026-10-17T22:48:55.314088+00:00", "raw_path": "data/raw/23b6b5c7189422e1632abc13280161618d2c1f97fe5a323265061f964af0d8d2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001811935.json", "sha256": "4756ea1f42d3f2597f472746f98245afe92abb920ec3bc95e4fa2a1675b678fd", "retrieved_at": "2026-10-17T22:48:56.303402+00:00", "raw_path": "data/raw/4756ea1f42d3f2597f472746f98245afe92abb920ec3bc95e4fa2a1675b678fd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000908315.json", "sha256": "ba9b1dfe6595e5baca1b6bf2bf840fd2a29ae046f6c008033652e10bfd3c2fa5", "retrieved_at": "2026-10-17T22:48:55.969262+00:00", "raw_path": "data/raw/ba9b1dfe6595e5baca1b6bf2bf840fd2a29ae046f6c008033652e10bfd3c2fa5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000917520.json", "sha256": "bdbea7a6f9fd461689c0326933049d30ea00b5ea975cac069b84184278d58dca", "retrieved_at": "2026-10-17T22:48:55.567331+00:00", "raw_path": "data/raw/bdbea7a6f9fd461689c0326933049d30ea00b5ea975cac069b84184278d58dca.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001953926.json", "sha256": "bd79c6d0fc0258ae5600e6e4156de5e3d36c0693f6d1939f3fb6019844471737", "retrieved_at": "2026-10-17T22:48:56.905701+00:00", "raw_path": "data/raw/bd79c6d0fc0258ae5600e6e4156de5e3d36c0693f6d1939f3fb6019844471737.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001598665.json", "sha256": "6e97a3fb4250cf7c4f0da830eb0c5650c2d7a2dc046529916223894778cc9419", "retrieved_at": "2026-10-17T22:48:56.329664+00:00", "raw_path": "data/raw/6e97a3fb4250cf7c4f0da830eb0c5650c2d7a2dc046529916223894778cc9419.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001702744.json", "sha256": "d14e6edde955242a8df13c861163bfb1860f61fedfa3d4e06214d108fe032392", "retrieved_at": "2026-10-17T22:48:56.704746+00:00", "raw_path": "data/raw/d14e6edde955242a8df13c861163bfb1860f61fedfa3d4e06214d108fe032392.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001529274.json", "sha256": "a54f8859db01defe9f4a8d6d9cbbdac513ecdbf62d52f4e22c3addc5a248affa", "retrieved_at": "2026-10-17T22:48:57.784993+00:00", "raw_path": "data/raw/a54f8859db01defe9f4a8d6d9cbbdac513ecdbf62d52f4e22c3addc5a248affa.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002012593.json", "sha256": "c85599e790354d601ba4d1fe529289653292200857d79f1a88fcf306fd63be80", "retrieved_at": "2026-10-17T22:48:57.796463+00:00", "raw_path": "data/raw/c85599e790354d601ba4d1fe529289653292200857d79f1a88fcf306fd63be80.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001580670.json", "sha256": "5020d3a381612906b570fbfa57086a103eda93ce402b82d5b6adb6d9aaee923d", "retrieved_at": "2026-10-17T22:48:57.418469+00:00", "raw_path": "data/raw/5020d3a381612906b570fbfa57086a103eda93ce402b82d5b6adb6d9aaee923d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001772253.json", "sha256": "be6cdb023e24c47eb1ae7707a98eaf77f17db9a999a13fa6b0c358e40251dc74", "retrieved_at": "2026-10-17T22:48:58.609663+00:00", "raw_path": "data/raw/be6cdb023e24c47eb1ae7707a98eaf77f17db9a999a13fa6b0c358e40251dc74.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000883237.json", "sha256": "7614f7deac07814071e44d81443b041d6897f3e1077bacdc315b1d7a6c6e948a", "retrieved_at": "2026-10-17T22:48:58.705240+00:00", "raw_path": "data/raw/7614f7deac07814071e44d81443b041d6897f3e1077bacdc315b1d7a6c6e948a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000812074.json", "sha256": "4ba3c5586604161ff7d679c26122853da45dc322fd52b66c9409c27dd7bb094e", "retrieved_at": "2026-10-17T22:48:58.047480+00:00", "raw_path": "data/raw/4ba3c5586604161ff7d679c26122853da45dc322fd52b66c9409c27dd7bb094e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000792987.json", "sha256": "7501b85be85829775ac6b91b42ba829ea1de540fca7eb3fc216bb5dd2534564b", "retrieved_at": "2026-10-17T22:48:59.677160+00:00", "raw_path": "data/raw/7501b85be85829775ac6b91b42ba829ea1de540fca7eb3fc216bb5dd2534564b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001979330.json", "sha256": "cd348168e660c810d943d52878485532ee0606f97e3c1de8e2bb50b417bc86af", "retrieved_at": "2026-10-17T22:49:00.807380+00:00", "raw_path": "data/raw/cd348168e660c810d943d52878485532ee0606f97e3c1de8e2bb50b417bc86af.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001117297.json", "sha256": "992d910f4d9701cfa719bc2e62dae96ae46a31dbb9b7170d44a96972ee907c1a", "retrieved_at": "2026-10-17T22:49:00.134365+00:00", "raw_path": "data/raw/992d910f4d9701cfa719bc2e62dae96ae46a31dbb9b7170d44a96972ee907c1a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000357301.json", "sha256": "e2871e7ad559a8b424032f5dd3b63cab21b548eeaba859bbb8bcdd14e1cbca35", "retrieved_at": "2026-10-17T22:49:00.096826+00:00", "raw_path": "data/raw/e2871e7ad559a8b424032f5dd3b63cab21b548eeaba859bbb8bcdd14e1cbca35.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000705432.json", "sha256": "94ddcea0a3deb2a628fe6fcc133048a2a02748c08bdb7786491aca03f6b14a1b", "retrieved_at": "2026-10-17T22:48:59.465778+00:00", "raw_path": "data/raw/94ddcea0a3deb2a628fe6fcc133048a2a02748c08bdb7786491aca03f6b14a1b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001611115.json", "sha256": "9da183d9311f52083f7fcbeb049a15abd5646bd5523cc91deed9c6320b0dcc1e", "retrieved_at": "2026-10-17T22:49:01.237269+00:00", "raw_path": "data/raw/9da183d9311f52083f7fcbeb049a15abd5646bd5523cc91deed9c6320b0dcc1e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001800315.json", "sha256": "679f923739e1cb631c01938e3cd336db62cb93da6ab104658dec60d8685350e4", "retrieved_at": "2026-10-17T22:49:01.674584+00:00", "raw_path": "data/raw/679f923739e1cb631c01938e3cd336db62cb93da6ab104658dec60d8685350e4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001830081.json", "sha256": "495633cb2be5f56d0b46c3bad03f88e157740fccbe17b981fb6fd4b240df730b", "retrieved_at": "2026-10-17T22:49:02.099324+00:00", "raw_path": "data/raw/495633cb2be5f56d0b46c3bad03f88e157740fccbe17b981fb6fd4b240df730b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001720116.json", "sha256": "1c207678416e0d8377f10190bfc6754e82ba9db81e720e66d749cbe0cc373861", "retrieved_at": "2026-10-17T22:49:02.406123+00:00", "raw_path": "data/raw/1c207678416e0d8377f10190bfc6754e82ba9db81e720e66d749cbe0cc373861.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000006845.json", "sha256": "a3b62fd57067d49481736231248a04df45a290b0165a0bfdfbdf8e05bb1809c7", "retrieved_at": "2026-10-17T22:49:01.314178+00:00", "raw_path": "data/raw/a3b62fd57067d49481736231248a04df45a290b0165a0bfdfbdf8e05bb1809c7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001423221.json", "sha256": "e6c0643f68617ae8461ea8345d5747791cd80abc206f835f9adbf260a4324870", "retrieved_at": "2026-10-17T22:49:01.441329+00:00", "raw_path": "data/raw/e6c0643f68617ae8461ea8345d5747791cd80abc206f835f9adbf260a4324870.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001201792.json", "sha256": "27e9d7df128a1ab8af74557c9afc6e9e672b6488929c8edd2cbc6129d759e81b", "retrieved_at": "2026-10-17T22:49:02.871185+00:00", "raw_path": "data/raw/27e9d7df128a1ab8af74557c9afc6e9e672b6488929c8edd2cbc6129d759e81b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000930420.json", "sha256": "39d53cfcbd83382bdb32f6fdcd0b6879f487b2c5beef726abb5041fc6399a8e2", "retrieved_at": "2026-10-17T22:49:03.073636+00:00", "raw_path": "data/raw/39d53cfcbd83382bdb32f6fdcd0b6879f487b2c5beef726abb5041fc6399a8e2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001514705.json", "sha256": "ed318be20a1f859cddcae6173697377eb010cbb0586d42194ea95cdcef10318b", "retrieved_at": "2026-10-17T22:49:03.499942+00:00", "raw_path": "data/raw/ed318be20a1f859cddcae6173697377eb010cbb0586d42194ea95cdcef10318b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001560327.json", "sha256": "196e90024aeca936e03fd58c8cc38a5e64022d181c0f01516cfb0c5d11f1d29b", "retrieved_at": "2026-10-17T22:49:03.689987+00:00", "raw_path": "data/raw/196e90024aeca936e03fd58c8cc38a5e64022d181c0f01516cfb0c5d11f1d29b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001825570.json", "sha256": "abfa98bf75f78f219b6ae3f8120d7d6d4868a4fbbf2aaf92bbab5fda5cf803a6", "retrieved_at": "2026-10-17T22:49:04.762245+00:00", "raw_path": "data/raw/abfa98bf75f78f219b6ae3f8120d7d6d4868a4fbbf2aaf92bbab5fda5cf803a6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000071829.json", "sha256": "0e17144fd79467bc94f85bb33555d27649a13d1cd2cb5802afd094bd9cd1a66e", "retrieved_at": "2026-10-17T22:49:04.271023+00:00", "raw_path": "data/raw/0e17144fd79467bc94f85bb33555d27649a13d1cd2cb5802afd094bd9cd1a66e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001459839.json", "sha256": "8865bc70ed417453df6fa46b21b2d21c09c8aa77e077e43b4108d080f7907bd4", "retrieved_at": "2026-10-17T22:49:04.793126+00:00", "raw_path": "data/raw/8865bc70ed417453df6fa46b21b2d21c09c8aa77e077e43b4108d080f7907bd4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001034842.json", "sha256": "9f0177d88ba5586af93641453dcdab47e911a8e5133c48ff075ae0e979641d1a", "retrieved_at": "2026-10-17T22:49:05.355322+00:00", "raw_path": "data/raw/9f0177d88ba5586af93641453dcdab47e911a8e5133c48ff075ae0e979641d1a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002007919.json", "sha256": "98c4d50cc6a43c2e839e7276b2e306fe94fb9030bcd3f9da35c31c3dd2b3a635", "retrieved_at": "2026-10-17T22:49:05.800888+00:00", "raw_path": "data/raw/98c4d50cc6a43c2e839e7276b2e306fe94fb9030bcd3f9da35c31c3dd2b3a635.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001109242.json", "sha256": "a537b9fdf34c2e5e0e999f04d0500bafec8d04fb3e905b32beb61f7404548312", "retrieved_at": "2026-10-17T22:49:04.539044+00:00", "raw_path": "data/raw/a537b9fdf34c2e5e0e999f04d0500bafec8d04fb3e905b32beb61f7404548312.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001625101.json", "sha256": "da48cc0d883956212e47225d4223bed26303a7cc28fc03877b3cc57d93451443", "retrieved_at": "2026-10-17T22:49:06.467359+00:00", "raw_path": "data/raw/da48cc0d883956212e47225d4223bed26303a7cc28fc03877b3cc57d93451443.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001546417.json", "sha256": "3692e04e8bda536f3ffec17bcbc116e33c783ca88e4f6f9eda0bfed043ae589f", "retrieved_at": "2026-10-17T22:49:06.332765+00:00", "raw_path": "data/raw/3692e04e8bda536f3ffec17bcbc116e33c783ca88e4f6f9eda0bfed043ae589f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000783412.json", "sha256": "a11ddb847278876da4801364aec21d1071d26e0331955858c1f50059665ea851", "retrieved_at": "2026-10-17T22:49:06.498476+00:00", "raw_path": "data/raw/a11ddb847278876da4801364aec21d1071d26e0331955858c1f50059665ea851.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001984060.json", "sha256": "79a9877523d9b884c52c91468307f1b3e8b549cbdef472ffa7dc5287653006dc", "retrieved_at": "2026-10-17T22:49:07.400798+00:00", "raw_path": "data/raw/79a9877523d9b884c52c91468307f1b3e8b549cbdef472ffa7dc5287653006dc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001297184.json", "sha256": "4edb9fcf1f4d33d8901a1aee21727ab07b6978219daa713c8278848d43d84326", "retrieved_at": "2026-10-17T22:49:06.879812+00:00", "raw_path": "data/raw/4edb9fcf1f4d33d8901a1aee21727ab07b6978219daa713c8278848d43d84326.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001789972.json", "sha256": "b27fca20bc22c828a65d8527782bea255b37a5346a489a029a3dfe906e83bfd0", "retrieved_at": "2026-10-17T22:49:07.844394+00:00", "raw_path": "data/raw/b27fca20bc22c828a65d8527782bea255b37a5346a489a029a3dfe906e83bfd0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000314203.json", "sha256": "8ee12e048530e46a73a02ae6dc6d5c5f7c9dee6299c03500974b44ce27f73922", "retrieved_at": "2026-10-17T22:49:07.790395+00:00", "raw_path": "data/raw/8ee12e048530e46a73a02ae6dc6d5c5f7c9dee6299c03500974b44ce27f73922.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000915840.json", "sha256": "ed3d2decb5bae5d70ac454554cc0beeae022e895ea4c582e14ccd570292d151f", "retrieved_at": "2026-10-17T22:49:08.326296+00:00", "raw_path": "data/raw/ed3d2decb5bae5d70ac454554cc0beeae022e895ea4c582e14ccd570292d151f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001124524.json", "sha256": "2356cfde3130d6c58da495a39d3c8cb01d65afda74a0336ea7622e4509f4b2c2", "retrieved_at": "2026-10-17T22:49:08.627909+00:00", "raw_path": "data/raw/2356cfde3130d6c58da495a39d3c8cb01d65afda74a0336ea7622e4509f4b2c2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000069891.json", "sha256": "1885b23292c96abdd8d8719ffa075dffddff627eaf59ab70d431d04c80a924be", "retrieved_at": "2026-10-17T22:49:09.060866+00:00", "raw_path": "data/raw/1885b23292c96abdd8d8719ffa075dffddff627eaf59ab70d431d04c80a924be.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000921557.json", "sha256": "f4344e3bb1cc8dba8c7e25809296be2aaf938e519b4ca1d54b5982225f95009a", "retrieved_at": "2026-10-17T22:49:09.193702+00:00", "raw_path": "data/raw/f4344e3bb1cc8dba8c7e25809296be2aaf938e519b4ca1d54b5982225f95009a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001838406.json", "sha256": "6e0bd7df0760fa61bc2a8ecb2ad6d635725a8ed683b8f3150e76547ded2e4b67", "retrieved_at": "2026-10-17T22:49:10.414752+00:00", "raw_path": "data/raw/6e0bd7df0760fa61bc2a8ecb2ad6d635725a8ed683b8f3150e76547ded2e4b67.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001984086.json", "sha256": "57a130b394990c1554a10799a66ddda646a8a657d61ebaac2cf70cdfbbfa8f51", "retrieved_at": "2026-10-17T22:49:10.717396+00:00", "raw_path": "data/raw/57a130b394990c1554a10799a66ddda646a8a657d61ebaac2cf70cdfbbfa8f51.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000826154.json", "sha256": "69656a1263f43cf11902367b03420e1978f474aa5436909b80fd7c887e4b08d6", "retrieved_at": "2026-10-17T22:49:09.727214+00:00", "raw_path": "data/raw/69656a1263f43cf11902367b03420e1978f474aa5436909b80fd7c887e4b08d6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001050441.json", "sha256": "ca9474323d0d06a4282f370e1ef0c7477085ef120a5df4658e72a81a3b4cd25f", "retrieved_at": "2026-10-17T22:49:09.941972+00:00", "raw_path": "data/raw/ca9474323d0d06a4282f370e1ef0c7477085ef120a5df4658e72a81a3b4cd25f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000862831.json", "sha256": "7e6f584598e071526dea29813636f3a44d5bc69859cae94c25da2b3174410f3b", "retrieved_at": "2026-10-17T22:49:10.475749+00:00", "raw_path": "data/raw/7e6f584598e071526dea29813636f3a44d5bc69859cae94c25da2b3174410f3b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001747068.json", "sha256": "d7f8beed0d699e5a6f7e8f0e24e23a3147db9f132e4f277a4713616afd3f41ea", "retrieved_at": "2026-10-17T22:49:11.721572+00:00", "raw_path": "data/raw/d7f8beed0d699e5a6f7e8f0e24e23a3147db9f132e4f277a4713616afd3f41ea.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001691082.json", "sha256": "b6157a975caca8aa097b0a39b2c5eab54fc505d6c1fb9e7f34a70c4102079a1f", "retrieved_at": "2026-10-17T22:49:11.884537+00:00", "raw_path": "data/raw/b6157a975caca8aa097b0a39b2c5eab54fc505d6c1fb9e7f34a70c4102079a1f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001999001.json", "sha256": "4f7f0fbdebe452d82f08f1aede7ceb2a3b26b93e0f3aa4f71a02e426810e6649", "retrieved_at": "2026-10-17T22:49:12.352255+00:00", "raw_path": "data/raw/4f7f0fbdebe452d82f08f1aede7ceb2a3b26b93e0f3aa4f71a02e426810e6649.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001401257.json", "sha256": "144669b0c1191bc1b8b97286714ed6a242915355832e3267d60f24d5665ab82b", "retrieved_at": "2026-10-17T22:49:11.427515+00:00", "raw_path": "data/raw/144669b0c1191bc1b8b97286714ed6a242915355832e3267d60f24d5665ab82b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001424929.json", "sha256": "491c47ce427936c85c445484b7b07f5e6f805e04a5d1afa5a8df973853626e69", "retrieved_at": "2026-10-17T22:49:11.835533+00:00", "raw_path": "data/raw/491c47ce427936c85c445484b7b07f5e6f805e04a5d1afa5a8df973853626e69.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001422143.json", "sha256": "99c25996d2b94a162f8d422ab44911c7e1eca886397d9f5849b0bd5c004a4e4f", "retrieved_at": "2026-10-17T22:49:13.010978+00:00", "raw_path": "data/raw/99c25996d2b94a162f8d422ab44911c7e1eca886397d9f5849b0bd5c004a4e4f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001817713.json", "sha256": "834a37c7a2bc2feaf4dca9232fdc901267410451aacadc85a0f75e878d016729", "retrieved_at": "2026-10-17T22:49:13.137102+00:00", "raw_path": "data/raw/834a37c7a2bc2feaf4dca9232fdc901267410451aacadc85a0f75e878d016729.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001275168.json", "sha256": "e962bcf43148236004548005acb7ea2f5847ebc4a184c4519ff4d1132b3d0fc3", "retrieved_at": "2026-10-17T22:49:13.239086+00:00", "raw_path": "data/raw/e962bcf43148236004548005acb7ea2f5847ebc4a184c4519ff4d1132b3d0fc3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001956955.json", "sha256": "84fe06dcea911e924f2b6a19cf189cb9aa3a24ab734e873b3868ddc06607dab2", "retrieved_at": "2026-10-17T22:49:14.140894+00:00", "raw_path": "data/raw/84fe06dcea911e924f2b6a19cf189cb9aa3a24ab734e873b3868ddc06607dab2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001591588.json", "sha256": "9bab9830bd12172a461d74c6741c4c207e16d30dc24de98415f5e8fd1f212042", "retrieved_at": "2026-10-17T22:49:14.157019+00:00", "raw_path": "data/raw/9bab9830bd12172a461d74c6741c4c207e16d30dc24de98415f5e8fd1f212042.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001173489.json", "sha256": "0859179a56bc79b5120937899b238c451ebd7529722f8c7d6147e877b8a0004a", "retrieved_at": "2026-10-17T22:49:14.733057+00:00", "raw_path": "data/raw/0859179a56bc79b5120937899b238c451ebd7529722f8c7d6147e877b8a0004a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001326200.json", "sha256": "ef589a8e95eb0a5bcf1d3c4a9e13692c093f89512c34c4b1951f37855235d20e", "retrieved_at": "2026-10-17T22:49:14.912283+00:00", "raw_path": "data/raw/ef589a8e95eb0a5bcf1d3c4a9e13692c093f89512c34c4b1951f37855235d20e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001860543.json", "sha256": "a7b194eecfcb31771a948e4b003c81972967374cabaee0d4bbbf4a85d642c09b", "retrieved_at": "2026-10-17T22:49:15.190431+00:00", "raw_path": "data/raw/a7b194eecfcb31771a948e4b003c81972967374cabaee0d4bbbf4a85d642c09b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000859070.json", "sha256": "a865bc31aa458eb23eb9f3edf3e7ba33d31dbc13e583e4f4881a5ce1bab5dfce", "retrieved_at": "2026-10-17T22:49:13.570378+00:00", "raw_path": "data/raw/a865bc31aa458eb23eb9f3edf3e7ba33d31dbc13e583e4f4881a5ce1bab5dfce.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001038773.json", "sha256": "51ee9a182d61e9ca79f45bb8f2e8438602540456a2192ebcea59a1f820637f12", "retrieved_at": "2026-10-17T22:49:15.694201+00:00", "raw_path": "data/raw/51ee9a182d61e9ca79f45bb8f2e8438602540456a2192ebcea59a1f820637f12.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001069899.json", "sha256": "29b33e8c64c0d60753645e1222dab7f1b054b27a9eb10577191aa684e716508a", "retrieved_at": "2026-10-17T22:49:15.976644+00:00", "raw_path": "data/raw/29b33e8c64c0d60753645e1222dab7f1b054b27a9eb10577191aa684e716508a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000074046.json", "sha256": "77b5614a39eb390e1cdbbd263182ddcb1aac7d8077adcae8c9ce64a55dc6a30c", "retrieved_at": "2026-10-17T22:49:16.141689+00:00", "raw_path": "data/raw/77b5614a39eb390e1cdbbd263182ddcb1aac7d8077adcae8c9ce64a55dc6a30c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819796.json", "sha256": "8e04dd42420960bcfb7eae83fb0b3f3530739d20c8627e3150fbdd54b17994e0", "retrieved_at": "2026-10-17T22:49:17.247148+00:00", "raw_path": "data/raw/8e04dd42420960bcfb7eae83fb0b3f3530739d20c8627e3150fbdd54b17994e0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001095565.json", "sha256": "90c7c0e3728a25ce509197ae5c399be90a2fc7628ea54f860530f2459f43c911", "retrieved_at": "2026-10-17T22:49:17.118301+00:00", "raw_path": "data/raw/90c7c0e3728a25ce509197ae5c399be90a2fc7628ea54f860530f2459f43c911.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000701347.json", "sha256": "380748c179504169d8c38c65604776d00dbad68dfad69993dbaf1b3e18509b1a", "retrieved_at": "2026-10-17T22:49:16.723477+00:00", "raw_path": "data/raw/380748c179504169d8c38c65604776d00dbad68dfad69993dbaf1b3e18509b1a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000080172.json", "sha256": "0f512e8670882f4d201d24252e31ab457f512be1aa6ac9b7243d3b8ec820e19f", "retrieved_at": "2026-10-17T22:49:18.021978+00:00", "raw_path": "data/raw/0f512e8670882f4d201d24252e31ab457f512be1aa6ac9b7243d3b8ec820e19f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000911971.json", "sha256": "1513df5e712a9666005aee62074147140cc41e3b24441e8066fd088fffcd94a3", "retrieved_at": "2026-10-17T22:49:18.298957+00:00", "raw_path": "data/raw/1513df5e712a9666005aee62074147140cc41e3b24441e8066fd088fffcd94a3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000879635.json", "sha256": "505b9d70039e3e8c29526b040c9477862340a824e6a2104117d53f4cac6e8fce", "retrieved_at": "2026-10-17T22:49:17.163091+00:00", "raw_path": "data/raw/505b9d70039e3e8c29526b040c9477862340a824e6a2104117d53f4cac6e8fce.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001823239.json", "sha256": "4a1bb0d55c90035b98fc998ff3aae34955ab43a3a850892587f0c60c08ffd515", "retrieved_at": "2026-10-17T22:49:18.701541+00:00", "raw_path": "data/raw/4a1bb0d55c90035b98fc998ff3aae34955ab43a3a850892587f0c60c08ffd515.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000945394.json", "sha256": "e14942f30fd4668117a130fdc15917ddac79a184132c73f3c1730f216c1b5a81", "retrieved_at": "2026-10-17T22:49:18.578092+00:00", "raw_path": "data/raw/e14942f30fd4668117a130fdc15917ddac79a184132c73f3c1730f216c1b5a81.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001581760.json", "sha256": "4b38aed6dc84b5b15e576a930c334a78c26e9b6f40a01ade4f74af76edeaf6a4", "retrieved_at": "2026-10-17T22:49:19.497522+00:00", "raw_path": "data/raw/4b38aed6dc84b5b15e576a930c334a78c26e9b6f40a01ade4f74af76edeaf6a4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001227500.json", "sha256": "02725dba0bc88e2059db94f66fc7f1fd640ccff33d0cab42b1e4f5b673b91395", "retrieved_at": "2026-10-17T22:49:19.316268+00:00", "raw_path": "data/raw/02725dba0bc88e2059db94f66fc7f1fd640ccff33d0cab42b1e4f5b673b91395.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000088948.json", "sha256": "eabed3d9079c87bbe2b466b9e49cd61520aadb5794189a6e48c72b0e86ba627d", "retrieved_at": "2026-10-17T22:49:19.375050+00:00", "raw_path": "data/raw/eabed3d9079c87bbe2b466b9e49cd61520aadb5794189a6e48c72b0e86ba627d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001437402.json", "sha256": "9812c3c67c5dfe37889222650598d838e2d0f59e0b0eed1eafa8faa938ade4ec", "retrieved_at": "2026-10-17T22:49:20.681737+00:00", "raw_path": "data/raw/9812c3c67c5dfe37889222650598d838e2d0f59e0b0eed1eafa8faa938ade4ec.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000716314.json", "sha256": "f00f46d3e22c4bff785f138255eb304386077f7e1a104da7ce8f652b039fc314", "retrieved_at": "2026-10-17T22:49:20.581717+00:00", "raw_path": "data/raw/f00f46d3e22c4bff785f138255eb304386077f7e1a104da7ce8f652b039fc314.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001888447.json", "sha256": "0eb2ff0fde857ecca481841239d6ff586d2f1771b8524b66f0d940a96d32f209", "retrieved_at": "2026-10-17T22:49:20.863126+00:00", "raw_path": "data/raw/0eb2ff0fde857ecca481841239d6ff586d2f1771b8524b66f0d940a96d32f209.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000061986.json", "sha256": "a9e1dcd951eec7ae05423b54f45b211eae880dab81cfc9e4429ce550429f778f", "retrieved_at": "2026-10-17T22:49:20.077243+00:00", "raw_path": "data/raw/a9e1dcd951eec7ae05423b54f45b211eae880dab81cfc9e4429ce550429f778f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001487952.json", "sha256": "84c513c5353fe7b85630be75c2e10c8f089ed412987948882b55330bb3db07a9", "retrieved_at": "2026-10-17T22:49:21.617043+00:00", "raw_path": "data/raw/84c513c5353fe7b85630be75c2e10c8f089ed412987948882b55330bb3db07a9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000799167.json", "sha256": "1b68f65b29bc4d230b85582a3727a8bd0464d30cd632f82a7f6bfe619778bcad", "retrieved_at": "2026-10-17T22:49:22.073133+00:00", "raw_path": "data/raw/1b68f65b29bc4d230b85582a3727a8bd0464d30cd632f82a7f6bfe619778bcad.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001712189.json", "sha256": "43c0f8486753788cc69b85c8c554056faaba8490ac013bfc05da9043bb380c90", "retrieved_at": "2026-10-17T22:49:22.305469+00:00", "raw_path": "data/raw/43c0f8486753788cc69b85c8c554056faaba8490ac013bfc05da9043bb380c90.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002023658.json", "sha256": "0a46d92da01c0b7bd24aec58271c8625c42b6a7e6dab7ebfc08418edd96d4d39", "retrieved_at": "2026-10-17T22:49:23.265612+00:00", "raw_path": "data/raw/0a46d92da01c0b7bd24aec58271c8625c42b6a7e6dab7ebfc08418edd96d4d39.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001315257.json", "sha256": "c69f5a6b066278e32134595df9f3fb6cf4621791205dc5bf454e8dcd8eaf511f", "retrieved_at": "2026-10-17T22:49:22.029305+00:00", "raw_path": "data/raw/c69f5a6b066278e32134595df9f3fb6cf4621791205dc5bf454e8dcd8eaf511f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001681622.json", "sha256": "3ffc04475ba3f53569e26fcc2ba617e71de9bd0aff81b454cd80b84eb7c95ad3", "retrieved_at": "2026-10-17T22:49:22.976565+00:00", "raw_path": "data/raw/3ffc04475ba3f53569e26fcc2ba617e71de9bd0aff81b454cd80b84eb7c95ad3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000099302.json", "sha256": "898117c7986c9dc7028bb7a4d7a919c58e6db062de96b15211a690a36b90e5dc", "retrieved_at": "2026-10-17T22:49:23.843872+00:00", "raw_path": "data/raw/898117c7986c9dc7028bb7a4d7a919c58e6db062de96b15211a690a36b90e5dc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000915779.json", "sha256": "ec287fed11867ec76a4f1d4f711a6f5cff4a2d011a5ff0f22ecd7c6c91c28973", "retrieved_at": "2026-10-17T22:49:23.300815+00:00", "raw_path": "data/raw/ec287fed11867ec76a4f1d4f711a6f5cff4a2d011a5ff0f22ecd7c6c91c28973.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001805077.json", "sha256": "c76109bcabe6a9a4bccf5c424985ae81638c8283f6f7b3604223bf5123d62f90", "retrieved_at": "2026-10-17T22:49:24.957982+00:00", "raw_path": "data/raw/c76109bcabe6a9a4bccf5c424985ae81638c8283f6f7b3604223bf5123d62f90.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001043509.json", "sha256": "8274005e2ecfe54b7d31184ef2fbcdf63a58bb4b7caaf68c1309cfe6ee665205", "retrieved_at": "2026-10-17T22:49:24.050001+00:00", "raw_path": "data/raw/8274005e2ecfe54b7d31184ef2fbcdf63a58bb4b7caaf68c1309cfe6ee665205.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001877184.json", "sha256": "349255c9a0b63038a49963b03c273268a4ab92a4aa83703220500dec893270fb", "retrieved_at": "2026-10-17T22:49:24.906141+00:00", "raw_path": "data/raw/349255c9a0b63038a49963b03c273268a4ab92a4aa83703220500dec893270fb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000902791.json", "sha256": "50ac1e35435da66590b87c4329ea501796314bf53d20b0a48dc0eda273caac59", "retrieved_at": "2026-10-17T22:49:24.633506+00:00", "raw_path": "data/raw/50ac1e35435da66590b87c4329ea501796314bf53d20b0a48dc0eda273caac59.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001581804.json", "sha256": "16d062ca593f4210e48b4ff45d5afb81881b9a3db978bdf314a5cb61ab0492af", "retrieved_at": "2026-10-17T22:49:26.118362+00:00", "raw_path": "data/raw/16d062ca593f4210e48b4ff45d5afb81881b9a3db978bdf314a5cb61ab0492af.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000708781.json", "sha256": "cb0dc01e5f8349623bcb7366b3562af3282317910c52ea71d45fac9eb1f24b86", "retrieved_at": "2026-10-17T22:49:24.661366+00:00", "raw_path": "data/raw/cb0dc01e5f8349623bcb7366b3562af3282317910c52ea71d45fac9eb1f24b86.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001861107.json", "sha256": "76b59ccc2fb5422966b1d4fb010ef5ab584b840e43a766981a94a92bd95a6d2a", "retrieved_at": "2026-10-17T22:49:26.406661+00:00", "raw_path": "data/raw/76b59ccc2fb5422966b1d4fb010ef5ab584b840e43a766981a94a92bd95a6d2a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001789940.json", "sha256": "8044cc24abbe37e9422740874328ed4b045a8f1a028b1605cf2a940daf9e30b0", "retrieved_at": "2026-10-17T22:49:26.181037+00:00", "raw_path": "data/raw/8044cc24abbe37e9422740874328ed4b045a8f1a028b1605cf2a940daf9e30b0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000807863.json", "sha256": "1d11871f201b052699c96d04dfa7055d775c5aa4cedd9014dd923802023005f8", "retrieved_at": "2026-10-17T22:49:25.929841+00:00", "raw_path": "data/raw/1d11871f201b052699c96d04dfa7055d775c5aa4cedd9014dd923802023005f8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828105.json", "sha256": "c8fe378eed1a9ade8ace5133916aef4de7187576a6e64f419ae1a4c9a47dee56", "retrieved_at": "2026-10-17T22:49:27.471562+00:00", "raw_path": "data/raw/c8fe378eed1a9ade8ace5133916aef4de7187576a6e64f419ae1a4c9a47dee56.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001526119.json", "sha256": "1fdf17c010290b7e1d75ca50116ebf5147370cc5fd831f4c333aa5b8c763e7e8", "retrieved_at": "2026-10-17T22:49:27.806885+00:00", "raw_path": "data/raw/1fdf17c010290b7e1d75ca50116ebf5147370cc5fd831f4c333aa5b8c763e7e8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000886128.json", "sha256": "fd3997da1474791e9787ed8a6e99cc33d09f4089fbd0e55abe3d46e75f679896", "retrieved_at": "2026-10-17T22:49:27.646492+00:00", "raw_path": "data/raw/fd3997da1474791e9787ed8a6e99cc33d09f4089fbd0e55abe3d46e75f679896.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001267565.json", "sha256": "55033ea34621442ccc325ee63acadd60be136d2ddc30ac1599d3241f95c4d123", "retrieved_at": "2026-10-17T22:49:28.562652+00:00", "raw_path": "data/raw/55033ea34621442ccc325ee63acadd60be136d2ddc30ac1599d3241f95c4d123.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001185348.json", "sha256": "1804b282168dc8bbd9139d5b5ac99e3bd05c4d380368187daf361c83098fcb14", "retrieved_at": "2026-10-17T22:49:27.241139+00:00", "raw_path": "data/raw/1804b282168dc8bbd9139d5b5ac99e3bd05c4d380368187daf361c83098fcb14.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001826457.json", "sha256": "0a4a92fc3008d9e64736e7d0fd4da85bd1c7eaeca46286ae26b1364a7e47bbd8", "retrieved_at": "2026-10-17T22:49:30.113844+00:00", "raw_path": "data/raw/0a4a92fc3008d9e64736e7d0fd4da85bd1c7eaeca46286ae26b1364a7e47bbd8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001538263.json", "sha256": "c0bade0e3a5b7856277bf1b7658a3994be3a8706f35c0c12f0f1512defb6d7fe", "retrieved_at": "2026-10-17T22:49:28.901422+00:00", "raw_path": "data/raw/c0bade0e3a5b7856277bf1b7658a3994be3a8706f35c0c12f0f1512defb6d7fe.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001035092.json", "sha256": "5e23ad461b800c599bbd3cac01eb2918d4468d009673507608954f33ac916d79", "retrieved_at": "2026-10-17T22:49:29.603004+00:00", "raw_path": "data/raw/5e23ad461b800c599bbd3cac01eb2918d4468d009673507608954f33ac916d79.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001286139.json", "sha256": "4fcf60971fe9f345f57491a085f197fd05097d399990b3a27b571827efd09620", "retrieved_at": "2026-10-17T22:49:30.496596+00:00", "raw_path": "data/raw/4fcf60971fe9f345f57491a085f197fd05097d399990b3a27b571827efd09620.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001817229.json", "sha256": "64a15e78a1a1ab533cd96d7008b0e1d8d0297f6b0fa448a73150226926317623", "retrieved_at": "2026-10-17T22:49:30.715305+00:00", "raw_path": "data/raw/64a15e78a1a1ab533cd96d7008b0e1d8d0297f6b0fa448a73150226926317623.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000844965.json", "sha256": "2d5a1f7ccb4bfe3ce4f9075abc781de6627721ea426bf976966b2c00d46d1168", "retrieved_at": "2026-10-17T22:49:30.258197+00:00", "raw_path": "data/raw/2d5a1f7ccb4bfe3ce4f9075abc781de6627721ea426bf976966b2c00d46d1168.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000737468.json", "sha256": "19f9971fd349091d723784dc21d0520ec58fdc1b14275d5c4cd224158197e626", "retrieved_at": "2026-10-17T22:49:29.334019+00:00", "raw_path": "data/raw/19f9971fd349091d723784dc21d0520ec58fdc1b14275d5c4cd224158197e626.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000903419.json", "sha256": "1c7a78903086593dc855d06f4e605bf5d917d838e70bedc72c35a3fb0d38cd12", "retrieved_at": "2026-10-17T22:49:31.074280+00:00", "raw_path": "data/raw/1c7a78903086593dc855d06f4e605bf5d917d838e70bedc72c35a3fb0d38cd12.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001667011.json", "sha256": "584e3932bfb5f0465b456407472a65f6419637332e6223c3a36b2c5a82ef6726", "retrieved_at": "2026-10-17T22:49:32.113582+00:00", "raw_path": "data/raw/584e3932bfb5f0465b456407472a65f6419637332e6223c3a36b2c5a82ef6726.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001464423.json", "sha256": "f95c23e42501745f773b441b69769d76cbe2bf6475afa5955b44691cdde166f4", "retrieved_at": "2026-10-17T22:49:31.490539+00:00", "raw_path": "data/raw/f95c23e42501745f773b441b69769d76cbe2bf6475afa5955b44691cdde166f4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001598428.json", "sha256": "e2c62972009c5e0f2ceb543f9b2c0bd7fb34eab591658faa76d9416e62f22df7", "retrieved_at": "2026-10-17T22:49:32.252219+00:00", "raw_path": "data/raw/e2c62972009c5e0f2ceb543f9b2c0bd7fb34eab591658faa76d9416e62f22df7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000023795.json", "sha256": "980342e21cecbd8045a7f0bedb0db28d671142fe64a40a359b8014867dada399", "retrieved_at": "2026-10-17T22:49:31.915045+00:00", "raw_path": "data/raw/980342e21cecbd8045a7f0bedb0db28d671142fe64a40a359b8014867dada399.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001409493.json", "sha256": "6e421d56f3e7674d80c1065d9c9d8a0369ac1472cf44645413292b6888622dff", "retrieved_at": "2026-10-17T22:49:32.737479+00:00", "raw_path": "data/raw/6e421d56f3e7674d80c1065d9c9d8a0369ac1472cf44645413292b6888622dff.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001734713.json", "sha256": "1fef314ed463ab435a05d3583854bff6d57f23ccef64d48cffaf649b6514d458", "retrieved_at": "2026-10-17T22:49:32.983474+00:00", "raw_path": "data/raw/1fef314ed463ab435a05d3583854bff6d57f23ccef64d48cffaf649b6514d458.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001999480.json", "sha256": "13ed8559d37fc496342cfe3c17d532f383f4d056c7ae86d3398968ac0fdb4744", "retrieved_at": "2026-10-17T22:49:33.731473+00:00", "raw_path": "data/raw/13ed8559d37fc496342cfe3c17d532f383f4d056c7ae86d3398968ac0fdb4744.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001001614.json", "sha256": "ed8845caadcfebdaa6d0cf5518fe96feac1e7696978dd5076bdca8da789ef64c", "retrieved_at": "2026-10-17T22:49:33.520261+00:00", "raw_path": "data/raw/ed8845caadcfebdaa6d0cf5518fe96feac1e7696978dd5076bdca8da789ef64c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000708821.json", "sha256": "4ca7b0ebcbda686379d99cbcc40bc6665f5412e82aa705afcb5a5163b61fa30b", "retrieved_at": "2026-10-17T22:49:33.890769+00:00", "raw_path": "data/raw/4ca7b0ebcbda686379d99cbcc40bc6665f5412e82aa705afcb5a5163b61fa30b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001345126.json", "sha256": "d871c9c4c8f71e68dced432d2919f5cbfb0e78f7e7f6345342c9de6186ae83aa", "retrieved_at": "2026-10-17T22:49:34.607934+00:00", "raw_path": "data/raw/d871c9c4c8f71e68dced432d2919f5cbfb0e78f7e7f6345342c9de6186ae83aa.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001325618.json", "sha256": "1217db54631fdc625eb836a9c89fbf1ed157044af9ce59b6e200421c6d8ca994", "retrieved_at": "2026-10-17T22:49:35.194138+00:00", "raw_path": "data/raw/1217db54631fdc625eb836a9c89fbf1ed157044af9ce59b6e200421c6d8ca994.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000916907.json", "sha256": "82073c70d598f17793ae5137e2e54f4bdb035079aeeba59601f7042b0123d79e", "retrieved_at": "2026-10-17T22:49:34.814268+00:00", "raw_path": "data/raw/82073c70d598f17793ae5137e2e54f4bdb035079aeeba59601f7042b0123d79e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001050743.json", "sha256": "8a15f580b2770411ab056e397fb9a9db116eb788eb374468bbf3d6bee53551db", "retrieved_at": "2026-10-17T22:49:35.424341+00:00", "raw_path": "data/raw/8a15f580b2770411ab056e397fb9a9db116eb788eb374468bbf3d6bee53551db.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001160308.json", "sha256": "e6b7a6f53c8eaba6c78a875225555cc6ffac5d6e1310e1e4319eb57204be3e4e", "retrieved_at": "2026-10-17T22:49:36.096968+00:00", "raw_path": "data/raw/e6b7a6f53c8eaba6c78a875225555cc6ffac5d6e1310e1e4319eb57204be3e4e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001496443.json", "sha256": "b3f28ed3cc603062499145af90e08fe917c8ccef839880fc59db5177972cacaf", "retrieved_at": "2026-10-17T22:49:36.406123+00:00", "raw_path": "data/raw/b3f28ed3cc603062499145af90e08fe917c8ccef839880fc59db5177972cacaf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001630805.json", "sha256": "0c4388dea5775d803a7ecc9252e8d94099cd59a53c75a19282262e5b868537ed", "retrieved_at": "2026-10-17T22:49:36.226498+00:00", "raw_path": "data/raw/0c4388dea5775d803a7ecc9252e8d94099cd59a53c75a19282262e5b868537ed.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001804745.json", "sha256": "0552217011466177da968ba706ab01cee62fb683499e8532951bffd363e7bcdf", "retrieved_at": "2026-10-17T22:49:36.716969+00:00", "raw_path": "data/raw/0552217011466177da968ba706ab01cee62fb683499e8532951bffd363e7bcdf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001829576.json", "sha256": "814b13a5a3cdc7fe4ddab69e5cfbc6ab5fd871fcda75c6fbe856bc10d1bcfa69", "retrieved_at": "2026-10-17T22:49:37.007610+00:00", "raw_path": "data/raw/814b13a5a3cdc7fe4ddab69e5cfbc6ab5fd871fcda75c6fbe856bc10d1bcfa69.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001227654.json", "sha256": "e35c63d958ef9b086a4a3940b05df1180411e5e375b2a0bd4518328b58fcc764", "retrieved_at": "2026-10-17T22:49:37.669652+00:00", "raw_path": "data/raw/e35c63d958ef9b086a4a3940b05df1180411e5e375b2a0bd4518328b58fcc764.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000039311.json", "sha256": "2ece980080f7788ace06ed5a6c220e00e4827a13d4f81852aad4acf4309b8adb", "retrieved_at": "2026-10-17T22:49:37.805663+00:00", "raw_path": "data/raw/2ece980080f7788ace06ed5a6c220e00e4827a13d4f81852aad4acf4309b8adb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001805385.json", "sha256": "df3360e1b56ddc69052ca0360ce58d3f190de86eb00eba5205d9c2b53c392085", "retrieved_at": "2026-10-17T22:49:38.966505+00:00", "raw_path": "data/raw/df3360e1b56ddc69052ca0360ce58d3f190de86eb00eba5205d9c2b53c392085.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000037785.json", "sha256": "2b3983270fe84c11f97bf051c37734cf7ef65c07624da1675ee2891519367b03", "retrieved_at": "2026-10-17T22:49:38.306608+00:00", "raw_path": "data/raw/2b3983270fe84c11f97bf051c37734cf7ef65c07624da1675ee2891519367b03.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001674632.json", "sha256": "ea0ede80558560283ad0ab926b0355b96aa63ba2522803f570554a71efd0beb2", "retrieved_at": "2026-10-17T22:49:39.394596+00:00", "raw_path": "data/raw/ea0ede80558560283ad0ab926b0355b96aa63ba2522803f570554a71efd0beb2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001163668.json", "sha256": "e1cc62bbcc5e6247ed9bc6f28e231a69a306f015da10c5671eb44683281b5654", "retrieved_at": "2026-10-17T22:49:39.323444+00:00", "raw_path": "data/raw/e1cc62bbcc5e6247ed9bc6f28e231a69a306f015da10c5671eb44683281b5654.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000726601.json", "sha256": "7d387e56fe8974f878b20eaa70d38fc9f2fda7ae6c5cb3db522c43cbf824f9c4", "retrieved_at": "2026-10-17T22:49:38.748213+00:00", "raw_path": "data/raw/7d387e56fe8974f878b20eaa70d38fc9f2fda7ae6c5cb3db522c43cbf824f9c4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001863127.json", "sha256": "5e0cf474842e98a04459db8fd4915eaf5e7be7970e91ea2a5552864e1ab50f8c", "retrieved_at": "2026-10-17T22:49:40.204699+00:00", "raw_path": "data/raw/5e0cf474842e98a04459db8fd4915eaf5e7be7970e91ea2a5552864e1ab50f8c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001422930.json", "sha256": "ca1cc8c814c2637db86626d03b08c9cb3b51785f6d6899e62e97d0209ddf507b", "retrieved_at": "2026-10-17T22:49:39.858695+00:00", "raw_path": "data/raw/ca1cc8c814c2637db86626d03b08c9cb3b51785f6d6899e62e97d0209ddf507b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001386278.json", "sha256": "3e8b87992c0e78fe6127baec00812ef8c5b1c99c96d032abd1a5d644c68f1e05", "retrieved_at": "2026-10-17T22:49:40.400778+00:00", "raw_path": "data/raw/3e8b87992c0e78fe6127baec00812ef8c5b1c99c96d032abd1a5d644c68f1e05.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000724004.json", "sha256": "45d683688d6e28e05ee54f4cf64fbc330b6ea273bd92abd776df20af894cd458", "retrieved_at": "2026-10-17T22:49:41.039684+00:00", "raw_path": "data/raw/45d683688d6e28e05ee54f4cf64fbc330b6ea273bd92abd776df20af894cd458.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001056943.json", "sha256": "32d46a19fd173169605a92d21f6b98903bd2de46b9a87aa9021bba58695d2d25", "retrieved_at": "2026-10-17T22:49:40.937687+00:00", "raw_path": "data/raw/32d46a19fd173169605a92d21f6b98903bd2de46b9a87aa9021bba58695d2d25.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001714174.json", "sha256": "1a7cc3e3532c0d63a7d3c42668984640d6e92131aac4213ba4d6346cba3db5df", "retrieved_at": "2026-10-17T22:49:41.447204+00:00", "raw_path": "data/raw/1a7cc3e3532c0d63a7d3c42668984640d6e92131aac4213ba4d6346cba3db5df.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001055160.json", "sha256": "f7ccc3365e7308b75a287978cb21af588677f8a54d61d910a5e364343f5e1b45", "retrieved_at": "2026-10-17T22:49:41.523263+00:00", "raw_path": "data/raw/f7ccc3365e7308b75a287978cb21af588677f8a54d61d910a5e364343f5e1b45.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000107687.json", "sha256": "ee29a5e0485d213e92d3b7e5ad4e70de62a20a9269a38f8c6c6271484811f054", "retrieved_at": "2026-10-17T22:49:42.284176+00:00", "raw_path": "data/raw/ee29a5e0485d213e92d3b7e5ad4e70de62a20a9269a38f8c6c6271484811f054.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001044777.json", "sha256": "32ae5cead11923f18383af7d37bf117c61daa6e2b1c7b512d1b66f2543cef06d", "retrieved_at": "2026-10-17T22:49:42.768659+00:00", "raw_path": "data/raw/32ae5cead11923f18383af7d37bf117c61daa6e2b1c7b512d1b66f2543cef06d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000743367.json", "sha256": "75cacad0cfa68cf37c99c2606ac51a08c5ee78f72c73501de2b0698cd2917d80", "retrieved_at": "2026-10-17T22:49:42.590015+00:00", "raw_path": "data/raw/75cacad0cfa68cf37c99c2606ac51a08c5ee78f72c73501de2b0698cd2917d80.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001753539.json", "sha256": "4db6c254753656f3a5987a4b9eb2b9c4e5f0bc14a9a69b5832ec03343d27a708", "retrieved_at": "2026-10-17T22:49:43.775182+00:00", "raw_path": "data/raw/4db6c254753656f3a5987a4b9eb2b9c4e5f0bc14a9a69b5832ec03343d27a708.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000886744.json", "sha256": "86c2aec8b184d9c7d99f96c159c9a6bd2d0fc2f8eb010ce9dd13de758ec07712", "retrieved_at": "2026-10-17T22:49:43.557125+00:00", "raw_path": "data/raw/86c2aec8b184d9c7d99f96c159c9a6bd2d0fc2f8eb010ce9dd13de758ec07712.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000916789.json", "sha256": "12d4dee9f70213b94ac405bbc6767fe26dbfeffc9f9128a92f5195d18e3895c0", "retrieved_at": "2026-10-17T22:49:43.059613+00:00", "raw_path": "data/raw/12d4dee9f70213b94ac405bbc6767fe26dbfeffc9f9128a92f5195d18e3895c0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001577437.json", "sha256": "932d5aa01c4178c44db37db7670cd4b52382b4e20fbf28366ac8511a3756b32f", "retrieved_at": "2026-10-17T22:49:44.210805+00:00", "raw_path": "data/raw/932d5aa01c4178c44db37db7670cd4b52382b4e20fbf28366ac8511a3756b32f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001802974.json", "sha256": "7276d674f9ca1b948ca212504ab329e6c25250f9cf2916a13e334b6fad5d27e4", "retrieved_at": "2026-10-17T22:49:45.348991+00:00", "raw_path": "data/raw/7276d674f9ca1b948ca212504ab329e6c25250f9cf2916a13e334b6fad5d27e4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001497645.json", "sha256": "6eb1f2aa6780b246bda1d4092de076336c06f10e45656a82ced046e9df4a5485", "retrieved_at": "2026-10-17T22:49:44.360530+00:00", "raw_path": "data/raw/6eb1f2aa6780b246bda1d4092de076336c06f10e45656a82ced046e9df4a5485.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001286613.json", "sha256": "a0969d8034ca957a90e34de1fcffa664416027adaf3688b877b56d02f7cf49a9", "retrieved_at": "2026-10-17T22:49:44.772599+00:00", "raw_path": "data/raw/a0969d8034ca957a90e34de1fcffa664416027adaf3688b877b56d02f7cf49a9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000771266.json", "sha256": "53964fe54b17113eaf24b94a7d2727b2925e9b78f6b65e6093119e231ce5bb32", "retrieved_at": "2026-10-17T22:49:45.390589+00:00", "raw_path": "data/raw/53964fe54b17113eaf24b94a7d2727b2925e9b78f6b65e6093119e231ce5bb32.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001866633.json", "sha256": "48df98248b628e791e18d289aa7b279b6af5a8884852aecea5ed1b3e5884af94", "retrieved_at": "2026-10-17T22:49:46.569314+00:00", "raw_path": "data/raw/48df98248b628e791e18d289aa7b279b6af5a8884852aecea5ed1b3e5884af94.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000718937.json", "sha256": "761346e10ca5e2f8817f7e9b1c7141045d77753fcee8959c6f91dc33ef0f57a8", "retrieved_at": "2026-10-17T22:49:45.547259+00:00", "raw_path": "data/raw/761346e10ca5e2f8817f7e9b1c7141045d77753fcee8959c6f91dc33ef0f57a8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001541401.json", "sha256": "9976e4c5d463b6967cdbaf57b4cd88aa34420140cc2b847773fd4a0f4d1a50a0", "retrieved_at": "2026-10-17T22:49:46.160582+00:00", "raw_path": "data/raw/9976e4c5d463b6967cdbaf57b4cd88aa34420140cc2b847773fd4a0f4d1a50a0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001447028.json", "sha256": "d0c406f420689ef604e97fe778a55d59191ec33b490a85e5747539352bb315a4", "retrieved_at": "2026-10-17T22:49:47.122166+00:00", "raw_path": "data/raw/d0c406f420689ef604e97fe778a55d59191ec33b490a85e5747539352bb315a4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002057463.json", "sha256": "4554e353d11e310e93f559a1bf15a1a82b406b5c848b0f9c8ac16bc641a2390e", "retrieved_at": "2026-10-17T22:49:47.928177+00:00", "raw_path": "data/raw/4554e353d11e310e93f559a1bf15a1a82b406b5c848b0f9c8ac16bc641a2390e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000763532.json", "sha256": "eea636a36a2bd55e6c692798d6c39c6d3b16f7affd64e7d820e164478d37d41e", "retrieved_at": "2026-10-17T22:49:47.174172+00:00", "raw_path": "data/raw/eea636a36a2bd55e6c692798d6c39c6d3b16f7affd64e7d820e164478d37d41e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000748268.json", "sha256": "a2ec0b48251add9d139a753ae9f3690d31db7a619f396917d494bfbea4bc42d5", "retrieved_at": "2026-10-17T22:49:47.637137+00:00", "raw_path": "data/raw/a2ec0b48251add9d139a753ae9f3690d31db7a619f396917d494bfbea4bc42d5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001503584.json", "sha256": "02799660f45c7da7215e013aa25ca196968eadc1cf5be11cb6577167aee00d86", "retrieved_at": "2026-10-17T22:49:48.686209+00:00", "raw_path": "data/raw/02799660f45c7da7215e013aa25ca196968eadc1cf5be11cb6577167aee00d86.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000715579.json", "sha256": "eaa278378f8229481b18e86f247c7bb3fcacf4f64a877a3d399ee2e173795c87", "retrieved_at": "2026-10-17T22:49:47.544818+00:00", "raw_path": "data/raw/eaa278378f8229481b18e86f247c7bb3fcacf4f64a877a3d399ee2e173795c87.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001665988.json", "sha256": "798f93b7b8821122c9f5ca4984cb96153cd7cabd020c45f5965989eca2c52c1f", "retrieved_at": "2026-10-17T22:49:49.246342+00:00", "raw_path": "data/raw/798f93b7b8821122c9f5ca4984cb96153cd7cabd020c45f5965989eca2c52c1f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001781730.json", "sha256": "100695f71559e1294e4ebb595fa354a63461f8c91177a48c9a378a36c46279a8", "retrieved_at": "2026-10-17T22:49:49.299184+00:00", "raw_path": "data/raw/100695f71559e1294e4ebb595fa354a63461f8c91177a48c9a378a36c46279a8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002035149.json", "sha256": "9a8ad0bb9c82e5ff4f7163de5c89d1e2f5d2de822eb721922a2369b96fdb9e28", "retrieved_at": "2026-10-17T22:49:50.184317+00:00", "raw_path": "data/raw/9a8ad0bb9c82e5ff4f7163de5c89d1e2f5d2de822eb721922a2369b96fdb9e28.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001831915.json", "sha256": "83cae865f0ca1199fc1a0da24adefb794c42b6c4e8dbfb4f30c9b4c39f2c0ac6", "retrieved_at": "2026-10-17T22:49:50.059748+00:00", "raw_path": "data/raw/83cae865f0ca1199fc1a0da24adefb794c42b6c4e8dbfb4f30c9b4c39f2c0ac6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001273685.json", "sha256": "4d7dea07ee011f01860df66eb585035328ef6a13e170e825c738c589d7682ad4", "retrieved_at": "2026-10-17T22:49:48.850451+00:00", "raw_path": "data/raw/4d7dea07ee011f01860df66eb585035328ef6a13e170e825c738c589d7682ad4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001934850.json", "sha256": "9820d6b283614340dce0cf882f3ef2767eb6a29dafb83b6ad4fffa6249dfe547", "retrieved_at": "2026-10-17T22:49:50.477401+00:00", "raw_path": "data/raw/9820d6b283614340dce0cf882f3ef2767eb6a29dafb83b6ad4fffa6249dfe547.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000945114.json", "sha256": "a4341390f8c5c154f631034dad6afbf60190b28302560e08363a0c1b7296e612", "retrieved_at": "2026-10-17T22:49:50.040834+00:00", "raw_path": "data/raw/a4341390f8c5c154f631034dad6afbf60190b28302560e08363a0c1b7296e612.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001845097.json", "sha256": "54b5e4a077d2242c8f4c4cc09065dcf0c695ee34898e1f6f3601667aa074f16c", "retrieved_at": "2026-10-17T22:49:51.447866+00:00", "raw_path": "data/raw/54b5e4a077d2242c8f4c4cc09065dcf0c695ee34898e1f6f3601667aa074f16c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001476045.json", "sha256": "c7b5f4e77054100927235d97c7b8b754e22c9a02324e795ca7d16e98f99de922", "retrieved_at": "2026-10-17T22:49:51.300702+00:00", "raw_path": "data/raw/c7b5f4e77054100927235d97c7b8b754e22c9a02324e795ca7d16e98f99de922.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001788882.json", "sha256": "71c14e4b12e982715957c02fbfc3f33fc59777f06baef47a4c573b64f09f2efa", "retrieved_at": "2026-10-17T22:49:51.328585+00:00", "raw_path": "data/raw/71c14e4b12e982715957c02fbfc3f33fc59777f06baef47a4c573b64f09f2efa.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001325964.json", "sha256": "acd9586e1ccf5b377cad0916a27caac0e1a25e2a799a28dcf54d822af349a142", "retrieved_at": "2026-10-17T22:49:52.941511+00:00", "raw_path": "data/raw/acd9586e1ccf5b377cad0916a27caac0e1a25e2a799a28dcf54d822af349a142.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001095651.json", "sha256": "8efc3ae6a64be39a9012fdbf20bcaac7ec649f4fb0bad71f06b1300d19dd2acb", "retrieved_at": "2026-10-17T22:49:51.938882+00:00", "raw_path": "data/raw/8efc3ae6a64be39a9012fdbf20bcaac7ec649f4fb0bad71f06b1300d19dd2acb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001488139.json", "sha256": "5ce9d6dc14878614938d06fbe232650315c252c307d6ad320209d1891e3b5a8c", "retrieved_at": "2026-10-17T22:49:52.354576+00:00", "raw_path": "data/raw/5ce9d6dc14878614938d06fbe232650315c252c307d6ad320209d1891e3b5a8c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000062234.json", "sha256": "0008bb6341fcd15cea0511defe448767f7751767286c91a5c263bfa7ba7c2f78", "retrieved_at": "2026-10-17T22:49:52.747904+00:00", "raw_path": "data/raw/0008bb6341fcd15cea0511defe448767f7751767286c91a5c263bfa7ba7c2f78.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001578732.json", "sha256": "94947aa383cfba21a5ea2303565bc72f194d87dc0e33f51281ba07e64a8a240c", "retrieved_at": "2026-10-17T22:49:53.260514+00:00", "raw_path": "data/raw/94947aa383cfba21a5ea2303565bc72f194d87dc0e33f51281ba07e64a8a240c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000924822.json", "sha256": "59b2f9b709dc9db768704a24036921c3ad4bb14e7ba860277d8babea1848dc4a", "retrieved_at": "2026-10-17T22:49:54.295590+00:00", "raw_path": "data/raw/59b2f9b709dc9db768704a24036921c3ad4bb14e7ba860277d8babea1848dc4a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000901491.json", "sha256": "6f5ac46aeb5e190ef9bf6df143d0731a883f04727f9d651bd9573cc98c81453d", "retrieved_at": "2026-10-17T22:49:54.176951+00:00", "raw_path": "data/raw/6f5ac46aeb5e190ef9bf6df143d0731a883f04727f9d651bd9573cc98c81453d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001689796.json", "sha256": "c3d34ea80352f2e94b5aecb238274525619d96708c6012818bc6b9983ef89f6e", "retrieved_at": "2026-10-17T22:49:54.450611+00:00", "raw_path": "data/raw/c3d34ea80352f2e94b5aecb238274525619d96708c6012818bc6b9983ef89f6e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000854560.json", "sha256": "e4c7dad0d48b1552d6138a3233508960b1067c8af6f3e522424619a8e23eca50", "retrieved_at": "2026-10-17T22:49:54.608447+00:00", "raw_path": "data/raw/e4c7dad0d48b1552d6138a3233508960b1067c8af6f3e522424619a8e23eca50.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001725255.json", "sha256": "8a615a2feefa30899e2a3a115e14f6dc1d66ce3988acb48ce4bb319634cea403", "retrieved_at": "2026-10-17T22:49:56.038014+00:00", "raw_path": "data/raw/8a615a2feefa30899e2a3a115e14f6dc1d66ce3988acb48ce4bb319634cea403.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001564902.json", "sha256": "e549283a70b1f298251569e052841fe343d96473f7447991b3c5356940f803fa", "retrieved_at": "2026-10-17T22:49:55.481029+00:00", "raw_path": "data/raw/e549283a70b1f298251569e052841fe343d96473f7447991b3c5356940f803fa.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001852353.json", "sha256": "420e124ff937d5ad0cd47e3308b86f8c5d27fb9015bddd546105b54427f069dd", "retrieved_at": "2026-10-17T22:49:56.895585+00:00", "raw_path": "data/raw/420e124ff937d5ad0cd47e3308b86f8c5d27fb9015bddd546105b54427f069dd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001743759.json", "sha256": "5a569a753f33df142d2dbbba0d90bf0587d4e55ec132c7618cd10acd95df7e01", "retrieved_at": "2026-10-17T22:49:56.119182+00:00", "raw_path": "data/raw/5a569a753f33df142d2dbbba0d90bf0587d4e55ec132c7618cd10acd95df7e01.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001127371.json", "sha256": "efb4aac3b99fa4a8c22a6cf01515039db2451576868f8fa2e12f0af767bbef6a", "retrieved_at": "2026-10-17T22:49:56.288316+00:00", "raw_path": "data/raw/efb4aac3b99fa4a8c22a6cf01515039db2451576868f8fa2e12f0af767bbef6a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001606757.json", "sha256": "b8e88ab098c147a94615a77dd7efb26ebdd22efc5bc3d4fe0571808e3d45c65e", "retrieved_at": "2026-10-17T22:49:57.320009+00:00", "raw_path": "data/raw/b8e88ab098c147a94615a77dd7efb26ebdd22efc5bc3d4fe0571808e3d45c65e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001092796.json", "sha256": "3ece3f6d2c68721e7d5937869c9c48eea5bd433d21fdc819bb8fb65cbda6d568", "retrieved_at": "2026-10-17T22:49:57.626942+00:00", "raw_path": "data/raw/3ece3f6d2c68721e7d5937869c9c48eea5bd433d21fdc819bb8fb65cbda6d568.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000717538.json", "sha256": "696bbb04e0ae477baad1416d45a643d959c694b3616de8eb736104c9decbc2d6", "retrieved_at": "2026-10-17T22:49:56.836493+00:00", "raw_path": "data/raw/696bbb04e0ae477baad1416d45a643d959c694b3616de8eb736104c9decbc2d6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002114044.json", "sha256": "e9754c266560afc7da7d0bfd4735e4433eb71ebf21078c8726a8014828b57c35", "retrieved_at": "2026-10-17T22:49:58.269471+00:00", "raw_path": "data/raw/e9754c266560afc7da7d0bfd4735e4433eb71ebf21078c8726a8014828b57c35.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001517375.json", "sha256": "19817b86c758f2ea137550a257a2fd5be5d346714144e2046c4a46706e32f2c9", "retrieved_at": "2026-10-17T22:49:59.285099+00:00", "raw_path": "data/raw/19817b86c758f2ea137550a257a2fd5be5d346714144e2046c4a46706e32f2c9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000944809.json", "sha256": "75029c5bdb160d91edf6e12bf6a46a35918d18404fc514a85b78b4f8d28f4423", "retrieved_at": "2026-10-17T22:49:58.102611+00:00", "raw_path": "data/raw/75029c5bdb160d91edf6e12bf6a46a35918d18404fc514a85b78b4f8d28f4423.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001868279.json", "sha256": "4f2b0a7a8b69750db78d07d50f2e2bf7dd435ca10e0ca47e47960b824a91a204", "retrieved_at": "2026-10-17T22:49:59.163461+00:00", "raw_path": "data/raw/4f2b0a7a8b69750db78d07d50f2e2bf7dd435ca10e0ca47e47960b824a91a204.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001466026.json", "sha256": "d4bf7e0ff1cf350eb76dbd51f49bd43242fd4709af5a8ccb5091ada96366fc6f", "retrieved_at": "2026-10-17T22:49:58.545439+00:00", "raw_path": "data/raw/d4bf7e0ff1cf350eb76dbd51f49bd43242fd4709af5a8ccb5091ada96366fc6f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001000623.json", "sha256": "69eeb58576df52eff2352dd05255adeeb442cff3a4b8f5702f1e2bfd9c74692d", "retrieved_at": "2026-10-17T22:49:58.388106+00:00", "raw_path": "data/raw/69eeb58576df52eff2352dd05255adeeb442cff3a4b8f5702f1e2bfd9c74692d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002002473.json", "sha256": "5f2832f4767d95a6553f613c8af26e215ae28c6ec05a869a402650243052c555", "retrieved_at": "2026-10-17T22:50:00.137438+00:00", "raw_path": "data/raw/5f2832f4767d95a6553f613c8af26e215ae28c6ec05a869a402650243052c555.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001925283.json", "sha256": "51782659aaa2685347c429e4d9cb239e3dd4fd28157f4033024808a58ede21e8", "retrieved_at": "2026-10-17T22:50:00.553666+00:00", "raw_path": "data/raw/51782659aaa2685347c429e4d9cb239e3dd4fd28157f4033024808a58ede21e8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001593538.json", "sha256": "58d9f9857c6fe3b61b76a7b0e7dc588c7cb782729be5c5dcdff436f06f7fdca2", "retrieved_at": "2026-10-17T22:49:59.878504+00:00", "raw_path": "data/raw/58d9f9857c6fe3b61b76a7b0e7dc588c7cb782729be5c5dcdff436f06f7fdca2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001626971.json", "sha256": "efaff8dff6bd932c7ac2851cff10f1e493b250491e3b60ca38d6cd7189bac6f4", "retrieved_at": "2026-10-17T22:50:00.448733+00:00", "raw_path": "data/raw/efaff8dff6bd932c7ac2851cff10f1e493b250491e3b60ca38d6cd7189bac6f4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000060714.json", "sha256": "59fe060b6c8c13a97285198e72200d7233fa4ad22f6c6f86caea953b482285fb", "retrieved_at": "2026-10-17T22:49:59.934077+00:00", "raw_path": "data/raw/59fe060b6c8c13a97285198e72200d7233fa4ad22f6c6f86caea953b482285fb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001614178.json", "sha256": "3cafccb2e373927cbf5465f27bc5e0ee61e9511e63c78c5cae31820f84c40590", "retrieved_at": "2026-10-17T22:50:01.724138+00:00", "raw_path": "data/raw/3cafccb2e373927cbf5465f27bc5e0ee61e9511e63c78c5cae31820f84c40590.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001847590.json", "sha256": "7a39d2ae1e2a20d84f15fe1d9b0e4b62d4bc894ff84dd402eec48f97c2538478", "retrieved_at": "2026-10-17T22:50:01.863565+00:00", "raw_path": "data/raw/7a39d2ae1e2a20d84f15fe1d9b0e4b62d4bc894ff84dd402eec48f97c2538478.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000894627.json", "sha256": "21023f11dbf1d2c90d8f06b61f2977144edadf6339ce5e119f77d7f0af84deb5", "retrieved_at": "2026-10-17T22:50:01.474140+00:00", "raw_path": "data/raw/21023f11dbf1d2c90d8f06b61f2977144edadf6339ce5e119f77d7f0af84deb5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001520358.json", "sha256": "3398c2a625925f974710100b500c32de51704e87696e9bc88c0c877555dcf2a9", "retrieved_at": "2026-10-17T22:50:02.363889+00:00", "raw_path": "data/raw/3398c2a625925f974710100b500c32de51704e87696e9bc88c0c877555dcf2a9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001446847.json", "sha256": "e907547bc46d38e028ac317d678e19520bc4135085f9133b1b1f54dc9a6016a4", "retrieved_at": "2026-10-17T22:50:02.754515+00:00", "raw_path": "data/raw/e907547bc46d38e028ac317d678e19520bc4135085f9133b1b1f54dc9a6016a4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001234006.json", "sha256": "9d265528d782dbfdd4728a782d430122b0d1a426825d21251dba02fcb02abf56", "retrieved_at": "2026-10-17T22:50:02.931667+00:00", "raw_path": "data/raw/9d265528d782dbfdd4728a782d430122b0d1a426825d21251dba02fcb02abf56.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001764046.json", "sha256": "f19873e51f21fb53502e576a02f6a4bda153cd699d5ca24d9b0a7968b66ff7ab", "retrieved_at": "2026-10-17T22:50:03.698841+00:00", "raw_path": "data/raw/f19873e51f21fb53502e576a02f6a4bda153cd699d5ca24d9b0a7968b66ff7ab.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001597033.json", "sha256": "6f04c3e0fbcaf8fa28cf5b0cd38ee871b4e8293bc5d7ce5cff553f2211bf011d", "retrieved_at": "2026-10-17T22:50:03.229699+00:00", "raw_path": "data/raw/6f04c3e0fbcaf8fa28cf5b0cd38ee871b4e8293bc5d7ce5cff553f2211bf011d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001704720.json", "sha256": "6e28b7c779e7772be34117ad01bd8ba296e3c6e8dab2e12ad230b146bb0b9ea8", "retrieved_at": "2026-10-17T22:50:04.285304+00:00", "raw_path": "data/raw/6e28b7c779e7772be34117ad01bd8ba296e3c6e8dab2e12ad230b146bb0b9ea8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001534120.json", "sha256": "c27cef5388033067af62e0489a1b2af90f086713b680df0f63e0f63ad2ea1ca3", "retrieved_at": "2026-10-17T22:50:04.205901+00:00", "raw_path": "data/raw/c27cef5388033067af62e0489a1b2af90f086713b680df0f63e0f63ad2ea1ca3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001437071.json", "sha256": "f473270849d28c4008dcbbb52f71df4e615ff82e096d03435f86b277341b6242", "retrieved_at": "2026-10-17T22:50:04.064635+00:00", "raw_path": "data/raw/f473270849d28c4008dcbbb52f71df4e615ff82e096d03435f86b277341b6242.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001877787.json", "sha256": "f4fbf238beb22b301da3decb6c3ab4e6a89afe08b2c579e4d47f92871d5c5afd", "retrieved_at": "2026-10-17T22:50:05.545491+00:00", "raw_path": "data/raw/f4fbf238beb22b301da3decb6c3ab4e6a89afe08b2c579e4d47f92871d5c5afd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json", "sha256": "223c3369f12a1de0351512b21474353ac765bc4b2d18f3731c56dc6bd214f0db", "retrieved_at": "2026-10-17T22:50:05.276060+00:00", "raw_path": "data/raw/223c3369f12a1de0351512b21474353ac765bc4b2d18f3731c56dc6bd214f0db.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001923891.json", "sha256": "d17454f45f10b968cff0e86cf779cf52b93a14a310df63367c6371777c01aa95", "retrieved_at": "2026-10-17T22:50:05.809032+00:00", "raw_path": "data/raw/d17454f45f10b968cff0e86cf779cf52b93a14a310df63367c6371777c01aa95.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001482512.json", "sha256": "ce138f171e1bdbaf0710d945ca18d364186e0c939e48793e4223cd56a7dfb5f7", "retrieved_at": "2026-10-17T22:50:04.937348+00:00", "raw_path": "data/raw/ce138f171e1bdbaf0710d945ca18d364186e0c939e48793e4223cd56a7dfb5f7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000742278.json", "sha256": "b37ca007b003a9ba98f22cde6c6fcefc074ef09c647f518ca55857bd83a438fd", "retrieved_at": "2026-10-17T22:50:05.295022+00:00", "raw_path": "data/raw/b37ca007b003a9ba98f22cde6c6fcefc074ef09c647f518ca55857bd83a438fd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001569345.json", "sha256": "0deced263f5e0122199a03bfb5626c25106cd06d9d4c52b929512ee492b1b80b", "retrieved_at": "2026-10-17T22:50:06.258633+00:00", "raw_path": "data/raw/0deced263f5e0122199a03bfb5626c25106cd06d9d4c52b929512ee492b1b80b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001640428.json", "sha256": "b2d1e5f404286e1e076624e455a25e9634971575c968df1d790669556935c6be", "retrieved_at": "2026-10-17T22:50:06.891569+00:00", "raw_path": "data/raw/b2d1e5f404286e1e076624e455a25e9634971575c968df1d790669556935c6be.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001830043.json", "sha256": "fcc96603a3811a6d16e7649a7c4f1e0ac51c35b514973080a6680b68ca0bdf77", "retrieved_at": "2026-10-17T22:50:07.246253+00:00", "raw_path": "data/raw/fcc96603a3811a6d16e7649a7c4f1e0ac51c35b514973080a6680b68ca0bdf77.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000775215.json", "sha256": "8788545253622ce2cec863c16e6877ce8817017cee5bce8e027fdd38c8b70123", "retrieved_at": "2026-10-17T22:50:06.991801+00:00", "raw_path": "data/raw/8788545253622ce2cec863c16e6877ce8817017cee5bce8e027fdd38c8b70123.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001434647.json", "sha256": "e6444155e299482d8e745cbcf52e94d14227a2668e6d953fd1eb25cffef79d18", "retrieved_at": "2026-10-17T22:50:07.908310+00:00", "raw_path": "data/raw/e6444155e299482d8e745cbcf52e94d14227a2668e6d953fd1eb25cffef79d18.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000944745.json", "sha256": "3a16267b0f138dbc554986f6d3d7e192492f378023d88958d3622227e7ed5265", "retrieved_at": "2026-10-17T22:50:06.929944+00:00", "raw_path": "data/raw/3a16267b0f138dbc554986f6d3d7e192492f378023d88958d3622227e7ed5265.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000039020.json", "sha256": "31cb544ef74abbc783e9468f228dfdda0bdc60698657b582c8b6e273a589a468", "retrieved_at": "2026-10-17T22:50:08.230106+00:00", "raw_path": "data/raw/31cb544ef74abbc783e9468f228dfdda0bdc60698657b582c8b6e273a589a468.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001437958.json", "sha256": "604eb7ef04e2f3521fd742d98e5fb32c2303061c427a0df381aa7650e1fc213b", "retrieved_at": "2026-10-17T22:50:08.676562+00:00", "raw_path": "data/raw/604eb7ef04e2f3521fd742d98e5fb32c2303061c427a0df381aa7650e1fc213b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001846069.json", "sha256": "74d5cc90e5ca4ea9c9e34f6f44785040bf2ee9051a0e9376dffebb383638d071", "retrieved_at": "2026-10-17T22:50:09.228886+00:00", "raw_path": "data/raw/74d5cc90e5ca4ea9c9e34f6f44785040bf2ee9051a0e9376dffebb383638d071.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000063296.json", "sha256": "c3ba194ea2df423464a895dc59c87ba0eb1ee4deaa8c36b9026632ffbeb35d54", "retrieved_at": "2026-10-17T22:50:08.861819+00:00", "raw_path": "data/raw/c3ba194ea2df423464a895dc59c87ba0eb1ee4deaa8c36b9026632ffbeb35d54.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001518715.json", "sha256": "681b41adae2cd344466285cce39a649cea753f7a3ec8d39109a16310b6c1c102", "retrieved_at": "2026-10-17T22:50:09.294336+00:00", "raw_path": "data/raw/681b41adae2cd344466285cce39a649cea753f7a3ec8d39109a16310b6c1c102.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001650648.json", "sha256": "e13317843a7e5752807cc6e3a08cd101e2ba7eb8e534589a5e1ddf9a838c1244", "retrieved_at": "2026-10-17T22:50:10.388002+00:00", "raw_path": "data/raw/e13317843a7e5752807cc6e3a08cd101e2ba7eb8e534589a5e1ddf9a838c1244.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001735438.json", "sha256": "459022defd6ac6156c52f2ef3489ff67248e475c56fb9a8c0174f2bfb4a97d6c", "retrieved_at": "2026-10-17T22:50:10.967053+00:00", "raw_path": "data/raw/459022defd6ac6156c52f2ef3489ff67248e475c56fb9a8c0174f2bfb4a97d6c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001462056.json", "sha256": "71ceb404fc7e1838db013d7d268dc72c22d335ba54f369ab2d782f6a84c1785d", "retrieved_at": "2026-10-17T22:50:11.463153+00:00", "raw_path": "data/raw/71ceb404fc7e1838db013d7d268dc72c22d335ba54f369ab2d782f6a84c1785d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000031235.json", "sha256": "1ed2b3bfb1d15dd341168437b2c87e80aad36f53bde3ee9cf09fd1b0b1cce73a", "retrieved_at": "2026-10-17T22:50:10.275214+00:00", "raw_path": "data/raw/1ed2b3bfb1d15dd341168437b2c87e80aad36f53bde3ee9cf09fd1b0b1cce73a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001521951.json", "sha256": "fc872e2dd7968e109a760c6225645e6f18a13b12f404129ed15341609e155e80", "retrieved_at": "2026-10-17T22:50:10.208478+00:00", "raw_path": "data/raw/fc872e2dd7968e109a760c6225645e6f18a13b12f404129ed15341609e155e80.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000033002.json", "sha256": "9a508f810208373a916848b705928c88feb249981c5ae8d3bf8ef7f07c95d5f9", "retrieved_at": "2026-10-17T22:50:11.522395+00:00", "raw_path": "data/raw/9a508f810208373a916848b705928c88feb249981c5ae8d3bf8ef7f07c95d5f9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001759774.json", "sha256": "040581ce429ae631a301a7e5ac026c9e01f6c38ae84f74c0e3d60e637c151972", "retrieved_at": "2026-10-17T22:50:11.921599+00:00", "raw_path": "data/raw/040581ce429ae631a301a7e5ac026c9e01f6c38ae84f74c0e3d60e637c151972.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002086771.json", "sha256": "775e3f0f046ee45b835d460acfc67558b5ac704bacbe0aa1eb23238b0061d5f5", "retrieved_at": "2026-10-17T22:50:12.367306+00:00", "raw_path": "data/raw/775e3f0f046ee45b835d460acfc67558b5ac704bacbe0aa1eb23238b0061d5f5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001795815.json", "sha256": "649623bbeea30cec067a1774affb5455e9985de737523bfcc9db7b7ae183c3af", "retrieved_at": "2026-10-17T22:50:12.379443+00:00", "raw_path": "data/raw/649623bbeea30cec067a1774affb5455e9985de737523bfcc9db7b7ae183c3af.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000095029.json", "sha256": "379fb55a78a90a32534eca93ef7543c083f82c5ac53b6c93bcd90644f71b3d4f", "retrieved_at": "2026-10-17T22:50:12.492300+00:00", "raw_path": "data/raw/379fb55a78a90a32534eca93ef7543c083f82c5ac53b6c93bcd90644f71b3d4f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000945983.json", "sha256": "9d648d98f3e0be80433c86af3c096efa9ec2f9c838f8a29b4aca1be577c61232", "retrieved_at": "2026-10-17T22:50:13.760323+00:00", "raw_path": "data/raw/9d648d98f3e0be80433c86af3c096efa9ec2f9c838f8a29b4aca1be577c61232.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001387467.json", "sha256": "61980bab82cb1bc3b53312cd3ecf7623942f435c51cbc91710744664cdc5280e", "retrieved_at": "2026-10-17T22:50:13.567270+00:00", "raw_path": "data/raw/61980bab82cb1bc3b53312cd3ecf7623942f435c51cbc91710744664cdc5280e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001944558.json", "sha256": "c1c821229fdf7aefc7dfa34699aad40aaff13c01c7b7e2ad225ed8d92eb348bd", "retrieved_at": "2026-10-17T22:50:14.667826+00:00", "raw_path": "data/raw/c1c821229fdf7aefc7dfa34699aad40aaff13c01c7b7e2ad225ed8d92eb348bd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001122904.json", "sha256": "49d3035533de2358d3acc42c82b9043e25b8208ad6f18a75df05cdaf10c54c91", "retrieved_at": "2026-10-17T22:50:13.535399+00:00", "raw_path": "data/raw/49d3035533de2358d3acc42c82b9043e25b8208ad6f18a75df05cdaf10c54c91.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001830214.json", "sha256": "54fa4fa9af4c1e1433b8005fa44894fd7beedfd5ca48695e4edbe6ba565961ed", "retrieved_at": "2026-10-17T22:50:15.068134+00:00", "raw_path": "data/raw/54fa4fa9af4c1e1433b8005fa44894fd7beedfd5ca48695e4edbe6ba565961ed.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001841387.json", "sha256": "2cb8ed1b46a8aed8c6b711474e0ec697cda705db96c231a8fae1c614de1d00af", "retrieved_at": "2026-10-17T22:50:15.612154+00:00", "raw_path": "data/raw/2cb8ed1b46a8aed8c6b711474e0ec697cda705db96c231a8fae1c614de1d00af.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001839839.json", "sha256": "c124ae9becd596d920b57448ec6bf397aa7a61f097579a92406e1fa100838f36", "retrieved_at": "2026-10-17T22:50:15.948512+00:00", "raw_path": "data/raw/c124ae9becd596d920b57448ec6bf397aa7a61f097579a92406e1fa100838f36.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001163370.json", "sha256": "3ae10e4bb8d7b2a1f6ab8e3f7e554d0281ce3bc82c7e742b93ebc69412c58ba3", "retrieved_at": "2026-10-17T22:50:14.025827+00:00", "raw_path": "data/raw/3ae10e4bb8d7b2a1f6ab8e3f7e554d0281ce3bc82c7e742b93ebc69412c58ba3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001617242.json", "sha256": "613f5be3d14a9784b6718d99a0867ce68e00239e84e534e44632c95a3b0f1ed0", "retrieved_at": "2026-10-17T22:50:15.482085+00:00", "raw_path": "data/raw/613f5be3d14a9784b6718d99a0867ce68e00239e84e534e44632c95a3b0f1ed0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001528115.json", "sha256": "4385fbaf147b607e1c8fe1028ad3175f718406d1f37491a686f5aee37e33b324", "retrieved_at": "2026-10-17T22:50:16.415178+00:00", "raw_path": "data/raw/4385fbaf147b607e1c8fe1028ad3175f718406d1f37491a686f5aee37e33b324.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json", "sha256": "29f33b337171a6063785a7ee03e26e86138515d4461682c2b2dd31323b17d23e", "retrieved_at": "2026-10-17T22:50:16.968960+00:00", "raw_path": "data/raw/29f33b337171a6063785a7ee03e26e86138515d4461682c2b2dd31323b17d23e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001412408.json", "sha256": "117c288d0519ae588c9c3b521d02b48384e21715852076771c9f92c74fdb4bbd", "retrieved_at": "2026-10-17T22:50:17.048905+00:00", "raw_path": "data/raw/117c288d0519ae588c9c3b521d02b48384e21715852076771c9f92c74fdb4bbd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001090009.json", "sha256": "0f56a8511b3bd2f425d33f4685444434b91670a7f02caf2455101b212945b5f1", "retrieved_at": "2026-10-17T22:50:16.552861+00:00", "raw_path": "data/raw/0f56a8511b3bd2f425d33f4685444434b91670a7f02caf2455101b212945b5f1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001907085.json", "sha256": "d516941b3c44059b32c270ed3f85931bdfe73d44f9a9ff6207502160d8d13202", "retrieved_at": "2026-10-17T22:50:17.415701+00:00", "raw_path": "data/raw/d516941b3c44059b32c270ed3f85931bdfe73d44f9a9ff6207502160d8d13202.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001698991.json", "sha256": "4627ec8046f482733986c0ba7a4fcc8fdae939516c063d858dad05829b43f2ed", "retrieved_at": "2026-10-17T22:50:17.584140+00:00", "raw_path": "data/raw/4627ec8046f482733986c0ba7a4fcc8fdae939516c063d858dad05829b43f2ed.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001709682.json", "sha256": "838185dc7b626d81d9e205000546172d782a81e72738e22ea93eaa56d93284b6", "retrieved_at": "2026-10-17T22:50:18.476925+00:00", "raw_path": "data/raw/838185dc7b626d81d9e205000546172d782a81e72738e22ea93eaa56d93284b6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001410098.json", "sha256": "b75757faacc84388fbe591a3ec2593969ffefe3c9ea86056a188a6fcb0c2f8bb", "retrieved_at": "2026-10-17T22:50:18.340900+00:00", "raw_path": "data/raw/b75757faacc84388fbe591a3ec2593969ffefe3c9ea86056a188a6fcb0c2f8bb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000764401.json", "sha256": "c3078b931c4f94dc78b7ceedfcb8c2d33a628694fefaef3c438e43f86ab31818", "retrieved_at": "2026-10-17T22:50:18.428083+00:00", "raw_path": "data/raw/c3078b931c4f94dc78b7ceedfcb8c2d33a628694fefaef3c438e43f86ab31818.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001376339.json", "sha256": "5e04729db5aedaa7bd3f6ae5bc7af9505652b1ffe2dd057948bb9a9c667e716d", "retrieved_at": "2026-10-17T22:50:19.018817+00:00", "raw_path": "data/raw/5e04729db5aedaa7bd3f6ae5bc7af9505652b1ffe2dd057948bb9a9c667e716d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001301787.json", "sha256": "f6bcc42af782d6dc5f07b9d961a0764c24fd06ab58579a02cd65352c911c95eb", "retrieved_at": "2026-10-17T22:50:19.757924+00:00", "raw_path": "data/raw/f6bcc42af782d6dc5f07b9d961a0764c24fd06ab58579a02cd65352c911c95eb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001971213.json", "sha256": "6c76e3a4ddcd669997c2e8972849dbe6dd02a0c407c36ad20499683b2177f779", "retrieved_at": "2026-10-17T22:50:19.889508+00:00", "raw_path": "data/raw/6c76e3a4ddcd669997c2e8972849dbe6dd02a0c407c36ad20499683b2177f779.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001831481.json", "sha256": "aed720ceedacbd2f8e12bf218cd1b61a56a99fbdb9350e46a943a891edf357f2", "retrieved_at": "2026-10-17T22:50:20.222378+00:00", "raw_path": "data/raw/aed720ceedacbd2f8e12bf218cd1b61a56a99fbdb9350e46a943a891edf357f2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001798749.json", "sha256": "36ad2538bce77556575db7bfc1055b943f78033f29ad0e6d394748d55929fd81", "retrieved_at": "2026-10-17T22:50:21.185713+00:00", "raw_path": "data/raw/36ad2538bce77556575db7bfc1055b943f78033f29ad0e6d394748d55929fd81.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001299130.json", "sha256": "7b172fa3ecdfe14ed783ae308e1ecf060ed1c8d9877d8ba12301ef372f8f695e", "retrieved_at": "2026-10-17T22:50:19.736991+00:00", "raw_path": "data/raw/7b172fa3ecdfe14ed783ae308e1ecf060ed1c8d9877d8ba12301ef372f8f695e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002086587.json", "sha256": "35432e8d99fc4a96ff8b51eb6d280cae1f9c3f05a515b4b51d100e59f1dfae06", "retrieved_at": "2026-10-17T22:50:21.347093+00:00", "raw_path": "data/raw/35432e8d99fc4a96ff8b51eb6d280cae1f9c3f05a515b4b51d100e59f1dfae06.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001071236.json", "sha256": "4753de0b194fb4bb9036eae6c368508a599dec846269a8f742c8f89fddef3b89", "retrieved_at": "2026-10-17T22:50:20.995035+00:00", "raw_path": "data/raw/4753de0b194fb4bb9036eae6c368508a599dec846269a8f742c8f89fddef3b89.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001875444.json", "sha256": "3bac3eaa7e7da26ead3c87aa711b54eab6b0911b68ae8e32f7f29b20a1540db7", "retrieved_at": "2026-10-17T22:50:22.272405+00:00", "raw_path": "data/raw/3bac3eaa7e7da26ead3c87aa711b54eab6b0911b68ae8e32f7f29b20a1540db7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000949858.json", "sha256": "99bc74bd7159630b925b01f21dc60b0899467b369bb5a1524cbbfa411e86b911", "retrieved_at": "2026-10-17T22:50:22.155823+00:00", "raw_path": "data/raw/99bc74bd7159630b925b01f21dc60b0899467b369bb5a1524cbbfa411e86b911.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001628908.json", "sha256": "7f06e944a853c803c565930baee468aa8736c938ad7257c4dd4079bff760bac6", "retrieved_at": "2026-10-17T22:50:21.478250+00:00", "raw_path": "data/raw/7f06e944a853c803c565930baee468aa8736c938ad7257c4dd4079bff760bac6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002096997.json", "sha256": "3c83d5cc31b77a5d38021c81f017d9fc1d7e9c5f9f3789040ff2b1d8854c1b4b", "retrieved_at": "2026-10-17T22:50:22.182673+00:00", "raw_path": "data/raw/3c83d5cc31b77a5d38021c81f017d9fc1d7e9c5f9f3789040ff2b1d8854c1b4b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001750284.json", "sha256": "da65fa393546d9e828e1cb762081d6acb4e811c6139402448811b8c592a3be4a", "retrieved_at": "2026-10-17T22:50:23.342681+00:00", "raw_path": "data/raw/da65fa393546d9e828e1cb762081d6acb4e811c6139402448811b8c592a3be4a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001743725.json", "sha256": "287c06156601c1bf716b10040e92faedb37c30e40df9cc4f2fa600cb578372c5", "retrieved_at": "2026-10-17T22:50:23.142512+00:00", "raw_path": "data/raw/287c06156601c1bf716b10040e92faedb37c30e40df9cc4f2fa600cb578372c5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001027838.json", "sha256": "15f9b668f20378192a78906ca3886e3429e7ee2aec2226f9aa858a7bbf568392", "retrieved_at": "2026-10-17T22:50:22.960606+00:00", "raw_path": "data/raw/15f9b668f20378192a78906ca3886e3429e7ee2aec2226f9aa858a7bbf568392.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001799191.json", "sha256": "f73886b3a6ef18eabd171f881d98188fdae3395c8278a3e8cf17563c6ab57c88", "retrieved_at": "2026-10-17T22:50:24.051203+00:00", "raw_path": "data/raw/f73886b3a6ef18eabd171f881d98188fdae3395c8278a3e8cf17563c6ab57c88.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001606163.json", "sha256": "168d0e8145e1eb86fa7fe19407e89048641585d6e88893d9290709ba992fbe3d", "retrieved_at": "2026-10-17T22:50:23.639457+00:00", "raw_path": "data/raw/168d0e8145e1eb86fa7fe19407e89048641585d6e88893d9290709ba992fbe3d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828318.json", "sha256": "7744bdd0eb9e8f5f1455f7670f8cc93294f0ac5fc6bb2d4e283a8c793bd01fe8", "retrieved_at": "2026-10-17T22:50:24.547779+00:00", "raw_path": "data/raw/7744bdd0eb9e8f5f1455f7670f8cc93294f0ac5fc6bb2d4e283a8c793bd01fe8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001841968.json", "sha256": "fbd2f30fdd1fb926564ca599b24d08c1dac757a07e45d78f3de083bf6a8f42a1", "retrieved_at": "2026-10-17T22:50:25.137330+00:00", "raw_path": "data/raw/fbd2f30fdd1fb926564ca599b24d08c1dac757a07e45d78f3de083bf6a8f42a1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000880117.json", "sha256": "eb98579987d66ce768c1fb144bc27d6b2770862e75c7f40fca57ad8635f858e7", "retrieved_at": "2026-10-17T22:50:24.408253+00:00", "raw_path": "data/raw/eb98579987d66ce768c1fb144bc27d6b2770862e75c7f40fca57ad8635f858e7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001811210.json", "sha256": "52b174f7137efed6f059de5023d0acd44eaef784cd8d2ba018324a4d9957254a", "retrieved_at": "2026-10-17T22:50:25.816600+00:00", "raw_path": "data/raw/52b174f7137efed6f059de5023d0acd44eaef784cd8d2ba018324a4d9957254a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000889971.json", "sha256": "09d4f4e9479b01265a9369ad558e388d091cb67bff557b6ccbf4ae38051d5763", "retrieved_at": "2026-10-17T22:50:24.878962+00:00", "raw_path": "data/raw/09d4f4e9479b01265a9369ad558e388d091cb67bff557b6ccbf4ae38051d5763.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001951089.json", "sha256": "59d3ad3cc88b232431a5a14a784854c6187142b414cea5db6aa0e5e92766b06a", "retrieved_at": "2026-10-17T22:50:25.956243+00:00", "raw_path": "data/raw/59d3ad3cc88b232431a5a14a784854c6187142b414cea5db6aa0e5e92766b06a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001846253.json", "sha256": "07c5946cf0c8d924573698b496653d23b710f0a499cfdeda2a267810fdc32f7a", "retrieved_at": "2026-10-17T22:50:27.081602+00:00", "raw_path": "data/raw/07c5946cf0c8d924573698b496653d23b710f0a499cfdeda2a267810fdc32f7a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001016281.json", "sha256": "8011a561e3bb05cdab4f2afb15051a36dc81a9d199f15e3226552ae5ff5cb696", "retrieved_at": "2026-10-17T22:50:26.185060+00:00", "raw_path": "data/raw/8011a561e3bb05cdab4f2afb15051a36dc81a9d199f15e3226552ae5ff5cb696.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000866729.json", "sha256": "fdb4a5cfc92572febc8c7279d5c0b35f208d94bce8fda8a09c4042fdbe577795", "retrieved_at": "2026-10-17T22:50:25.604781+00:00", "raw_path": "data/raw/fdb4a5cfc92572febc8c7279d5c0b35f208d94bce8fda8a09c4042fdbe577795.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000003499.json", "sha256": "d6a17335bc2923657aeed802162404e4e0746fe690b1714e532614a444eabc7e", "retrieved_at": "2026-10-17T22:50:26.855518+00:00", "raw_path": "data/raw/d6a17335bc2923657aeed802162404e4e0746fe690b1714e532614a444eabc7e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002104052.json", "sha256": "f2e00a737d8dbdf906065958995da9938bede6fbb3679cf8c3e6d27caa5277bf", "retrieved_at": "2026-10-17T22:50:27.339421+00:00", "raw_path": "data/raw/f2e00a737d8dbdf906065958995da9938bede6fbb3679cf8c3e6d27caa5277bf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001375877.json", "sha256": "b6f7ecfd7cf059898ff1861a2b668e630be9310bf79fe1df7b0ccc4778db47bc", "retrieved_at": "2026-10-17T22:50:28.087474+00:00", "raw_path": "data/raw/b6f7ecfd7cf059898ff1861a2b668e630be9310bf79fe1df7b0ccc4778db47bc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000879526.json", "sha256": "7d2db02837726f0639f4943b103ef1ad1b8e84e37053227374a1893e534c9890", "retrieved_at": "2026-10-17T22:50:27.371522+00:00", "raw_path": "data/raw/7d2db02837726f0639f4943b103ef1ad1b8e84e37053227374a1893e534c9890.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001406587.json", "sha256": "b6ac310e1b86842b778d43405413691cf76ffb4f816284c5bacd660d8f232219", "retrieved_at": "2026-10-17T22:50:28.572847+00:00", "raw_path": "data/raw/b6ac310e1b86842b778d43405413691cf76ffb4f816284c5bacd660d8f232219.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001562528.json", "sha256": "df0b1482cd4d0efcc878d96dfa88d7be137be87f61ef0a88bf4239a6d60897b2", "retrieved_at": "2026-10-17T22:50:28.467071+00:00", "raw_path": "data/raw/df0b1482cd4d0efcc878d96dfa88d7be137be87f61ef0a88bf4239a6d60897b2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001873835.json", "sha256": "a042a28a83d019d2522899064f6a9b74a10dc7c16d5e4f2133a259058f7c8420", "retrieved_at": "2026-10-17T22:50:29.570378+00:00", "raw_path": "data/raw/a042a28a83d019d2522899064f6a9b74a10dc7c16d5e4f2133a259058f7c8420.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000724910.json", "sha256": "ae3d36b5224374097596203fdf307db82d22b60725d81c22650c35eb119b8f80", "retrieved_at": "2026-10-17T22:50:29.045365+00:00", "raw_path": "data/raw/ae3d36b5224374097596203fdf307db82d22b60725d81c22650c35eb119b8f80.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001473334.json", "sha256": "204bd86aae97fc8e0d799483199c001dd0c83582b14335f7a216d10466a9ae08", "retrieved_at": "2026-10-17T22:50:28.729783+00:00", "raw_path": "data/raw/204bd86aae97fc8e0d799483199c001dd0c83582b14335f7a216d10466a9ae08.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001327688.json", "sha256": "c2c055bf2b0edefe01625264ad8b37aa011205c61a2c65c0ae5a5f813b1b2fea", "retrieved_at": "2026-10-17T22:50:29.784223+00:00", "raw_path": "data/raw/c2c055bf2b0edefe01625264ad8b37aa011205c61a2c65c0ae5a5f813b1b2fea.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001018979.json", "sha256": "603c2a5c69e18246fefec7295b0218499a2d9211cc1df24d2bf68d14366d10cd", "retrieved_at": "2026-10-17T22:50:30.280336+00:00", "raw_path": "data/raw/603c2a5c69e18246fefec7295b0218499a2d9211cc1df24d2bf68d14366d10cd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000076267.json", "sha256": "2b3c16440857df4c0a953100a7eb244af8e33e236c76e04f574d2fddb12b47bb", "retrieved_at": "2026-10-17T22:50:30.407590+00:00", "raw_path": "data/raw/2b3c16440857df4c0a953100a7eb244af8e33e236c76e04f574d2fddb12b47bb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000065270.json", "sha256": "f77c70c1b979c88ce9584e5d49e12911dc24eb31a1ecc54b35f6bca1a611d361", "retrieved_at": "2026-10-17T22:50:30.909519+00:00", "raw_path": "data/raw/f77c70c1b979c88ce9584e5d49e12911dc24eb31a1ecc54b35f6bca1a611d361.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000072573.json", "sha256": "ea25424c037e9751d330d53e2271cfad5a9d3abab14d38acb6ddf326c8c04a9f", "retrieved_at": "2026-10-17T22:50:31.157087+00:00", "raw_path": "data/raw/ea25424c037e9751d330d53e2271cfad5a9d3abab14d38acb6ddf326c8c04a9f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001820721.json", "sha256": "73a073aa18c91457b82a88386ab24dfe40ea46a34f1257f43a16999e62ed15a9", "retrieved_at": "2026-10-17T22:50:32.030186+00:00", "raw_path": "data/raw/73a073aa18c91457b82a88386ab24dfe40ea46a34f1257f43a16999e62ed15a9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000798783.json", "sha256": "7cb6dfc4ea17dabb457264f35c0e79c93d9537b8fdd2341f6e0a2ec0ac4a0cd6", "retrieved_at": "2026-10-17T22:50:31.740270+00:00", "raw_path": "data/raw/7cb6dfc4ea17dabb457264f35c0e79c93d9537b8fdd2341f6e0a2ec0ac4a0cd6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001436425.json", "sha256": "4f6a67cfbd96868b3a8dc0c6b8de2be71600dcecd140e73f70752e513361bd5d", "retrieved_at": "2026-10-17T22:50:31.763627+00:00", "raw_path": "data/raw/4f6a67cfbd96868b3a8dc0c6b8de2be71600dcecd140e73f70752e513361bd5d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001830033.json", "sha256": "71426f88ea3498a47edef9e371cf9f80583a1b77dda8f82ba685a51347f06390", "retrieved_at": "2026-10-17T22:50:32.743539+00:00", "raw_path": "data/raw/71426f88ea3498a47edef9e371cf9f80583a1b77dda8f82ba685a51347f06390.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000926282.json", "sha256": "a974e795bb9be21839d6cf014d91b0c90c2270a853a02b77349a80fe6894221b", "retrieved_at": "2026-10-17T22:50:32.420379+00:00", "raw_path": "data/raw/a974e795bb9be21839d6cf014d91b0c90c2270a853a02b77349a80fe6894221b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001847367.json", "sha256": "f45afd82aee8740582742d1e04ac7e36a0c352dadfce53a9745f777e37a60078", "retrieved_at": "2026-10-17T22:50:33.950409+00:00", "raw_path": "data/raw/f45afd82aee8740582742d1e04ac7e36a0c352dadfce53a9745f777e37a60078.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000354963.json", "sha256": "bb09dd167b82baef94fb4a29db9914d3730d14b31b0d320bde3320892d1c07c4", "retrieved_at": "2026-10-17T22:50:33.227719+00:00", "raw_path": "data/raw/bb09dd167b82baef94fb4a29db9914d3730d14b31b0d320bde3320892d1c07c4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000792966.json", "sha256": "c0defccf42cfa25e558bcd80f462f4c524733f9fe0a87489c34cdfd0083ae493", "retrieved_at": "2026-10-17T22:50:33.715923+00:00", "raw_path": "data/raw/c0defccf42cfa25e558bcd80f462f4c524733f9fe0a87489c34cdfd0083ae493.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001130144.json", "sha256": "4a9b210121bf9bcef8a04d33f2348722d5c054802094c44facebbfe78b833f83", "retrieved_at": "2026-10-17T22:50:33.882491+00:00", "raw_path": "data/raw/4a9b210121bf9bcef8a04d33f2348722d5c054802094c44facebbfe78b833f83.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002011514.json", "sha256": "e99c925ff8c64aba55259b994611e238874d0c31c28a84a81a381a5b097adee8", "retrieved_at": "2026-10-17T22:50:35.228649+00:00", "raw_path": "data/raw/e99c925ff8c64aba55259b994611e238874d0c31c28a84a81a381a5b097adee8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000803164.json", "sha256": "1f7b7ac90203d809fcbd9e6bafc74810985aaa13727e1511169030b5e49953ae", "retrieved_at": "2026-10-17T22:50:34.530716+00:00", "raw_path": "data/raw/1f7b7ac90203d809fcbd9e6bafc74810985aaa13727e1511169030b5e49953ae.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001643615.json", "sha256": "1a6713f8c31d58f6c45a25f7cd4d30262c123f4164907b7e499958a731f6bcdd", "retrieved_at": "2026-10-17T22:50:35.823680+00:00", "raw_path": "data/raw/1a6713f8c31d58f6c45a25f7cd4d30262c123f4164907b7e499958a731f6bcdd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001464343.json", "sha256": "a41b77c25bf2f127c0b140efe192de1ac41cddec13769a9fa8f5404f10740513", "retrieved_at": "2026-10-17T22:50:35.160235+00:00", "raw_path": "data/raw/a41b77c25bf2f127c0b140efe192de1ac41cddec13769a9fa8f5404f10740513.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001959455.json", "sha256": "a1884478d19316310840c94987c5a522e294e3f2a30b769dfced20ec66804ec7", "retrieved_at": "2026-10-17T22:50:36.188509+00:00", "raw_path": "data/raw/a1884478d19316310840c94987c5a522e294e3f2a30b769dfced20ec66804ec7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001409171.json", "sha256": "18da792cd05c54668b15b8d5c2e875bad6ef1d02b084e64f91d4478fa1662d2a", "retrieved_at": "2026-10-17T22:50:35.766475+00:00", "raw_path": "data/raw/18da792cd05c54668b15b8d5c2e875bad6ef1d02b084e64f91d4478fa1662d2a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001400118.json", "sha256": "1f2cd24f5a0e0b9d9c5cd1fbde92b622349ab0e3a95ccc27aadbcdf750387bc5", "retrieved_at": "2026-10-17T22:50:36.893041+00:00", "raw_path": "data/raw/1f2cd24f5a0e0b9d9c5cd1fbde92b622349ab0e3a95ccc27aadbcdf750387bc5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002039497.json", "sha256": "d65776de7b48a68b049ebd6d642f029dec977af83476d358dfc398ecad769b8c", "retrieved_at": "2026-10-17T22:50:36.663041+00:00", "raw_path": "data/raw/d65776de7b48a68b049ebd6d642f029dec977af83476d358dfc398ecad769b8c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001530979.json", "sha256": "1dc003296434030b68838f6142d42ce1f85e09fe2281dec7081799840baad20a", "retrieved_at": "2026-10-17T22:50:37.391433+00:00", "raw_path": "data/raw/1dc003296434030b68838f6142d42ce1f85e09fe2281dec7081799840baad20a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000896156.json", "sha256": "9ef4608849db39354ac0b52791220e1cf4a2503c1cd4b023122cb3e6b1b4c361", "retrieved_at": "2026-10-17T22:50:36.334732+00:00", "raw_path": "data/raw/9ef4608849db39354ac0b52791220e1cf4a2503c1cd4b023122cb3e6b1b4c361.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001639877.json", "sha256": "16434cfc61649315b80dd56f71187adfda99e4309b5e4036f65c6a292818c647", "retrieved_at": "2026-10-17T22:50:38.001581+00:00", "raw_path": "data/raw/16434cfc61649315b80dd56f71187adfda99e4309b5e4036f65c6a292818c647.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001538379.json", "sha256": "68c934b82ff2c3583371cb3f803d80935be5226907add1f18ad70336baae59a0", "retrieved_at": "2026-10-17T22:50:38.878543+00:00", "raw_path": "data/raw/68c934b82ff2c3583371cb3f803d80935be5226907add1f18ad70336baae59a0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000928658.json", "sha256": "84affc54fb99c9701ecc4fdefd633e367ad46ac523be3e15a73e3fca40e09366", "retrieved_at": "2026-10-17T22:50:38.098453+00:00", "raw_path": "data/raw/84affc54fb99c9701ecc4fdefd633e367ad46ac523be3e15a73e3fca40e09366.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000076282.json", "sha256": "89e7a629a088e62b6e2b8f9551e0d1b20bffa400ad940fc2b7628b060054b107", "retrieved_at": "2026-10-17T22:50:37.809529+00:00", "raw_path": "data/raw/89e7a629a088e62b6e2b8f9551e0d1b20bffa400ad940fc2b7628b060054b107.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001401667.json", "sha256": "4b2b449f06e175eebf840b512ad515ef71296ad006f32415c1f427849828bc3d", "retrieved_at": "2026-10-17T22:50:38.490339+00:00", "raw_path": "data/raw/4b2b449f06e175eebf840b512ad515ef71296ad006f32415c1f427849828bc3d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001166928.json", "sha256": "2e97ab0a85215c5cc68956014707ddc6117afb56bc963370d83c37148e3caff2", "retrieved_at": "2026-10-17T22:50:39.566853+00:00", "raw_path": "data/raw/2e97ab0a85215c5cc68956014707ddc6117afb56bc963370d83c37148e3caff2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001527762.json", "sha256": "4fb4073b09963f989a4ac2a2c9594c20d36c7547096394e122aadd4ec5abb0da", "retrieved_at": "2026-10-17T22:50:40.538801+00:00", "raw_path": "data/raw/4fb4073b09963f989a4ac2a2c9594c20d36c7547096394e122aadd4ec5abb0da.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001569187.json", "sha256": "b2a085195d9ae1390827a2f5064bd1d845a53ddf5cfdb78a1bf28f30a674b3d4", "retrieved_at": "2026-10-17T22:50:40.184112+00:00", "raw_path": "data/raw/b2a085195d9ae1390827a2f5064bd1d845a53ddf5cfdb78a1bf28f30a674b3d4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000108985.json", "sha256": "5724cef796df3a1c9ffc8a3666ebabdf5e333fb20629324bb86645cf6cee9b34", "retrieved_at": "2026-10-17T22:50:40.132196+00:00", "raw_path": "data/raw/5724cef796df3a1c9ffc8a3666ebabdf5e333fb20629324bb86645cf6cee9b34.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000910638.json", "sha256": "5d899ad29681369f47fdaa81bcda3d15d5a8c721f851bd161a0b4872f12cb1da", "retrieved_at": "2026-10-17T22:50:39.735577+00:00", "raw_path": "data/raw/5d899ad29681369f47fdaa81bcda3d15d5a8c721f851bd161a0b4872f12cb1da.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001512228.json", "sha256": "ebf16e81e68dd4f61c82b224a293597b0e0ddea0a0606f5409900d059149d7f3", "retrieved_at": "2026-10-17T22:50:40.872130+00:00", "raw_path": "data/raw/ebf16e81e68dd4f61c82b224a293597b0e0ddea0a0606f5409900d059149d7f3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001758021.json", "sha256": "852da252b89359c2517c1638b5e9988b08b478be42ebf78e65f3e55649b19475", "retrieved_at": "2026-10-17T22:50:41.393649+00:00", "raw_path": "data/raw/852da252b89359c2517c1638b5e9988b08b478be42ebf78e65f3e55649b19475.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000357294.json", "sha256": "bf4a6b6b2ded7e1b43544f3eac3d889522a6c95267e208ecc92dcaccb0cf39aa", "retrieved_at": "2026-10-17T22:50:41.643563+00:00", "raw_path": "data/raw/bf4a6b6b2ded7e1b43544f3eac3d889522a6c95267e208ecc92dcaccb0cf39aa.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001609151.json", "sha256": "a6e6b73ff6d4b86f303609b7ea73c6eed05fcdda4afacb732192b932434d4eb0", "retrieved_at": "2026-10-17T22:50:42.661393+00:00", "raw_path": "data/raw/a6e6b73ff6d4b86f303609b7ea73c6eed05fcdda4afacb732192b932434d4eb0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001606366.json", "sha256": "89472fb2d9aa465e71a12a6cd7eb0ca041c68e66b1709d7da2f9693a7cc00269", "retrieved_at": "2026-10-17T22:50:41.890328+00:00", "raw_path": "data/raw/89472fb2d9aa465e71a12a6cd7eb0ca041c68e66b1709d7da2f9693a7cc00269.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001720420.json", "sha256": "5f6d690d2050e9317e29593c285cb99ac42bbf40e8bae1c9f2187ace79709af7", "retrieved_at": "2026-10-17T22:50:42.686812+00:00", "raw_path": "data/raw/5f6d690d2050e9317e29593c285cb99ac42bbf40e8bae1c9f2187ace79709af7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001393726.json", "sha256": "717b787aa78b33c97b85a0db41a780d3a0db6f59efdef680443bd1167adca2d8", "retrieved_at": "2026-10-17T22:50:42.274561+00:00", "raw_path": "data/raw/717b787aa78b33c97b85a0db41a780d3a0db6f59efdef680443bd1167adca2d8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002046042.json", "sha256": "8531937a441ea30c6f62669e6d4bf3d99d7830fc5aad42c4abfca96a8961c082", "retrieved_at": "2026-10-17T22:50:43.864455+00:00", "raw_path": "data/raw/8531937a441ea30c6f62669e6d4bf3d99d7830fc5aad42c4abfca96a8961c082.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001683606.json", "sha256": "e514162af514e3575bddfbbf4dd0a870220d0554e74c7b7531fd174a379d9487", "retrieved_at": "2026-10-17T22:50:43.621020+00:00", "raw_path": "data/raw/e514162af514e3575bddfbbf4dd0a870220d0554e74c7b7531fd174a379d9487.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001958086.json", "sha256": "ba2b01fc390cce29e7c921b0a556f847efd31e5d7ccf57eb654ce1539b63e2cf", "retrieved_at": "2026-10-17T22:50:44.279646+00:00", "raw_path": "data/raw/ba2b01fc390cce29e7c921b0a556f847efd31e5d7ccf57eb654ce1539b63e2cf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001096056.json", "sha256": "cd6aaa4a41a6f43d47149e70dd9be89a4c1c4e45df7056c9028c1f9df9307635", "retrieved_at": "2026-10-17T22:50:43.568801+00:00", "raw_path": "data/raw/cd6aaa4a41a6f43d47149e70dd9be89a4c1c4e45df7056c9028c1f9df9307635.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000720858.json", "sha256": "c8dcc166172dddc9a057030e9c50ba109b5234a0614ed05c3a689de1143be795", "retrieved_at": "2026-10-17T22:50:43.363199+00:00", "raw_path": "data/raw/c8dcc166172dddc9a057030e9c50ba109b5234a0614ed05c3a689de1143be795.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001754226.json", "sha256": "ef8646425d7c68266bd89442ca6b982cad15033859740430f3c61103993e4d88", "retrieved_at": "2026-10-17T22:50:44.963494+00:00", "raw_path": "data/raw/ef8646425d7c68266bd89442ca6b982cad15033859740430f3c61103993e4d88.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001840502.json", "sha256": "2ff1e616cd176a2b02f4824ada7a0687cdd48d462c30b9075ea85a54fd9a6e0d", "retrieved_at": "2026-10-17T22:50:45.441732+00:00", "raw_path": "data/raw/2ff1e616cd176a2b02f4824ada7a0687cdd48d462c30b9075ea85a54fd9a6e0d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001349436.json", "sha256": "9fc6b1be296cf87e16a35427ee75980b6e2fbc1b17d0a9916580e0f5f8ab969c", "retrieved_at": "2026-10-17T22:50:44.927673+00:00", "raw_path": "data/raw/9fc6b1be296cf87e16a35427ee75980b6e2fbc1b17d0a9916580e0f5f8ab969c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002085187.json", "sha256": "9ce35d4a2e6b5ce62e6faec678698d37cacb57b376d51524f6f10b2a78a20840", "retrieved_at": "2026-10-17T22:50:46.115338+00:00", "raw_path": "data/raw/9ce35d4a2e6b5ce62e6faec678698d37cacb57b376d51524f6f10b2a78a20840.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001501989.json", "sha256": "5b42506ede2a678f55147a208e23021683fa4501c0a8daefcc1079a51395cbde", "retrieved_at": "2026-10-17T22:50:46.312795+00:00", "raw_path": "data/raw/5b42506ede2a678f55147a208e23021683fa4501c0a8daefcc1079a51395cbde.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000055135.json", "sha256": "8b40b85cf8ec33b3e0ea8fae68f843b38e6ab6e5481a61ecf4bd4cd4411bad4e", "retrieved_at": "2026-10-17T22:50:45.420472+00:00", "raw_path": "data/raw/8b40b85cf8ec33b3e0ea8fae68f843b38e6ab6e5481a61ecf4bd4cd4411bad4e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001434754.json", "sha256": "278a2421a6bb30a6c3484ab0a9f496fa03dc20c32757b75360e1a96fd491994c", "retrieved_at": "2026-10-17T22:50:46.656180+00:00", "raw_path": "data/raw/278a2421a6bb30a6c3484ab0a9f496fa03dc20c32757b75360e1a96fd491994c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001020214.json", "sha256": "48781e5ccd06b7d9984488c51a681c262823dcfe67ec6754bc10f19e45035240", "retrieved_at": "2026-10-17T22:50:45.931371+00:00", "raw_path": "data/raw/48781e5ccd06b7d9984488c51a681c262823dcfe67ec6754bc10f19e45035240.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002035832.json", "sha256": "77a8a0ed6c4a2ba4fe53e0fbc7fd947d12d94b6a699c57aa0067dd68ea469b50", "retrieved_at": "2026-10-17T22:50:47.063734+00:00", "raw_path": "data/raw/77a8a0ed6c4a2ba4fe53e0fbc7fd947d12d94b6a699c57aa0067dd68ea469b50.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001326190.json", "sha256": "4deefcd740dbf05da53c5853a294a420ace2130450e24520c45c3b3e6bd673d0", "retrieved_at": "2026-10-17T22:50:47.126355+00:00", "raw_path": "data/raw/4deefcd740dbf05da53c5853a294a420ace2130450e24520c45c3b3e6bd673d0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001682745.json", "sha256": "b93f1a8aa1769f6ccef00ad98ad32dd004cb92e2b2904f7dbf5accdc489a8042", "retrieved_at": "2026-10-17T22:50:47.273713+00:00", "raw_path": "data/raw/b93f1a8aa1769f6ccef00ad98ad32dd004cb92e2b2904f7dbf5accdc489a8042.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001844862.json", "sha256": "9c593ea3495106d4549afbabf9dd0373edfdcd1020ad80b470827bde0c4da325", "retrieved_at": "2026-10-17T22:50:47.970517+00:00", "raw_path": "data/raw/9c593ea3495106d4549afbabf9dd0373edfdcd1020ad80b470827bde0c4da325.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001570562.json", "sha256": "15647d996f3794e3a1eb85d817690c1dfda972d08ca98d992eac85f367a451c2", "retrieved_at": "2026-10-17T22:50:47.687558+00:00", "raw_path": "data/raw/15647d996f3794e3a1eb85d817690c1dfda972d08ca98d992eac85f367a451c2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001680367.json", "sha256": "e32ff50f9d1232bc840625eb9175750364419ed9f17629b2876d16bc3d9e9a4c", "retrieved_at": "2026-10-17T22:50:48.757171+00:00", "raw_path": "data/raw/e32ff50f9d1232bc840625eb9175750364419ed9f17629b2876d16bc3d9e9a4c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002026478.json", "sha256": "37d7f6ea64949d9a90796e1d757940d65dbc494228b1f8c98cf32c188c2aa6f2", "retrieved_at": "2026-10-17T22:50:48.920099+00:00", "raw_path": "data/raw/37d7f6ea64949d9a90796e1d757940d65dbc494228b1f8c98cf32c188c2aa6f2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000788965.json", "sha256": "558cf8edec6532baaea5ba87123af56007ed2c14d3a68f9c7015659ec54d1b95", "retrieved_at": "2026-10-17T22:50:48.620971+00:00", "raw_path": "data/raw/558cf8edec6532baaea5ba87123af56007ed2c14d3a68f9c7015659ec54d1b95.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001673985.json", "sha256": "c2040bae3a3a917124e9fd60d5553f49f637894b6f20d02a24265c7f3d631e88", "retrieved_at": "2026-10-17T22:50:49.890242+00:00", "raw_path": "data/raw/c2040bae3a3a917124e9fd60d5553f49f637894b6f20d02a24265c7f3d631e88.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000810958.json", "sha256": "f06e0c790bd5d8cc2d721852bebff5393df37688def8d9caddbb6f3b1a65b9bf", "retrieved_at": "2026-10-17T22:50:48.568866+00:00", "raw_path": "data/raw/f06e0c790bd5d8cc2d721852bebff5393df37688def8d9caddbb6f3b1a65b9bf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001168455.json", "sha256": "a9c57ee100e4da9b5bb307101dc7e5a0de85d4b701fd9dcd5cbce4039f44d2f8", "retrieved_at": "2026-10-17T22:50:50.211814+00:00", "raw_path": "data/raw/a9c57ee100e4da9b5bb307101dc7e5a0de85d4b701fd9dcd5cbce4039f44d2f8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001499422.json", "sha256": "95d20339a05fc58a63164e9f117c18e5ed28ec22fadfdf65e8a8a30e3a007c39", "retrieved_at": "2026-10-17T22:50:50.256260+00:00", "raw_path": "data/raw/95d20339a05fc58a63164e9f117c18e5ed28ec22fadfdf65e8a8a30e3a007c39.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001874315.json", "sha256": "59ca31d134ee3aa4805310bfbfa9a2f88467d7efb6375ee4a470ed0f356a77c3", "retrieved_at": "2026-10-17T22:50:50.959610+00:00", "raw_path": "data/raw/59ca31d134ee3aa4805310bfbfa9a2f88467d7efb6375ee4a470ed0f356a77c3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001121484.json", "sha256": "bf7cd4b62fb6c1e75ffc2ed5ee87f760a6fa1caaf853c15a5f003c17473c32fc", "retrieved_at": "2026-10-17T22:50:50.894211+00:00", "raw_path": "data/raw/bf7cd4b62fb6c1e75ffc2ed5ee87f760a6fa1caaf853c15a5f003c17473c32fc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001591670.json", "sha256": "10ef968f5c76b1d2a9e1c740aca61281931461e2892cfff64251b41cdb36bf43", "retrieved_at": "2026-10-17T22:50:52.011013+00:00", "raw_path": "data/raw/10ef968f5c76b1d2a9e1c740aca61281931461e2892cfff64251b41cdb36bf43.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001419536.json", "sha256": "8633c12acd1db8ca6d29e300496996ef76f45d59323d8e61c8bf391ba9387d9f", "retrieved_at": "2026-10-17T22:50:51.701266+00:00", "raw_path": "data/raw/8633c12acd1db8ca6d29e300496996ef76f45d59323d8e61c8bf391ba9387d9f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001631574.json", "sha256": "1ad5098fd78c00bad2a5f0182b438a6e07dbc37f5ad556ac2cbf843dc9b606f7", "retrieved_at": "2026-10-17T22:50:52.512569+00:00", "raw_path": "data/raw/1ad5098fd78c00bad2a5f0182b438a6e07dbc37f5ad556ac2cbf843dc9b606f7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000014707.json", "sha256": "8612d287cb38a41f856da420e2ca71d881999a1364f2719f1fa1815e9c818299", "retrieved_at": "2026-10-17T22:50:52.221891+00:00", "raw_path": "data/raw/8612d287cb38a41f856da420e2ca71d881999a1364f2719f1fa1815e9c818299.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001540171.json", "sha256": "d4ec3024fd8747e2f1dafa4b656f71234432fcbc083886b5a0b71f4dde6becb8", "retrieved_at": "2026-10-17T22:50:53.905725+00:00", "raw_path": "data/raw/d4ec3024fd8747e2f1dafa4b656f71234432fcbc083886b5a0b71f4dde6becb8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001137091.json", "sha256": "dd3b2f751cdb8496d2461a24758e7564b10eea2ac59b89b7f2c96b97371c91f3", "retrieved_at": "2026-10-17T22:50:52.915298+00:00", "raw_path": "data/raw/dd3b2f751cdb8496d2461a24758e7564b10eea2ac59b89b7f2c96b97371c91f3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001398733.json", "sha256": "3bdc66938934696ecad7ea83dddb8c52ff6f8163caff400dc82a94f7e5e2ce7c", "retrieved_at": "2026-10-17T22:50:54.154758+00:00", "raw_path": "data/raw/3bdc66938934696ecad7ea83dddb8c52ff6f8163caff400dc82a94f7e5e2ce7c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000712034.json", "sha256": "701b16f48bd6b4bcc8d985458ea3023686ceb3a3835e328a6d54da9f82b07175", "retrieved_at": "2026-10-17T22:50:53.448916+00:00", "raw_path": "data/raw/701b16f48bd6b4bcc8d985458ea3023686ceb3a3835e328a6d54da9f82b07175.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000790816.json", "sha256": "512a15c02b09e6955b790566d7213b8b4ac27699a34cf74a710f7c140fb6eb96", "retrieved_at": "2026-10-17T22:50:54.090344+00:00", "raw_path": "data/raw/512a15c02b09e6955b790566d7213b8b4ac27699a34cf74a710f7c140fb6eb96.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001561032.json", "sha256": "81808284c6bd07cc36d8cf84906c4262ac7af87abf5baa60ace8b6f99a5aef55", "retrieved_at": "2026-10-17T22:50:55.115441+00:00", "raw_path": "data/raw/81808284c6bd07cc36d8cf84906c4262ac7af87abf5baa60ace8b6f99a5aef55.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001707502.json", "sha256": "7eae2b5d6d3acae9012fd7f1ac560602c510c7db1fc43264e8ab1184e95b23eb", "retrieved_at": "2026-10-17T22:50:55.512700+00:00", "raw_path": "data/raw/7eae2b5d6d3acae9012fd7f1ac560602c510c7db1fc43264e8ab1184e95b23eb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001597672.json", "sha256": "7edf836474b6f30f82ad1aaff4f2c4df36b6c653fd69fc6552dc21cbde7b89cf", "retrieved_at": "2026-10-17T22:50:55.369967+00:00", "raw_path": "data/raw/7edf836474b6f30f82ad1aaff4f2c4df36b6c653fd69fc6552dc21cbde7b89cf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001109116.json", "sha256": "67381ad254150bce01977900ff88c38ff5a7141d3ae78de721d3dec6d98d9949", "retrieved_at": "2026-10-17T22:50:55.643883+00:00", "raw_path": "data/raw/67381ad254150bce01977900ff88c38ff5a7141d3ae78de721d3dec6d98d9949.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001341317.json", "sha256": "4d066d24286daecd4895544e23b53243a68af5494026dea1f7a046635324e42d", "retrieved_at": "2026-10-17T22:50:56.539073+00:00", "raw_path": "data/raw/4d066d24286daecd4895544e23b53243a68af5494026dea1f7a046635324e42d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001717547.json", "sha256": "76d33739d8592c6071a511c4dfea7154bf394834329e068162b40c335894f903", "retrieved_at": "2026-10-17T22:50:56.771638+00:00", "raw_path": "data/raw/76d33739d8592c6071a511c4dfea7154bf394834329e068162b40c335894f903.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000928340.json", "sha256": "60eec40c3395ac10dc8cd546c94a5e8ce4f6679b4d13e595a263debaa933af3c", "retrieved_at": "2026-10-17T22:50:56.510354+00:00", "raw_path": "data/raw/60eec40c3395ac10dc8cd546c94a5e8ce4f6679b4d13e595a263debaa933af3c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001891027.json", "sha256": "955b512544abae2879955831d1059515ca48d3b03dcec25881e57f8d735b2a85", "retrieved_at": "2026-10-17T22:50:57.882555+00:00", "raw_path": "data/raw/955b512544abae2879955831d1059515ca48d3b03dcec25881e57f8d735b2a85.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001505732.json", "sha256": "7e5f3ddf3a00074b942d2c02c19607b9db06e1629bf638d2d0caffc665c6c97f", "retrieved_at": "2026-10-17T22:50:57.790072+00:00", "raw_path": "data/raw/7e5f3ddf3a00074b942d2c02c19607b9db06e1629bf638d2d0caffc665c6c97f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000920427.json", "sha256": "b1ca9cee723ab8d321ace671d73d43026fa7e086d21fcb51a929ddd8db80445f", "retrieved_at": "2026-10-17T22:50:57.292376+00:00", "raw_path": "data/raw/b1ca9cee723ab8d321ace671d73d43026fa7e086d21fcb51a929ddd8db80445f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001005229.json", "sha256": "9227dc8e684438747e823778c76b3f1713b66e565eebf536df4797f3cabebec9", "retrieved_at": "2026-10-17T22:50:58.120018+00:00", "raw_path": "data/raw/9227dc8e684438747e823778c76b3f1713b66e565eebf536df4797f3cabebec9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001630472.json", "sha256": "928670292a2615761ec0ca136f8511d926de4a36069e658e46045c64ed5f1fba", "retrieved_at": "2026-10-17T22:50:58.586736+00:00", "raw_path": "data/raw/928670292a2615761ec0ca136f8511d926de4a36069e658e46045c64ed5f1fba.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001655759.json", "sha256": "48f78a0363e6884cb7801e03205fd6eeba04d0860aa4321e7b38512eba795781", "retrieved_at": "2026-10-17T22:50:59.292621+00:00", "raw_path": "data/raw/48f78a0363e6884cb7801e03205fd6eeba04d0860aa4321e7b38512eba795781.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001590976.json", "sha256": "aa7f327a9983f321fd25d93ce2cc06e5782c9fb66ede4417c4322dfe58cba2ca", "retrieved_at": "2026-10-17T22:50:59.431498+00:00", "raw_path": "data/raw/aa7f327a9983f321fd25d93ce2cc06e5782c9fb66ede4417c4322dfe58cba2ca.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001275187.json", "sha256": "0ba13541ff38a1ca462bae2a799a8152cbe93a66061911c14131bf3a85e93094", "retrieved_at": "2026-10-17T22:50:59.731965+00:00", "raw_path": "data/raw/0ba13541ff38a1ca462bae2a799a8152cbe93a66061911c14131bf3a85e93094.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001770121.json", "sha256": "3afb95c874e7309a07c9f119668de86bbc70faa8ac188b06cb6886fdaeaa7e2c", "retrieved_at": "2026-10-17T22:51:00.958122+00:00", "raw_path": "data/raw/3afb95c874e7309a07c9f119668de86bbc70faa8ac188b06cb6886fdaeaa7e2c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000799233.json", "sha256": "b489cdfa4598a9116f0f9dbe018eeceb511ff89484399745f362e399482319ef", "retrieved_at": "2026-10-17T22:50:59.928171+00:00", "raw_path": "data/raw/b489cdfa4598a9116f0f9dbe018eeceb511ff89484399745f362e399482319ef.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001759631.json", "sha256": "126c7ec2e28686051d7246189a884cc6982f70c14e9621c4d356cf235f20792f", "retrieved_at": "2026-10-17T22:51:01.177644+00:00", "raw_path": "data/raw/126c7ec2e28686051d7246189a884cc6982f70c14e9621c4d356cf235f20792f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000108385.json", "sha256": "d80fdd3d974b0cc84f45deec9e2d89a55a7358cd530e9e57ad5e0982cb3b8c14", "retrieved_at": "2026-10-17T22:51:00.649384+00:00", "raw_path": "data/raw/d80fdd3d974b0cc84f45deec9e2d89a55a7358cd530e9e57ad5e0982cb3b8c14.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828536.json", "sha256": "a552b979c93bd8a2efaeeaaed97520d8165f2fb20182290e1eb96c945103ee79", "retrieved_at": "2026-10-17T22:51:01.981945+00:00", "raw_path": "data/raw/a552b979c93bd8a2efaeeaaed97520d8165f2fb20182290e1eb96c945103ee79.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001841925.json", "sha256": "a5457ddf2868d4388109568713c5547e265e26dc38abaca4d8f50f393acc18f5", "retrieved_at": "2026-10-17T22:51:02.259851+00:00", "raw_path": "data/raw/a5457ddf2868d4388109568713c5547e265e26dc38abaca4d8f50f393acc18f5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000872912.json", "sha256": "fbe46f6e260d3308b71adca80b4eee73a0ae87ffe3d325e66e128150486f872e", "retrieved_at": "2026-10-17T22:51:01.727934+00:00", "raw_path": "data/raw/fbe46f6e260d3308b71adca80b4eee73a0ae87ffe3d325e66e128150486f872e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001530804.json", "sha256": "d0bacbb681a19d17635f1c432dd9d5891a9a45013b835491980c3c5608cda097", "retrieved_at": "2026-10-17T22:51:00.831090+00:00", "raw_path": "data/raw/d0bacbb681a19d17635f1c432dd9d5891a9a45013b835491980c3c5608cda097.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001620393.json", "sha256": "a0f315b45190b49c4abc1936a76e620a3853bb7126b5831603a93d500fc70ee4", "retrieved_at": "2026-10-17T22:51:03.657795+00:00", "raw_path": "data/raw/a0f315b45190b49c4abc1936a76e620a3853bb7126b5831603a93d500fc70ee4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000103595.json", "sha256": "311b4161cca9d1c36f7ff8ea128641d9b34ebe64debe1b78945f082fd0da3b3c", "retrieved_at": "2026-10-17T22:51:02.960524+00:00", "raw_path": "data/raw/311b4161cca9d1c36f7ff8ea128641d9b34ebe64debe1b78945f082fd0da3b3c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001253986.json", "sha256": "90e87afdf6869ed20d7914ba6b4866fd1528cfe32df260ea75d3b415e99810f2", "retrieved_at": "2026-10-17T22:51:03.348308+00:00", "raw_path": "data/raw/90e87afdf6869ed20d7914ba6b4866fd1528cfe32df260ea75d3b415e99810f2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000711669.json", "sha256": "9bf3b5ce0d5dbe83e2245d6b8e46ddfe1b1726c7e2b2ab852bf4f0b2df729722", "retrieved_at": "2026-10-17T22:51:03.015756+00:00", "raw_path": "data/raw/9bf3b5ce0d5dbe83e2245d6b8e46ddfe1b1726c7e2b2ab852bf4f0b2df729722.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001590877.json", "sha256": "c452a51cd3fecbd1ce9c22985c794a5a8dd5a7ad550b009f5a69eb65cead4933", "retrieved_at": "2026-10-17T22:51:04.308320+00:00", "raw_path": "data/raw/c452a51cd3fecbd1ce9c22985c794a5a8dd5a7ad550b009f5a69eb65cead4933.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002048519.json", "sha256": "30dd2d2eefbc8d3a6f2d9c4e9500e7a20ad727bf35fa0c20c6839b267d1c53ee", "retrieved_at": "2026-10-17T22:51:05.321401+00:00", "raw_path": "data/raw/30dd2d2eefbc8d3a6f2d9c4e9500e7a20ad727bf35fa0c20c6839b267d1c53ee.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001768267.json", "sha256": "c518b471aa1320f0639bd2dda64dc40e15871eb4e08181484bd4c1d202904fc7", "retrieved_at": "2026-10-17T22:51:04.852736+00:00", "raw_path": "data/raw/c518b471aa1320f0639bd2dda64dc40e15871eb4e08181484bd4c1d202904fc7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001557746.json", "sha256": "bd067eca359ab7483085dcfaa0c6599f7d43a04b28cd32e29ba3aeb93594e610", "retrieved_at": "2026-10-17T22:51:05.226247+00:00", "raw_path": "data/raw/bd067eca359ab7483085dcfaa0c6599f7d43a04b28cd32e29ba3aeb93594e610.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001158324.json", "sha256": "e35937c54c92f4b343ec7c3a65fdbb2a43b6d7d2108167a54028990135aafe0e", "retrieved_at": "2026-10-17T22:51:06.098541+00:00", "raw_path": "data/raw/e35937c54c92f4b343ec7c3a65fdbb2a43b6d7d2108167a54028990135aafe0e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001403475.json", "sha256": "1a11373b23a5b0b8c3a0df589c5f798a348ccd15239e21bb20c32f1d9bc27001", "retrieved_at": "2026-10-17T22:51:04.868084+00:00", "raw_path": "data/raw/1a11373b23a5b0b8c3a0df589c5f798a348ccd15239e21bb20c32f1d9bc27001.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001018164.json", "sha256": "8e617d10d7fd9a4fffa55e7b500f857ced0514872217649a62f6993f201b9aec", "retrieved_at": "2026-10-17T22:51:06.716206+00:00", "raw_path": "data/raw/8e617d10d7fd9a4fffa55e7b500f857ced0514872217649a62f6993f201b9aec.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001547459.json", "sha256": "5f22ec6477e31a79cb3723bcb0531ad372be1304137f52c94b5d76e62553c7d5", "retrieved_at": "2026-10-17T22:51:07.272913+00:00", "raw_path": "data/raw/5f22ec6477e31a79cb3723bcb0531ad372be1304137f52c94b5d76e62553c7d5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000049754.json", "sha256": "424483354bcac5fc857a279819f797dfcc26155e856aad94d5d98d74a5a5a785", "retrieved_at": "2026-10-17T22:51:06.408612+00:00", "raw_path": "data/raw/424483354bcac5fc857a279819f797dfcc26155e856aad94d5d98d74a5a5a785.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001768446.json", "sha256": "9a2ce803ada3a37f31537ccb7e58d08c3afb66661a65e5adc2bfadd355f5e4c9", "retrieved_at": "2026-10-17T22:51:07.857759+00:00", "raw_path": "data/raw/9a2ce803ada3a37f31537ccb7e58d08c3afb66661a65e5adc2bfadd355f5e4c9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000043196.json", "sha256": "8a64f368ed1b1267b735b0a9b467d4409fc3b6fb620a8776027e684f9ea1ffdc", "retrieved_at": "2026-10-17T22:51:06.889371+00:00", "raw_path": "data/raw/8a64f368ed1b1267b735b0a9b467d4409fc3b6fb620a8776027e684f9ea1ffdc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000712770.json", "sha256": "b6d9f7ee8ed8628c14fcf43f362a7c5b4900c25be6a534fb939490215fe46e56", "retrieved_at": "2026-10-17T22:51:07.835141+00:00", "raw_path": "data/raw/b6d9f7ee8ed8628c14fcf43f362a7c5b4900c25be6a534fb939490215fe46e56.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001538716.json", "sha256": "92efa659f93ff2e4ddb35d610d4b7c58e4ee2be04b588dd0d0e2ecc2a1b0afbc", "retrieved_at": "2026-10-17T22:51:08.065047+00:00", "raw_path": "data/raw/92efa659f93ff2e4ddb35d610d4b7c58e4ee2be04b588dd0d0e2ecc2a1b0afbc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001533615.json", "sha256": "89782e1e5ebfe1e389027e00d7b17e7cc3463412438f37f9813789e4f86cb3bd", "retrieved_at": "2026-10-17T22:51:08.387443+00:00", "raw_path": "data/raw/89782e1e5ebfe1e389027e00d7b17e7cc3463412438f37f9813789e4f86cb3bd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000766011.json", "sha256": "6ecf9e6283b7dc910d2d3dce24cac28bb9d7ca64b66acce1afc2cdedadd3c261", "retrieved_at": "2026-10-17T22:51:09.297070+00:00", "raw_path": "data/raw/6ecf9e6283b7dc910d2d3dce24cac28bb9d7ca64b66acce1afc2cdedadd3c261.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000075288.json", "sha256": "4324bea54fdefa1df1be62f59861b80d70e6b61c76d902e8c4e4c324c697a690", "retrieved_at": "2026-10-17T22:51:08.804222+00:00", "raw_path": "data/raw/4324bea54fdefa1df1be62f59861b80d70e6b61c76d902e8c4e4c324c697a690.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001425450.json", "sha256": "b44cec35ab25d49ecee7267ebf0a244054c4578c7e4c5d65f34a2bd8bfc555bc", "retrieved_at": "2026-10-17T22:51:09.629860+00:00", "raw_path": "data/raw/b44cec35ab25d49ecee7267ebf0a244054c4578c7e4c5d65f34a2bd8bfc555bc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001385613.json", "sha256": "23959e634d3ed6f7a374625a3857a4f3d5c593ce4e868305f8fc52edfdc2073c", "retrieved_at": "2026-10-17T22:51:09.229839+00:00", "raw_path": "data/raw/23959e634d3ed6f7a374625a3857a4f3d5c593ce4e868305f8fc52edfdc2073c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001567900.json", "sha256": "b68bca8389c02580ceceaa561bf493af581a8ec96f34d211d3c1cccb063d9b9e", "retrieved_at": "2026-10-17T22:51:10.391089+00:00", "raw_path": "data/raw/b68bca8389c02580ceceaa561bf493af581a8ec96f34d211d3c1cccb063d9b9e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001872789.json", "sha256": "2e45b00e1f03466fc4f5ef4fa4709b889b5004d56c11c4a0cae8d55199f9f0a1", "retrieved_at": "2026-10-17T22:51:10.764225+00:00", "raw_path": "data/raw/2e45b00e1f03466fc4f5ef4fa4709b889b5004d56c11c4a0cae8d55199f9f0a1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001789029.json", "sha256": "3c26fec72a719c9a491f4c239e60639e5cfddaf1e795cccd25ac674f23f3f480", "retrieved_at": "2026-10-17T22:51:11.089256+00:00", "raw_path": "data/raw/3c26fec72a719c9a491f4c239e60639e5cfddaf1e795cccd25ac674f23f3f480.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000899923.json", "sha256": "c3eafeff4dd551a90d16a39253ddb88b03cb419169f7bce5239bc051ac48cc07", "retrieved_at": "2026-10-17T22:51:09.992680+00:00", "raw_path": "data/raw/c3eafeff4dd551a90d16a39253ddb88b03cb419169f7bce5239bc051ac48cc07.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001717307.json", "sha256": "6e8ecb63d18e719b6ec303e411ab75437f3fdd9e4de299435015d65e55e594ab", "retrieved_at": "2026-10-17T22:51:11.397432+00:00", "raw_path": "data/raw/6e8ecb63d18e719b6ec303e411ab75437f3fdd9e4de299435015d65e55e594ab.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002123613.json", "sha256": "e56746dbeb70e069ab0810987a37b001f8ea53326b6f83118ff31dea157dbcf0", "retrieved_at": "2026-10-17T22:51:11.617784+00:00", "raw_path": "data/raw/e56746dbeb70e069ab0810987a37b001f8ea53326b6f83118ff31dea157dbcf0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001133869.json", "sha256": "b9f947143784aa2a5b7cc0470638338f21bd5664475f1be49c554014f98dbf5c", "retrieved_at": "2026-10-17T22:51:11.734557+00:00", "raw_path": "data/raw/b9f947143784aa2a5b7cc0470638338f21bd5664475f1be49c554014f98dbf5c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000765207.json", "sha256": "4a66c0d3960cf9dcf22e5d2fa892bafda55de2b38b0652637da6186c64db3184", "retrieved_at": "2026-10-17T22:51:10.775665+00:00", "raw_path": "data/raw/4a66c0d3960cf9dcf22e5d2fa892bafda55de2b38b0652637da6186c64db3184.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001875558.json", "sha256": "f728df752db4d3c916d191e5419cbc31f112cc391940900052fc2c0298c5c14f", "retrieved_at": "2026-10-17T22:51:12.585445+00:00", "raw_path": "data/raw/f728df752db4d3c916d191e5419cbc31f112cc391940900052fc2c0298c5c14f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001502377.json", "sha256": "e5bfbc4f319c0b4f1dfe49819d07bf10fa72c7cf47b600b439bb3afd14605189", "retrieved_at": "2026-10-17T22:51:12.431571+00:00", "raw_path": "data/raw/e5bfbc4f319c0b4f1dfe49819d07bf10fa72c7cf47b600b439bb3afd14605189.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001820144.json", "sha256": "fdbe23e031adf10dec9e9f778f7ab3908f8df971878fe9a61c21ee0cf0633c71", "retrieved_at": "2026-10-17T22:51:13.429631+00:00", "raw_path": "data/raw/fdbe23e031adf10dec9e9f778f7ab3908f8df971878fe9a61c21ee0cf0633c71.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001320461.json", "sha256": "718c8a9b9efed44de17680904cfb988108d9eceea729986d8339add372af4ffa", "retrieved_at": "2026-10-17T22:51:12.288141+00:00", "raw_path": "data/raw/718c8a9b9efed44de17680904cfb988108d9eceea729986d8339add372af4ffa.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000216085.json", "sha256": "e4813239570f44abf11dae34e647d1a5ce0a6da3e6a2b644322870889014f629", "retrieved_at": "2026-10-17T22:51:13.790584+00:00", "raw_path": "data/raw/e4813239570f44abf11dae34e647d1a5ce0a6da3e6a2b644322870889014f629.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001874071.json", "sha256": "8442b231dc6864e5f02addb20d7e898bb5700d89a7c97e483e36e3491b089bde", "retrieved_at": "2026-10-17T22:51:14.638582+00:00", "raw_path": "data/raw/8442b231dc6864e5f02addb20d7e898bb5700d89a7c97e483e36e3491b089bde.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001495240.json", "sha256": "aa4624e7ba0250d1465384b88efe179a8897d7a198ef50d96a6cfe36aab78416", "retrieved_at": "2026-10-17T22:51:14.119166+00:00", "raw_path": "data/raw/aa4624e7ba0250d1465384b88efe179a8897d7a198ef50d96a6cfe36aab78416.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000883569.json", "sha256": "c7a07222cec67667cea95b6fec81aa48ba4d2d6bc21b799087ebd8d8448649ca", "retrieved_at": "2026-10-17T22:51:13.522363+00:00", "raw_path": "data/raw/c7a07222cec67667cea95b6fec81aa48ba4d2d6bc21b799087ebd8d8448649ca.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000783324.json", "sha256": "f6bad628fddbf9c8ea577c52a2cb3ef5aa1d0967585d381e5293fc40a83556f2", "retrieved_at": "2026-10-17T22:51:15.398237+00:00", "raw_path": "data/raw/f6bad628fddbf9c8ea577c52a2cb3ef5aa1d0967585d381e5293fc40a83556f2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000800457.json", "sha256": "0cf51482f18e1da8fb281a62c717e2c90f3bb66454f66e2966cda14397342994", "retrieved_at": "2026-10-17T22:51:15.155832+00:00", "raw_path": "data/raw/0cf51482f18e1da8fb281a62c717e2c90f3bb66454f66e2966cda14397342994.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001495932.json", "sha256": "d16c395ec5366de0f7e7e8f813b15cb434a219e89754b9d8ffd8cd086d19bf95", "retrieved_at": "2026-10-17T22:51:15.753974+00:00", "raw_path": "data/raw/d16c395ec5366de0f7e7e8f813b15cb434a219e89754b9d8ffd8cd086d19bf95.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828962.json", "sha256": "21a5829d01564fb1b20ad6bcaa6fe21af833c2edc7a6a9a9cf55a7ed3c391bdd", "retrieved_at": "2026-10-17T22:51:16.682131+00:00", "raw_path": "data/raw/21a5829d01564fb1b20ad6bcaa6fe21af833c2edc7a6a9a9cf55a7ed3c391bdd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000899751.json", "sha256": "4f2bbb16632810cb90026119887a2a767bd9674ba0b16a13a033b986eda2daf3", "retrieved_at": "2026-10-17T22:51:15.297090+00:00", "raw_path": "data/raw/4f2bbb16632810cb90026119887a2a767bd9674ba0b16a13a033b986eda2daf3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001367644.json", "sha256": "fee6e59ce7e95c700b040df0c0b0b4e54545eee9eb1b957c18ae2e591985b5cb", "retrieved_at": "2026-10-17T22:51:16.576154+00:00", "raw_path": "data/raw/fee6e59ce7e95c700b040df0c0b0b4e54545eee9eb1b957c18ae2e591985b5cb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001827401.json", "sha256": "fc44bc467d5dbbb313ab1ff153c43d37493241d85dadef3a603c5ebfcdf898fd", "retrieved_at": "2026-10-17T22:51:17.308521+00:00", "raw_path": "data/raw/fc44bc467d5dbbb313ab1ff153c43d37493241d85dadef3a603c5ebfcdf898fd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001710350.json", "sha256": "488dc33c12e734ca3a15ca537ae9a69a07ee02b23633be37521a91c731f39147", "retrieved_at": "2026-10-17T22:51:16.930691+00:00", "raw_path": "data/raw/488dc33c12e734ca3a15ca537ae9a69a07ee02b23633be37521a91c731f39147.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001883313.json", "sha256": "2e251400b2047244833177636bab4854a1860c64948be9d6a0a0cc6e4a1d1761", "retrieved_at": "2026-10-17T22:51:18.019847+00:00", "raw_path": "data/raw/2e251400b2047244833177636bab4854a1860c64948be9d6a0a0cc6e4a1d1761.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000808439.json", "sha256": "34f8e665f2a68e21b0aea0488d292251a12203a5b669c777225fecc9f6c059a5", "retrieved_at": "2026-10-17T22:51:18.234327+00:00", "raw_path": "data/raw/34f8e665f2a68e21b0aea0488d292251a12203a5b669c777225fecc9f6c059a5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000930236.json", "sha256": "4a52a3a4682efda9135cff5d3c85dde81d0ecebd6e75176e23d6b383f121d448", "retrieved_at": "2026-10-17T22:51:17.051733+00:00", "raw_path": "data/raw/4a52a3a4682efda9135cff5d3c85dde81d0ecebd6e75176e23d6b383f121d448.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000101538.json", "sha256": "1c8da52ef005683370be7b67554bcf4a36232c8a55e94c35948ebb0cd5ad1fbd", "retrieved_at": "2026-10-17T22:51:18.971193+00:00", "raw_path": "data/raw/1c8da52ef005683370be7b67554bcf4a36232c8a55e94c35948ebb0cd5ad1fbd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001674930.json", "sha256": "134af1b65e64f3ae050f6d95e2f0b88ddb1b0a3533a3f5933ae06dd4a719b415", "retrieved_at": "2026-10-17T22:51:19.064253+00:00", "raw_path": "data/raw/134af1b65e64f3ae050f6d95e2f0b88ddb1b0a3533a3f5933ae06dd4a719b415.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000884624.json", "sha256": "da61b734ddb5cf160086a3c093d51eb06d7c3373b242de97d4adc92c07613c40", "retrieved_at": "2026-10-17T22:51:18.726208+00:00", "raw_path": "data/raw/da61b734ddb5cf160086a3c093d51eb06d7c3373b242de97d4adc92c07613c40.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002136387.json", "sha256": "41dd10d975f651d53f588001d79cfd818e8df82f7dfaa4b55261bab0f9ac5ada", "retrieved_at": "2026-10-17T22:51:19.491975+00:00", "raw_path": "data/raw/41dd10d975f651d53f588001d79cfd818e8df82f7dfaa4b55261bab0f9ac5ada.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000038264.json", "sha256": "ea6fbdcd1281bcd19bb16882fe32f3b981bf439cb1f9abc6f6ca31302abaa50b", "retrieved_at": "2026-10-17T22:51:19.198085+00:00", "raw_path": "data/raw/ea6fbdcd1281bcd19bb16882fe32f3b981bf439cb1f9abc6f6ca31302abaa50b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001318484.json", "sha256": "428097e019442871b5723806634fdfd55d30226816e7de705cc8fef3a55dc853", "retrieved_at": "2026-10-17T22:51:20.591201+00:00", "raw_path": "data/raw/428097e019442871b5723806634fdfd55d30226816e7de705cc8fef3a55dc853.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000739421.json", "sha256": "ce2dbaa226e290548484f650ac24af296cda4853c29834f172782e73dabb9d27", "retrieved_at": "2026-10-17T22:51:20.078229+00:00", "raw_path": "data/raw/ce2dbaa226e290548484f650ac24af296cda4853c29834f172782e73dabb9d27.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001325670.json", "sha256": "ee861d9125f5468225aed63a48cf44512186451783c4f51b9c68360f78205fb1", "retrieved_at": "2026-10-17T22:51:20.547144+00:00", "raw_path": "data/raw/ee861d9125f5468225aed63a48cf44512186451783c4f51b9c68360f78205fb1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000907254.json", "sha256": "325b10e354774da562c1552c9397392390aacb617576ce5cad999b52d254b100", "retrieved_at": "2026-10-17T22:51:21.009780+00:00", "raw_path": "data/raw/325b10e354774da562c1552c9397392390aacb617576ce5cad999b52d254b100.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001850351.json", "sha256": "708d9af155744fa73cf6bc3b8c9a1d6f4d21d8a956d68fdcaa8119bc35674918", "retrieved_at": "2026-10-17T22:51:21.632254+00:00", "raw_path": "data/raw/708d9af155744fa73cf6bc3b8c9a1d6f4d21d8a956d68fdcaa8119bc35674918.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001062822.json", "sha256": "6892e4a70040629ec55c0f3f5c93b207e6e0406bb1510e70eff56172a2cc9a0b", "retrieved_at": "2026-10-17T22:51:21.539229+00:00", "raw_path": "data/raw/6892e4a70040629ec55c0f3f5c93b207e6e0406bb1510e70eff56172a2cc9a0b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002058758.json", "sha256": "a198ff09dea31b924303746820827955ea6401a1eea03ae9a68e67d2f9079b55", "retrieved_at": "2026-10-17T22:51:22.760505+00:00", "raw_path": "data/raw/a198ff09dea31b924303746820827955ea6401a1eea03ae9a68e67d2f9079b55.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001847398.json", "sha256": "2341f944fe51b96841dbe6fe2a50ccf0772dd5855e90dfc2cfcd87a582c71df0", "retrieved_at": "2026-10-17T22:51:22.577227+00:00", "raw_path": "data/raw/2341f944fe51b96841dbe6fe2a50ccf0772dd5855e90dfc2cfcd87a582c71df0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000041719.json", "sha256": "c4b3c440619d5cbcd69734433811a6e24a3bd879bcae21ebdc8504cdcbae7521", "retrieved_at": "2026-10-17T22:51:21.607503+00:00", "raw_path": "data/raw/c4b3c440619d5cbcd69734433811a6e24a3bd879bcae21ebdc8504cdcbae7521.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001650664.json", "sha256": "67c484f3395e87e1bb6f7518c2b21f82c8794702db1015a8bdc9cdad58ba5253", "retrieved_at": "2026-10-17T22:51:23.178403+00:00", "raw_path": "data/raw/67c484f3395e87e1bb6f7518c2b21f82c8794702db1015a8bdc9cdad58ba5253.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001404644.json", "sha256": "87b159cd5ceebdf479b494be364ba33f1e8263d79fdedbf945f7fab03349e1a8", "retrieved_at": "2026-10-17T22:51:23.373067+00:00", "raw_path": "data/raw/87b159cd5ceebdf479b494be364ba33f1e8263d79fdedbf945f7fab03349e1a8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001783183.json", "sha256": "26bfe2e85afde6de536ba88f43ea8f79b7ecadeccce68c94eb94517495ac64c7", "retrieved_at": "2026-10-17T22:51:23.800684+00:00", "raw_path": "data/raw/26bfe2e85afde6de536ba88f43ea8f79b7ecadeccce68c94eb94517495ac64c7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001810019.json", "sha256": "12965e94b85a877207f0e853335d8e1bda9013bf738ebf5961a895c65ebe3b76", "retrieved_at": "2026-10-17T22:51:23.737373+00:00", "raw_path": "data/raw/12965e94b85a877207f0e853335d8e1bda9013bf738ebf5961a895c65ebe3b76.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001555279.json", "sha256": "d6b5a68b4068f10415d76a42c9caa07443783d8041cf5a7f86d4c1c7afea3162", "retrieved_at": "2026-10-17T22:51:24.233530+00:00", "raw_path": "data/raw/d6b5a68b4068f10415d76a42c9caa07443783d8041cf5a7f86d4c1c7afea3162.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001108109.json", "sha256": "c3c5b335e128d27144b4eeb7cd289a82e7095115cdf4ae233f5f92ef6e65878c", "retrieved_at": "2026-10-17T22:51:22.191502+00:00", "raw_path": "data/raw/c3c5b335e128d27144b4eeb7cd289a82e7095115cdf4ae233f5f92ef6e65878c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001636651.json", "sha256": "b4de1e66c6e8e0453b1f8d4fc2f1dafe6798859207cf5a42629d88fe4c5e512a", "retrieved_at": "2026-10-17T22:51:25.299307+00:00", "raw_path": "data/raw/b4de1e66c6e8e0453b1f8d4fc2f1dafe6798859207cf5a42629d88fe4c5e512a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001315399.json", "sha256": "8e10b5f46209f52c08bc9b517f9fa494f38ffd3e3b90e280dda207db529071bd", "retrieved_at": "2026-10-17T22:51:24.600809+00:00", "raw_path": "data/raw/8e10b5f46209f52c08bc9b517f9fa494f38ffd3e3b90e280dda207db529071bd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001145986.json", "sha256": "87818c38b8e71f990929d388297fd67599f48c4e0501978289bd6a8c24620820", "retrieved_at": "2026-10-17T22:51:25.052560+00:00", "raw_path": "data/raw/87818c38b8e71f990929d388297fd67599f48c4e0501978289bd6a8c24620820.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001602658.json", "sha256": "b29da01297ec3c85d69a004e625e177def06bd88225f813f022753650bf90346", "retrieved_at": "2026-10-17T22:51:25.233890+00:00", "raw_path": "data/raw/b29da01297ec3c85d69a004e625e177def06bd88225f813f022753650bf90346.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001631569.json", "sha256": "0747f483cb80df830cad42e43184252ce55d720868ea3c339a048a7c0569f7c2", "retrieved_at": "2026-10-17T22:51:26.287689+00:00", "raw_path": "data/raw/0747f483cb80df830cad42e43184252ce55d720868ea3c339a048a7c0569f7c2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002104204.json", "sha256": "e0528f7cc35476eca139c7b2b8ee3592e07d8cb885e21c26a9b608aa64589e05", "retrieved_at": "2026-10-17T22:51:26.641304+00:00", "raw_path": "data/raw/e0528f7cc35476eca139c7b2b8ee3592e07d8cb885e21c26a9b608aa64589e05.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000018498.json", "sha256": "10f47c50e1a9d43c1862e2bc8e9af671c684fdcab8f9478f6370f1b18a85386f", "retrieved_at": "2026-10-17T22:51:25.715796+00:00", "raw_path": "data/raw/10f47c50e1a9d43c1862e2bc8e9af671c684fdcab8f9478f6370f1b18a85386f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001559053.json", "sha256": "e8898202eaa7a48d96a2543aaf8c585eb5bdfdf7dee9aa54e7fa189c19132a42", "retrieved_at": "2026-10-17T22:51:26.774134+00:00", "raw_path": "data/raw/e8898202eaa7a48d96a2543aaf8c585eb5bdfdf7dee9aa54e7fa189c19132a42.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002007587.json", "sha256": "4de5587f381b358cda2abd29937cf853c1a9532063bf6dd40ab5c08d6bcf3cb7", "retrieved_at": "2026-10-17T22:51:27.419369+00:00", "raw_path": "data/raw/4de5587f381b358cda2abd29937cf853c1a9532063bf6dd40ab5c08d6bcf3cb7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001277902.json", "sha256": "eb88f5f2f6612b30296eab34fa54c8b334fcd28b717186016f11c56632998d72", "retrieved_at": "2026-10-17T22:51:26.810184+00:00", "raw_path": "data/raw/eb88f5f2f6612b30296eab34fa54c8b334fcd28b717186016f11c56632998d72.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001490281.json", "sha256": "b5e85e97026296000fb77f10aaeb34d6e70d8f90436ebdeddcf445e6b9cc7b21", "retrieved_at": "2026-10-17T22:51:27.602800+00:00", "raw_path": "data/raw/b5e85e97026296000fb77f10aaeb34d6e70d8f90436ebdeddcf445e6b9cc7b21.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001288403.json", "sha256": "0dbee50e67db776a9512870d82e3dcf67ab9b6a685f6fb02c1948f1d251e904d", "retrieved_at": "2026-10-17T22:51:28.203477+00:00", "raw_path": "data/raw/0dbee50e67db776a9512870d82e3dcf67ab9b6a685f6fb02c1948f1d251e904d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001687187.json", "sha256": "0d2b802b9f4a4465f2c4fabb7fa2340f1d6a770ef0f307a3141bcf97bfb32e0e", "retrieved_at": "2026-10-17T22:51:29.248219+00:00", "raw_path": "data/raw/0d2b802b9f4a4465f2c4fabb7fa2340f1d6a770ef0f307a3141bcf97bfb32e0e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001436126.json", "sha256": "c38cc2e3553a7ed30c7c2e5dd3652d2e14b96ee055e5e31ed7f60ff4d965adf3", "retrieved_at": "2026-10-17T22:51:28.373217+00:00", "raw_path": "data/raw/c38cc2e3553a7ed30c7c2e5dd3652d2e14b96ee055e5e31ed7f60ff4d965adf3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001737287.json", "sha256": "72fd10b01924601ea6c5521bb9259a3cc61e2cf80754530b1d76b345fa61c5a8", "retrieved_at": "2026-10-17T22:51:29.453999+00:00", "raw_path": "data/raw/72fd10b01924601ea6c5521bb9259a3cc61e2cf80754530b1d76b345fa61c5a8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000876427.json", "sha256": "30460b8e59c67872b3155ab2fc292c36fe024a96e30c30eeb0da2b11c7709b55", "retrieved_at": "2026-10-17T22:51:28.869336+00:00", "raw_path": "data/raw/30460b8e59c67872b3155ab2fc292c36fe024a96e30c30eeb0da2b11c7709b55.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000928054.json", "sha256": "933eb82078ed63baff3749bff26eace68273682412a2bd8623ebe34b90b567cd", "retrieved_at": "2026-10-17T22:51:29.582694+00:00", "raw_path": "data/raw/933eb82078ed63baff3749bff26eace68273682412a2bd8623ebe34b90b567cd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001421461.json", "sha256": "62ae6b0b808f5f53b773c5b51d69574932a65757c250324af911f3dc357c866d", "retrieved_at": "2026-10-17T22:51:30.540872+00:00", "raw_path": "data/raw/62ae6b0b808f5f53b773c5b51d69574932a65757c250324af911f3dc357c866d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001013272.json", "sha256": "c029e9a746daefa9b933813c0aaf300240eaaa8c6213f6564822d61d1118697a", "retrieved_at": "2026-10-17T22:51:30.503516+00:00", "raw_path": "data/raw/c029e9a746daefa9b933813c0aaf300240eaaa8c6213f6564822d61d1118697a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001638290.json", "sha256": "8d9c2a167aec79e58b6a6d79c3bcde082c8c52656f28b2c6bcbe79174fbac771", "retrieved_at": "2026-10-17T22:51:30.922838+00:00", "raw_path": "data/raw/8d9c2a167aec79e58b6a6d79c3bcde082c8c52656f28b2c6bcbe79174fbac771.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001253689.json", "sha256": "b4a6cd55809d9037713a6469afddaa482d358690abc0227f51b6714b6bda1dce", "retrieved_at": "2026-10-17T22:51:32.014956+00:00", "raw_path": "data/raw/b4a6cd55809d9037713a6469afddaa482d358690abc0227f51b6714b6bda1dce.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001401521.json", "sha256": "81a642fbf7a7c47e7870e637c6412cd61812d69933bfeaaafbc36899a408753d", "retrieved_at": "2026-10-17T22:51:30.938511+00:00", "raw_path": "data/raw/81a642fbf7a7c47e7870e637c6412cd61812d69933bfeaaafbc36899a408753d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001951070.json", "sha256": "d7f69a6bf52e27afafb76db4f668aa35e27dc4f77f2eecf078e7a969d5552b9a", "retrieved_at": "2026-10-17T22:51:32.688744+00:00", "raw_path": "data/raw/d7f69a6bf52e27afafb76db4f668aa35e27dc4f77f2eecf078e7a969d5552b9a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001728688.json", "sha256": "5027a0b23f21ea25f3ebb1cd57164231da8f5331c86ce03bb3332ae6a5b2bc53", "retrieved_at": "2026-10-17T22:51:32.508655+00:00", "raw_path": "data/raw/5027a0b23f21ea25f3ebb1cd57164231da8f5331c86ce03bb3332ae6a5b2bc53.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001046050.json", "sha256": "1b5be829d0ff9a9a806602c3bfc043085c2a85e95df5ead1b8ce7e7bddf7babe", "retrieved_at": "2026-10-17T22:51:31.936499+00:00", "raw_path": "data/raw/1b5be829d0ff9a9a806602c3bfc043085c2a85e95df5ead1b8ce7e7bddf7babe.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001084991.json", "sha256": "b5dc286cd576747d561a9b529ad3af15a0bef71852df84efcc76728894c82427", "retrieved_at": "2026-10-17T22:51:32.532700+00:00", "raw_path": "data/raw/b5dc286cd576747d561a9b529ad3af15a0bef71852df84efcc76728894c82427.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001625278.json", "sha256": "95df2f81df9d172a48a752f24ced0bf6036fc61d58d50bb8f62ab0e0828f920d", "retrieved_at": "2026-10-17T22:51:33.842140+00:00", "raw_path": "data/raw/95df2f81df9d172a48a752f24ced0bf6036fc61d58d50bb8f62ab0e0828f920d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001531177.json", "sha256": "52997d6956e5a1e6e19f43b61419926554d9ee276ae892d10499b1041a7eb97c", "retrieved_at": "2026-10-17T22:51:34.009095+00:00", "raw_path": "data/raw/52997d6956e5a1e6e19f43b61419926554d9ee276ae892d10499b1041a7eb97c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001859836.json", "sha256": "59773348b18b0bacd64a6532c5551ffa9a7362dfa540fcf9540e3b894f3eee76", "retrieved_at": "2026-10-17T22:51:34.556221+00:00", "raw_path": "data/raw/59773348b18b0bacd64a6532c5551ffa9a7362dfa540fcf9540e3b894f3eee76.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000912728.json", "sha256": "b1822a653b15a78f1ed585688162be63bc1aff6dccb61b1cec34503746071874", "retrieved_at": "2026-10-17T22:51:33.710843+00:00", "raw_path": "data/raw/b1822a653b15a78f1ed585688162be63bc1aff6dccb61b1cec34503746071874.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000763563.json", "sha256": "ad4a85506f5e3195dd44aae1da7f7d59c7149f2089f413a40cbd4ebaa103fa17", "retrieved_at": "2026-10-17T22:51:33.279814+00:00", "raw_path": "data/raw/ad4a85506f5e3195dd44aae1da7f7d59c7149f2089f413a40cbd4ebaa103fa17.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001501796.json", "sha256": "f40a2302e615cb3481813506b3e8c756d6c777a61f1430dd2d7a502f656e5db0", "retrieved_at": "2026-10-17T22:51:35.400414+00:00", "raw_path": "data/raw/f40a2302e615cb3481813506b3e8c756d6c777a61f1430dd2d7a502f656e5db0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001423869.json", "sha256": "5478f8e1e17ca2a9d8116cd76269d8b868141354d499ec827f33aca41466d002", "retrieved_at": "2026-10-17T22:51:34.702663+00:00", "raw_path": "data/raw/5478f8e1e17ca2a9d8116cd76269d8b868141354d499ec827f33aca41466d002.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001833197.json", "sha256": "2cee7e41e8dee0609bfdf8fe0b7983e068c024dc8568a0b6aa8c8748732959ae", "retrieved_at": "2026-10-17T22:51:36.036818+00:00", "raw_path": "data/raw/2cee7e41e8dee0609bfdf8fe0b7983e068c024dc8568a0b6aa8c8748732959ae.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001528356.json", "sha256": "96446a911c692c1122cc841d5c45dc92b4c33d033542bf6e1db0222e6aec4423", "retrieved_at": "2026-10-17T22:51:35.407723+00:00", "raw_path": "data/raw/96446a911c692c1122cc841d5c45dc92b4c33d033542bf6e1db0222e6aec4423.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001706946.json", "sha256": "447a91b8375b95ee7e7b69567f4c17d3945e0195c8ce231a50f26cf2b8de6f17", "retrieved_at": "2026-10-17T22:51:36.466672+00:00", "raw_path": "data/raw/447a91b8375b95ee7e7b69567f4c17d3945e0195c8ce231a50f26cf2b8de6f17.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001402829.json", "sha256": "4b0271b2e91a2f2453e5a0f11eec0c71d892eb44b384dec8dc81548b06ea665d", "retrieved_at": "2026-10-17T22:51:36.213524+00:00", "raw_path": "data/raw/4b0271b2e91a2f2453e5a0f11eec0c71d892eb44b384dec8dc81548b06ea665d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002035304.json", "sha256": "52c3ea9eec97faffadcd65316e27fd6d0a8a6289443ce62e713b44c0bdc5d830", "retrieved_at": "2026-10-17T22:51:37.243871+00:00", "raw_path": "data/raw/52c3ea9eec97faffadcd65316e27fd6d0a8a6289443ce62e713b44c0bdc5d830.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001818383.json", "sha256": "92259445707d4ccd4513fef0d642615cf20a90d9b90fc28636332399e3b271ee", "retrieved_at": "2026-10-17T22:51:38.021554+00:00", "raw_path": "data/raw/92259445707d4ccd4513fef0d642615cf20a90d9b90fc28636332399e3b271ee.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002118195.json", "sha256": "244722486a83cba0693764527c287ed074ecaf35feb9f3695a1e8742462d1cdb", "retrieved_at": "2026-10-17T22:51:37.990033+00:00", "raw_path": "data/raw/244722486a83cba0693764527c287ed074ecaf35feb9f3695a1e8742462d1cdb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001421517.json", "sha256": "47730e9e7491257aed847063d2d58ba34c076bfbfadbc0ff6b646f5ad7ef365f", "retrieved_at": "2026-10-17T22:51:37.077198+00:00", "raw_path": "data/raw/47730e9e7491257aed847063d2d58ba34c076bfbfadbc0ff6b646f5ad7ef365f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000913341.json", "sha256": "787fcf2e6cc225234e7d671907019e15479d0a368e6a63a66641c5f01d955828", "retrieved_at": "2026-10-17T22:51:36.923811+00:00", "raw_path": "data/raw/787fcf2e6cc225234e7d671907019e15479d0a368e6a63a66641c5f01d955828.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001173514.json", "sha256": "af4dad0e1d94492ab07a2d8ebeb619109e34370c4906fffbcb80b157042d173b", "retrieved_at": "2026-10-17T22:51:37.525630+00:00", "raw_path": "data/raw/af4dad0e1d94492ab07a2d8ebeb619109e34370c4906fffbcb80b157042d173b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001528287.json", "sha256": "f18b845b7ce16660cbd1e57ca52d025038940b6172354b2d4d55342842296309", "retrieved_at": "2026-10-17T22:51:39.133193+00:00", "raw_path": "data/raw/f18b845b7ce16660cbd1e57ca52d025038940b6172354b2d4d55342842296309.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001894562.json", "sha256": "a6bef163d02549a849172fe49d43d367b748d4e33f23f3f9ba4f9ec4593d6a2a", "retrieved_at": "2026-10-17T22:51:39.834889+00:00", "raw_path": "data/raw/a6bef163d02549a849172fe49d43d367b748d4e33f23f3f9ba4f9ec4593d6a2a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000352825.json", "sha256": "cf0c1992a6d1b8b33d0c57606138c282b7b73db3453fceef79581f0f172ea9f2", "retrieved_at": "2026-10-17T22:51:38.876375+00:00", "raw_path": "data/raw/cf0c1992a6d1b8b33d0c57606138c282b7b73db3453fceef79581f0f172ea9f2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000096869.json", "sha256": "269d0b45211f5bcd865edab9f065c67d308d87da94f71db90fc2770aa3b815e0", "retrieved_at": "2026-10-17T22:51:39.081448+00:00", "raw_path": "data/raw/269d0b45211f5bcd865edab9f065c67d308d87da94f71db90fc2770aa3b815e0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001336706.json", "sha256": "8916ddd09360348139a4bde4e002d3633e1cece1e22100a4c5ba6ee5e7872c3d", "retrieved_at": "2026-10-17T22:51:40.207086+00:00", "raw_path": "data/raw/8916ddd09360348139a4bde4e002d3633e1cece1e22100a4c5ba6ee5e7872c3d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000895456.json", "sha256": "620a0d6e2c85b9e065223e10f7407db578f1155a836bcfeae63d411ae483a410", "retrieved_at": "2026-10-17T22:51:39.439326+00:00", "raw_path": "data/raw/620a0d6e2c85b9e065223e10f7407db578f1155a836bcfeae63d411ae483a410.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001834488.json", "sha256": "624a2f9952c97cfe5d2dad02b0db840b67bc71e60bed156a9bf64b4257d93b08", "retrieved_at": "2026-10-17T22:51:40.944194+00:00", "raw_path": "data/raw/624a2f9952c97cfe5d2dad02b0db840b67bc71e60bed156a9bf64b4257d93b08.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001375205.json", "sha256": "54b918c85d09969e478dc336475bd290785af81f749c80117bf06c381ff7422e", "retrieved_at": "2026-10-17T22:51:40.511644+00:00", "raw_path": "data/raw/54b918c85d09969e478dc336475bd290785af81f749c80117bf06c381ff7422e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001730984.json", "sha256": "87e5a7df398b32171bca5606e20f046d126f7ca4d4c1406988e1d26bdb74b3cd", "retrieved_at": "2026-10-17T22:51:41.086227+00:00", "raw_path": "data/raw/87e5a7df398b32171bca5606e20f046d126f7ca4d4c1406988e1d26bdb74b3cd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001644378.json", "sha256": "9f3f4da4a38a4d1089a1bba12717f699c7039927bc5ad9b367dfa9d96cdc3d45", "retrieved_at": "2026-10-17T22:51:41.295821+00:00", "raw_path": "data/raw/9f3f4da4a38a4d1089a1bba12717f699c7039927bc5ad9b367dfa9d96cdc3d45.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001807120.json", "sha256": "17e755cf4dc3ba9be3535a65aea0e4914677f8625c9662e22a7556c5fd4c086a", "retrieved_at": "2026-10-17T22:51:41.718004+00:00", "raw_path": "data/raw/17e755cf4dc3ba9be3535a65aea0e4914677f8625c9662e22a7556c5fd4c086a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001774170.json", "sha256": "68631d9668b33edb874d464b147f4da834df5c5d4e8b760657fe9a7f323a6651", "retrieved_at": "2026-10-17T22:51:41.698947+00:00", "raw_path": "data/raw/68631d9668b33edb874d464b147f4da834df5c5d4e8b760657fe9a7f323a6651.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001645469.json", "sha256": "11b3f240217511123d89b32408ab3beb4dce0c8844d2a4f4fb7c1085084888d1", "retrieved_at": "2026-10-17T22:51:42.127560+00:00", "raw_path": "data/raw/11b3f240217511123d89b32408ab3beb4dce0c8844d2a4f4fb7c1085084888d1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001030192.json", "sha256": "d4671eff66224a52633ef18d6dc6a9f8c89a4e294026da354c470062b3002ecc", "retrieved_at": "2026-10-17T22:51:42.904294+00:00", "raw_path": "data/raw/d4671eff66224a52633ef18d6dc6a9f8c89a4e294026da354c470062b3002ecc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001729149.json", "sha256": "59ecec91f8e6defce260de15d3fc2a9b0a3fa90f08a34d937ac184c47abd21eb", "retrieved_at": "2026-10-17T22:51:42.929678+00:00", "raw_path": "data/raw/59ecec91f8e6defce260de15d3fc2a9b0a3fa90f08a34d937ac184c47abd21eb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001898718.json", "sha256": "788ff44b18211904b87ba4db82cff145b9cb2b1f34697450efbf1bf4620cae59", "retrieved_at": "2026-10-17T22:51:43.792130+00:00", "raw_path": "data/raw/788ff44b18211904b87ba4db82cff145b9cb2b1f34697450efbf1bf4620cae59.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001113809.json", "sha256": "f98153375e84549771e58bcae205ea35df7ba82d226fa12cd3b6c49abb6ed950", "retrieved_at": "2026-10-17T22:51:43.332694+00:00", "raw_path": "data/raw/f98153375e84549771e58bcae205ea35df7ba82d226fa12cd3b6c49abb6ed950.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001816017.json", "sha256": "ad919111fc205cffe03753f45872f0b7f550cf60ee3d321955f183433a2d5747", "retrieved_at": "2026-10-17T22:51:44.327009+00:00", "raw_path": "data/raw/ad919111fc205cffe03753f45872f0b7f550cf60ee3d321955f183433a2d5747.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001177648.json", "sha256": "80fddde6209a85211c99bf9c410a8d05c029ccda8597cc49f72b1775c18d6d7b", "retrieved_at": "2026-10-17T22:51:43.632241+00:00", "raw_path": "data/raw/80fddde6209a85211c99bf9c410a8d05c029ccda8597cc49f72b1775c18d6d7b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001514991.json", "sha256": "31e04ec92a3036719f0a44abaecf4b27d5d5cbee20ce5558f44690dc931d4a91", "retrieved_at": "2026-10-17T22:51:42.539456+00:00", "raw_path": "data/raw/31e04ec92a3036719f0a44abaecf4b27d5d5cbee20ce5558f44690dc931d4a91.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001871509.json", "sha256": "cb54d64a53f743e5615506ae4fa3a6b5352e57ecac083ce280c2624b41027d6f", "retrieved_at": "2026-10-17T22:51:44.368252+00:00", "raw_path": "data/raw/cb54d64a53f743e5615506ae4fa3a6b5352e57ecac083ce280c2624b41027d6f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001593899.json", "sha256": "1478d5a15cae7d68529b05d31111a645d4d4c6ce2b18807594a9e3f28e816906", "retrieved_at": "2026-10-17T22:51:44.641151+00:00", "raw_path": "data/raw/1478d5a15cae7d68529b05d31111a645d4d4c6ce2b18807594a9e3f28e816906.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002100782.json", "sha256": "0647e33cde5cc9016708a26803d360d182d3fd88f8d38e7c35ea9be33fdb92df", "retrieved_at": "2026-10-17T22:51:45.716301+00:00", "raw_path": "data/raw/0647e33cde5cc9016708a26803d360d182d3fd88f8d38e7c35ea9be33fdb92df.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001806347.json", "sha256": "c3a05c573fdc24725adc2f6d30d409dd878a0a97889ea4ccdbf1a8929e9b2373", "retrieved_at": "2026-10-17T22:51:45.795012+00:00", "raw_path": "data/raw/c3a05c573fdc24725adc2f6d30d409dd878a0a97889ea4ccdbf1a8929e9b2373.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001587987.json", "sha256": "a72ca1afc26dede357d714ffdbbdc789d389380848410b1b3b115670012bc9f3", "retrieved_at": "2026-10-17T22:51:46.352444+00:00", "raw_path": "data/raw/a72ca1afc26dede357d714ffdbbdc789d389380848410b1b3b115670012bc9f3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001988494.json", "sha256": "7e4d0e4ee55b4eb58359b0ebe12a395b75ef1b6b7e9be7ccf010fe5c3d28b875", "retrieved_at": "2026-10-17T22:51:46.618312+00:00", "raw_path": "data/raw/7e4d0e4ee55b4eb58359b0ebe12a395b75ef1b6b7e9be7ccf010fe5c3d28b875.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000703604.json", "sha256": "1c0774c0d3fb64cc33a7d5fb5862edaaf357350a64b707bcab80ee25494b678c", "retrieved_at": "2026-10-17T22:51:45.330731+00:00", "raw_path": "data/raw/1c0774c0d3fb64cc33a7d5fb5862edaaf357350a64b707bcab80ee25494b678c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001617553.json", "sha256": "b36fa5233dd42baca0fe3eca4da5f44b37877b9d13027a44b9c5ba1fb07d0866", "retrieved_at": "2026-10-17T22:51:46.999882+00:00", "raw_path": "data/raw/b36fa5233dd42baca0fe3eca4da5f44b37877b9d13027a44b9c5ba1fb07d0866.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001530249.json", "sha256": "da683dde827245c1f7433b8f982f45010c0495ba5a415ce1b8936114cc3cfe8e", "retrieved_at": "2026-10-17T22:51:45.531242+00:00", "raw_path": "data/raw/da683dde827245c1f7433b8f982f45010c0495ba5a415ce1b8936114cc3cfe8e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001438423.json", "sha256": "72eecefe5bf524ac09c7fb32a5300bb6071f8e9ed6ae744939a8b04393c8a4e1", "retrieved_at": "2026-10-17T22:51:47.917119+00:00", "raw_path": "data/raw/72eecefe5bf524ac09c7fb32a5300bb6071f8e9ed6ae744939a8b04393c8a4e1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001770450.json", "sha256": "7db8eff2c0b664fe34c4eb665ad1c22f870d98f403a104ebab32ff29166cc8c6", "retrieved_at": "2026-10-17T22:51:47.616959+00:00", "raw_path": "data/raw/7db8eff2c0b664fe34c4eb665ad1c22f870d98f403a104ebab32ff29166cc8c6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001519401.json", "sha256": "6c39b752353b81a1f04d8e3ab1338d6b16f4a17f8e1f66ab3ca043111810ab48", "retrieved_at": "2026-10-17T22:51:48.472011+00:00", "raw_path": "data/raw/6c39b752353b81a1f04d8e3ab1338d6b16f4a17f8e1f66ab3ca043111810ab48.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000929351.json", "sha256": "c806615139b2228d6a4171e0568a65e77e4b06ce9ddc411c3fdaf5dc55e0037b", "retrieved_at": "2026-10-17T22:51:47.520006+00:00", "raw_path": "data/raw/c806615139b2228d6a4171e0568a65e77e4b06ce9ddc411c3fdaf5dc55e0037b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000796505.json", "sha256": "18b5be317dd546fce0ab0f974ed9eca21788c8d13b4fbd1cad066e27a69d9a47", "retrieved_at": "2026-10-17T22:51:49.386030+00:00", "raw_path": "data/raw/18b5be317dd546fce0ab0f974ed9eca21788c8d13b4fbd1cad066e27a69d9a47.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001509261.json", "sha256": "85f1fcb83ff798197429a7db7771702fec081cd8bda0be8487cb9da500d86fb9", "retrieved_at": "2026-10-17T22:51:49.001480+00:00", "raw_path": "data/raw/85f1fcb83ff798197429a7db7771702fec081cd8bda0be8487cb9da500d86fb9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001609804.json", "sha256": "0ca17ff9567dfdd889371827b2bb71536348deceb44293869d9e195f5e65e12d", "retrieved_at": "2026-10-17T22:51:49.225715+00:00", "raw_path": "data/raw/0ca17ff9567dfdd889371827b2bb71536348deceb44293869d9e195f5e65e12d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001726173.json", "sha256": "d0d271026d817f6ef6daf367c7114ef9951554f8c358ba4610de6590aedef9e1", "retrieved_at": "2026-10-17T22:51:50.344922+00:00", "raw_path": "data/raw/d0d271026d817f6ef6daf367c7114ef9951554f8c358ba4610de6590aedef9e1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001132651.json", "sha256": "05a14a41a19cdccfb2e58fb73640743a4d98a30457bb8627171724ff85557965", "retrieved_at": "2026-10-17T22:51:50.233559+00:00", "raw_path": "data/raw/05a14a41a19cdccfb2e58fb73640743a4d98a30457bb8627171724ff85557965.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001569994.json", "sha256": "8b49155db9ff0d587467be1b875c8f3c7cdfd04f67333dc8b34e3bbebd7b38f9", "retrieved_at": "2026-10-17T22:51:49.798018+00:00", "raw_path": "data/raw/8b49155db9ff0d587467be1b875c8f3c7cdfd04f67333dc8b34e3bbebd7b38f9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001921865.json", "sha256": "7d5d4e3d9e273021345f6ecc534f82edc7c42da211c9e938b537490e8c6e4615", "retrieved_at": "2026-10-17T22:51:51.235256+00:00", "raw_path": "data/raw/7d5d4e3d9e273021345f6ecc534f82edc7c42da211c9e938b537490e8c6e4615.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001590584.json", "sha256": "8c4ba72abedc822e3b41cd010774db73dba972d6a43b9ea924c9f2cc3acf3877", "retrieved_at": "2026-10-17T22:51:51.210151+00:00", "raw_path": "data/raw/8c4ba72abedc822e3b41cd010774db73dba972d6a43b9ea924c9f2cc3acf3877.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001616543.json", "sha256": "e29c65d43d6c8dc67a43342f932d4a4a7152f14d7546681ff956074587dce9f1", "retrieved_at": "2026-10-17T22:51:51.418931+00:00", "raw_path": "data/raw/e29c65d43d6c8dc67a43342f932d4a4a7152f14d7546681ff956074587dce9f1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001670076.json", "sha256": "7b854b5764dd4b77d1743fcd131a93d22837bdaff9dc4da9b2cc92681d417a74", "retrieved_at": "2026-10-17T22:51:51.541385+00:00", "raw_path": "data/raw/7b854b5764dd4b77d1743fcd131a93d22837bdaff9dc4da9b2cc92681d417a74.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001823794.json", "sha256": "b43891b992564d383db8243cd33225fe949576bbf565d874185dba91c5c632e3", "retrieved_at": "2026-10-17T22:51:52.257477+00:00", "raw_path": "data/raw/b43891b992564d383db8243cd33225fe949576bbf565d874185dba91c5c632e3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001849396.json", "sha256": "fefc2d627fed77a169b3aebe1af7e50e7c41cf0e3bf7ae00eef06105fa919190", "retrieved_at": "2026-10-17T22:51:52.723064+00:00", "raw_path": "data/raw/fefc2d627fed77a169b3aebe1af7e50e7c41cf0e3bf7ae00eef06105fa919190.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001907909.json", "sha256": "326f9f0f8a07134141074ac9cf172218b6bc6fdc66bce33a64431f867e7f1c94", "retrieved_at": "2026-10-17T22:51:53.214378+00:00", "raw_path": "data/raw/326f9f0f8a07134141074ac9cf172218b6bc6fdc66bce33a64431f867e7f1c94.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001683695.json", "sha256": "dce9776c13448b400333ff7e1ca6faaa39db71d482d050a527839e8fc2e33dd4", "retrieved_at": "2026-10-17T22:51:52.670080+00:00", "raw_path": "data/raw/dce9776c13448b400333ff7e1ca6faaa39db71d482d050a527839e8fc2e33dd4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001653558.json", "sha256": "ee10483b480a5b2494f2a4a652dbfbdb485538bc797d61673b08fb7a06e9a0d1", "retrieved_at": "2026-10-17T22:51:53.002132+00:00", "raw_path": "data/raw/ee10483b480a5b2494f2a4a652dbfbdb485538bc797d61673b08fb7a06e9a0d1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001756655.json", "sha256": "1bba27792730612220ffaf61e5c1c6d7c352264a3e3833ab5544ac56a2276151", "retrieved_at": "2026-10-17T22:51:54.093463+00:00", "raw_path": "data/raw/1bba27792730612220ffaf61e5c1c6d7c352264a3e3833ab5544ac56a2276151.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001768224.json", "sha256": "65486ceddf0397a1d6667cfac47dfbc26cd4c3c21f2bdd99f801ec1d801af0da", "retrieved_at": "2026-10-17T22:51:54.327828+00:00", "raw_path": "data/raw/65486ceddf0397a1d6667cfac47dfbc26cd4c3c21f2bdd99f801ec1d801af0da.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001171155.json", "sha256": "28508ab5b979c885fd7611bcaa5ce0e2799e66fcd6b0e6f3b830f3634047398a", "retrieved_at": "2026-10-17T22:51:54.065649+00:00", "raw_path": "data/raw/28508ab5b979c885fd7611bcaa5ce0e2799e66fcd6b0e6f3b830f3634047398a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001211583.json", "sha256": "f5de26e280e9814def3db187bfe6961cb26c6e601a5f986375859c81818e8ab8", "retrieved_at": "2026-10-17T22:51:55.166620+00:00", "raw_path": "data/raw/f5de26e280e9814def3db187bfe6961cb26c6e601a5f986375859c81818e8ab8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002068385.json", "sha256": "6ad8494f2ae9fe1d9f66b6ad64203cc7b777b2de616dd733632d3c1b31bf3915", "retrieved_at": "2026-10-17T22:51:55.606329+00:00", "raw_path": "data/raw/6ad8494f2ae9fe1d9f66b6ad64203cc7b777b2de616dd733632d3c1b31bf3915.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001441236.json", "sha256": "0d1c6e4733bcded0418359aaadb43cca8a70bf88b630cdc58e9328b1bf21856e", "retrieved_at": "2026-10-17T22:51:53.944781+00:00", "raw_path": "data/raw/0d1c6e4733bcded0418359aaadb43cca8a70bf88b630cdc58e9328b1bf21856e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001553643.json", "sha256": "34acb6579adb694402af1f940d83014f7841c8cf763b03e27ee64d386466bb53", "retrieved_at": "2026-10-17T22:51:55.328592+00:00", "raw_path": "data/raw/34acb6579adb694402af1f940d83014f7841c8cf763b03e27ee64d386466bb53.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000933034.json", "sha256": "3c1254d3ceb741408dd5681bd37f08570bb9f01520640f18fa42a4dc1c95d095", "retrieved_at": "2026-10-17T22:51:56.277798+00:00", "raw_path": "data/raw/3c1254d3ceb741408dd5681bd37f08570bb9f01520640f18fa42a4dc1c95d095.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002096300.json", "sha256": "903e1e607b363fe8569d767ea0f45fce4331d96abd1e079c59193dc47fa2366e", "retrieved_at": "2026-10-17T22:51:56.880001+00:00", "raw_path": "data/raw/903e1e607b363fe8569d767ea0f45fce4331d96abd1e079c59193dc47fa2366e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001434621.json", "sha256": "d2a233df2d3693831e09f0b4b96f0dec1977b439028fd25d63138ab1a50b288c", "retrieved_at": "2026-10-17T22:51:56.413069+00:00", "raw_path": "data/raw/d2a233df2d3693831e09f0b4b96f0dec1977b439028fd25d63138ab1a50b288c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001481792.json", "sha256": "a63db0a2bcef256a7aed2e28966afa317d7311d2dde8ff20bb4192007dd953de", "retrieved_at": "2026-10-17T22:51:56.227802+00:00", "raw_path": "data/raw/a63db0a2bcef256a7aed2e28966afa317d7311d2dde8ff20bb4192007dd953de.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001493761.json", "sha256": "5aefb87f56539d8facd80764002919abedb361f58240d533f23a34a73be8e43d", "retrieved_at": "2026-10-17T22:51:56.882419+00:00", "raw_path": "data/raw/5aefb87f56539d8facd80764002919abedb361f58240d533f23a34a73be8e43d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001766368.json", "sha256": "485ef400964b2039ecacf2e033c0653d6ae0909179b16dab2353bf4b1f4221d9", "retrieved_at": "2026-10-17T22:51:57.622494+00:00", "raw_path": "data/raw/485ef400964b2039ecacf2e033c0653d6ae0909179b16dab2353bf4b1f4221d9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001710482.json", "sha256": "e7467cbe3458daec406bde713b43ed56adb54bbd15ceb9069755962e16d5c356", "retrieved_at": "2026-10-17T22:51:58.131046+00:00", "raw_path": "data/raw/e7467cbe3458daec406bde713b43ed56adb54bbd15ceb9069755962e16d5c356.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001779128.json", "sha256": "2bda3df96b4cb27a7509e493dfe60a1ca6510fa8f399b5e9077c0123aa524db1", "retrieved_at": "2026-10-17T22:51:58.324764+00:00", "raw_path": "data/raw/2bda3df96b4cb27a7509e493dfe60a1ca6510fa8f399b5e9077c0123aa524db1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001579733.json", "sha256": "f1ba65fe5621415d75edc58829209df6354b9b0fb3228a5d03609b255fb67e15", "retrieved_at": "2026-10-17T22:51:58.784239+00:00", "raw_path": "data/raw/f1ba65fe5621415d75edc58829209df6354b9b0fb3228a5d03609b255fb67e15.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000796534.json", "sha256": "e34f737832d7e79c90086c2611e7135348872a2cd2915c7dc9558d826f1fd9c6", "retrieved_at": "2026-10-17T22:51:58.069625+00:00", "raw_path": "data/raw/e34f737832d7e79c90086c2611e7135348872a2cd2915c7dc9558d826f1fd9c6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001720592.json", "sha256": "774c740a4cc40af55dd106b532378b87d6cdd5a6b11976488f89b04faa9ba746", "retrieved_at": "2026-10-17T22:51:59.433492+00:00", "raw_path": "data/raw/774c740a4cc40af55dd106b532378b87d6cdd5a6b11976488f89b04faa9ba746.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001576942.json", "sha256": "0772c68b838b8629d788ad314e4cf875004b399ca75678a0c6edf6b9ffdc1639", "retrieved_at": "2026-10-17T22:51:59.198188+00:00", "raw_path": "data/raw/0772c68b838b8629d788ad314e4cf875004b399ca75678a0c6edf6b9ffdc1639.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001675644.json", "sha256": "abe14bad0626114487c29b12bb286f4c42cf0527b0428ba2d90a8a29c8011028", "retrieved_at": "2026-10-17T22:52:00.727852+00:00", "raw_path": "data/raw/abe14bad0626114487c29b12bb286f4c42cf0527b0428ba2d90a8a29c8011028.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001631596.json", "sha256": "c1dbafc976af91f5ef96950fb522ac4999c46b070a4059ee61d5c1d786f9c9ee", "retrieved_at": "2026-10-17T22:52:00.469183+00:00", "raw_path": "data/raw/c1dbafc976af91f5ef96950fb522ac4999c46b070a4059ee61d5c1d786f9c9ee.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001023731.json", "sha256": "f31e98d48a91a1a1ad1abdc40f0df1f2d9f94c8cf698ac737dac46bf6565a32c", "retrieved_at": "2026-10-17T22:51:59.718449+00:00", "raw_path": "data/raw/f31e98d48a91a1a1ad1abdc40f0df1f2d9f94c8cf698ac737dac46bf6565a32c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001401040.json", "sha256": "adeb7e203518bec856c688b7ed41ae272e966272fe3607e0a7415e1ef09fc65b", "retrieved_at": "2026-10-17T22:52:01.625034+00:00", "raw_path": "data/raw/adeb7e203518bec856c688b7ed41ae272e966272fe3607e0a7415e1ef09fc65b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000932781.json", "sha256": "f11e182978bc270c9cb72cace31c0e375e41dcb70b0e99a66fa947f593acebf0", "retrieved_at": "2026-10-17T22:52:00.108498+00:00", "raw_path": "data/raw/f11e182978bc270c9cb72cace31c0e375e41dcb70b0e99a66fa947f593acebf0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001704711.json", "sha256": "c859f4f077e2ea570767a89d40cb611049d727e3de3b88642d27c3f5303778f3", "retrieved_at": "2026-10-17T22:52:01.145239+00:00", "raw_path": "data/raw/c859f4f077e2ea570767a89d40cb611049d727e3de3b88642d27c3f5303778f3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001384195.json", "sha256": "c2ad7dddd313ed88d796859f1956ff891db07a6bc93012a8b160bb8b99ab20d4", "retrieved_at": "2026-10-17T22:52:00.879205+00:00", "raw_path": "data/raw/c2ad7dddd313ed88d796859f1956ff891db07a6bc93012a8b160bb8b99ab20d4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001928446.json", "sha256": "caed75359d59466e2008333d5cc79ae14366baf5fd1c69e18c11b35d72f359dc", "retrieved_at": "2026-10-17T22:52:02.745506+00:00", "raw_path": "data/raw/caed75359d59466e2008333d5cc79ae14366baf5fd1c69e18c11b35d72f359dc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000106532.json", "sha256": "c38b05c1360f7a40a1088739d3431d5f130af61b757a6f766ef5217451ead5f7", "retrieved_at": "2026-10-17T22:52:02.251705+00:00", "raw_path": "data/raw/c38b05c1360f7a40a1088739d3431d5f130af61b757a6f766ef5217451ead5f7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000723646.json", "sha256": "ac265ab1fc68798d841450b57e348ea7684e44a82b0183ac19bfff9976a7c54d", "retrieved_at": "2026-10-17T22:52:01.805062+00:00", "raw_path": "data/raw/ac265ab1fc68798d841450b57e348ea7684e44a82b0183ac19bfff9976a7c54d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001882782.json", "sha256": "021385c2e76f7c27568c7a8e54257787b4157f6a85f9e288550d9e5df4a7a254", "retrieved_at": "2026-10-17T22:52:03.132882+00:00", "raw_path": "data/raw/021385c2e76f7c27568c7a8e54257787b4157f6a85f9e288550d9e5df4a7a254.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000037472.json", "sha256": "cfc6f8240667768ffe82ceef4868e93bf61c6eaa0e666020f5929983b0b1583c", "retrieved_at": "2026-10-17T22:52:02.545170+00:00", "raw_path": "data/raw/cfc6f8240667768ffe82ceef4868e93bf61c6eaa0e666020f5929983b0b1583c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002028336.json", "sha256": "0dbd20304672bd10574de8fae1bf0686de981759211c35cf9ce2db9b8bf7f18e", "retrieved_at": "2026-10-17T22:52:03.891637+00:00", "raw_path": "data/raw/0dbd20304672bd10574de8fae1bf0686de981759211c35cf9ce2db9b8bf7f18e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001098151.json", "sha256": "3564a51a9bebf16db8b95ef7043b8b2203fdf6a291b3af3603b45a40171579ed", "retrieved_at": "2026-10-17T22:52:03.369661+00:00", "raw_path": "data/raw/3564a51a9bebf16db8b95ef7043b8b2203fdf6a291b3af3603b45a40171579ed.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001662579.json", "sha256": "382fa34a5695319ea71259b3ca56f141e74830dad08ae782c0b5770985145e05", "retrieved_at": "2026-10-17T22:52:04.479647+00:00", "raw_path": "data/raw/382fa34a5695319ea71259b3ca56f141e74830dad08ae782c0b5770985145e05.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000039092.json", "sha256": "5ae9c4cf0f65c283f668d21488226f851cc8a3e1f6ccf26d3c0bce799251eb31", "retrieved_at": "2026-10-17T22:52:03.771581+00:00", "raw_path": "data/raw/5ae9c4cf0f65c283f668d21488226f851cc8a3e1f6ccf26d3c0bce799251eb31.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001669779.json", "sha256": "62164c82db9bbf25de3c7f571eaf4980569a2d0721e88d9a297fbc4e623209bb", "retrieved_at": "2026-10-17T22:52:04.660491+00:00", "raw_path": "data/raw/62164c82db9bbf25de3c7f571eaf4980569a2d0721e88d9a297fbc4e623209bb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001902314.json", "sha256": "7beeee0b3db0901eb40001a152cb93d74dc7ef46cf4aa2fbc8d7ffce8fe08482", "retrieved_at": "2026-10-17T22:52:04.961493+00:00", "raw_path": "data/raw/7beeee0b3db0901eb40001a152cb93d74dc7ef46cf4aa2fbc8d7ffce8fe08482.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002079999.json", "sha256": "164c9cbd16e840e1dec9d4e473cd5d93853a15e434558153ba8eda33cc511a02", "retrieved_at": "2026-10-17T22:52:05.464355+00:00", "raw_path": "data/raw/164c9cbd16e840e1dec9d4e473cd5d93853a15e434558153ba8eda33cc511a02.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001981546.json", "sha256": "bd7119b0a58f9716952d639d55cfc189de259fb008ae30957ef5a111d941707b", "retrieved_at": "2026-10-17T22:52:05.836307+00:00", "raw_path": "data/raw/bd7119b0a58f9716952d639d55cfc189de259fb008ae30957ef5a111d941707b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000100378.json", "sha256": "8e28ef3ff2e7d6bf4a8377799c66c8d1e4afdc603188f4ff80463eb102589512", "retrieved_at": "2026-10-17T22:52:04.866773+00:00", "raw_path": "data/raw/8e28ef3ff2e7d6bf4a8377799c66c8d1e4afdc603188f4ff80463eb102589512.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000836690.json", "sha256": "e801cdbbb303eb0b19eaca639b556534b7772c44f4fbb6ffd1000b39b71f23e6", "retrieved_at": "2026-10-17T22:52:06.292479+00:00", "raw_path": "data/raw/e801cdbbb303eb0b19eaca639b556534b7772c44f4fbb6ffd1000b39b71f23e6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001372299.json", "sha256": "147ae97cc37a673c8db5be16000bcf9bc4859108a8b38ddf6007a8a06ae66bff", "retrieved_at": "2026-10-17T22:52:06.525419+00:00", "raw_path": "data/raw/147ae97cc37a673c8db5be16000bcf9bc4859108a8b38ddf6007a8a06ae66bff.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000763907.json", "sha256": "d2ee1b00beadc12e4fed1ee7923f77e9f1f1e19bba080c9e4b8b7dcd6a2cd719", "retrieved_at": "2026-10-17T22:52:05.679577+00:00", "raw_path": "data/raw/d2ee1b00beadc12e4fed1ee7923f77e9f1f1e19bba080c9e4b8b7dcd6a2cd719.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001857154.json", "sha256": "bac4dff1a8764a50c6c47ac55c861f4922ccabdc82e51dca1f8bf46a9f27811f", "retrieved_at": "2026-10-17T22:52:07.494107+00:00", "raw_path": "data/raw/bac4dff1a8764a50c6c47ac55c861f4922ccabdc82e51dca1f8bf46a9f27811f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001228627.json", "sha256": "59b3f548361fa5c66fb8bd927bac9bc7dc8822bcce158860c7c4d77974af0a92", "retrieved_at": "2026-10-17T22:52:07.136432+00:00", "raw_path": "data/raw/59b3f548361fa5c66fb8bd927bac9bc7dc8822bcce158860c7c4d77974af0a92.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002076163.json", "sha256": "be6ef6c653ab4feac7790b7713f87516e4db2d7e5705d12b0eae9bd32b7c72ce", "retrieved_at": "2026-10-17T22:52:08.356848+00:00", "raw_path": "data/raw/be6ef6c653ab4feac7790b7713f87516e4db2d7e5705d12b0eae9bd32b7c72ce.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000895447.json", "sha256": "9ce888e59b24594f11088320faa29a9c4a5fdd3b37dde6b273de6239b37f32bf", "retrieved_at": "2026-10-17T22:52:07.439801+00:00", "raw_path": "data/raw/9ce888e59b24594f11088320faa29a9c4a5fdd3b37dde6b273de6239b37f32bf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001899883.json", "sha256": "d83cb508292d645fce20d53d5e39211a9c3cf0eef549655b43ee15526649ec4f", "retrieved_at": "2026-10-17T22:52:08.273353+00:00", "raw_path": "data/raw/d83cb508292d645fce20d53d5e39211a9c3cf0eef549655b43ee15526649ec4f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001009829.json", "sha256": "f308823f52d4753cad83b3835dd789e132feb1b0547f5f461fe5e50047dbad17", "retrieved_at": "2026-10-17T22:52:07.800672+00:00", "raw_path": "data/raw/f308823f52d4753cad83b3835dd789e132feb1b0547f5f461fe5e50047dbad17.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001786117.json", "sha256": "473326fcf4b6e780ce7a898eb03f5f3606b7d2f932f47b22537305a8ea702780", "retrieved_at": "2026-10-17T22:52:09.165747+00:00", "raw_path": "data/raw/473326fcf4b6e780ce7a898eb03f5f3606b7d2f932f47b22537305a8ea702780.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001392380.json", "sha256": "9731e837d2cf072312993e985f58f424316bd572665fe6438c2097b43e31326c", "retrieved_at": "2026-10-17T22:52:08.739643+00:00", "raw_path": "data/raw/9731e837d2cf072312993e985f58f424316bd572665fe6438c2097b43e31326c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001772177.json", "sha256": "2a6358aab6eef5f3c52dc71dd698e84308d0a61d94978e51381db93a588ca4c3", "retrieved_at": "2026-10-17T22:52:09.408979+00:00", "raw_path": "data/raw/2a6358aab6eef5f3c52dc71dd698e84308d0a61d94978e51381db93a588ca4c3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000778164.json", "sha256": "4c32009746855d8293e6aa03668d9192ff2bf54c52ee6d17a8e8cc9212f0291d", "retrieved_at": "2026-10-17T22:52:09.369673+00:00", "raw_path": "data/raw/4c32009746855d8293e6aa03668d9192ff2bf54c52ee6d17a8e8cc9212f0291d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001901637.json", "sha256": "837a9bb0cfff5fba8102fa782f367d8ef73d900f6073774d996c1b2a9f0389a5", "retrieved_at": "2026-10-17T22:52:10.159274+00:00", "raw_path": "data/raw/837a9bb0cfff5fba8102fa782f367d8ef73d900f6073774d996c1b2a9f0389a5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001057379.json", "sha256": "b54e77d851156a21c9ccb8116d21b095c5002475435e244f639c37afbf4cb1b4", "retrieved_at": "2026-10-17T22:52:10.546965+00:00", "raw_path": "data/raw/b54e77d851156a21c9ccb8116d21b095c5002475435e244f639c37afbf4cb1b4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001426800.json", "sha256": "f87ee3d44f43bd73d30c280e8d97b2de4bcc4d8a35b03fbebb0e715c83069335", "retrieved_at": "2026-10-17T22:52:10.769904+00:00", "raw_path": "data/raw/f87ee3d44f43bd73d30c280e8d97b2de4bcc4d8a35b03fbebb0e715c83069335.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000025475.json", "sha256": "50cf1daff93fd610e16f6134b64371c2a01f1407b154bfa00ded9b1a2880f98d", "retrieved_at": "2026-10-17T22:52:09.981872+00:00", "raw_path": "data/raw/50cf1daff93fd610e16f6134b64371c2a01f1407b154bfa00ded9b1a2880f98d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001963685.json", "sha256": "03dfd82b8b205f02e1a54001cc66ef0f310543847cd3acc687f58bc05b1d492b", "retrieved_at": "2026-10-17T22:52:11.782310+00:00", "raw_path": "data/raw/03dfd82b8b205f02e1a54001cc66ef0f310543847cd3acc687f58bc05b1d492b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001021561.json", "sha256": "ef2e639d899a3637ae8504a626e3b79579beb4d76a2064182ec014a06595cc35", "retrieved_at": "2026-10-17T22:52:11.332465+00:00", "raw_path": "data/raw/ef2e639d899a3637ae8504a626e3b79579beb4d76a2064182ec014a06595cc35.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001285550.json", "sha256": "42cce1b4fae43ade1c2eab56e81afab6eae0d04e4ec290dc982d64b677ec31fb", "retrieved_at": "2026-10-17T22:52:11.657937+00:00", "raw_path": "data/raw/42cce1b4fae43ade1c2eab56e81afab6eae0d04e4ec290dc982d64b677ec31fb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001626450.json", "sha256": "93802537bfe4c4ce9d69459c8fd293c3ed6166396cb6f560a72ece7665b0d190", "retrieved_at": "2026-10-17T22:52:13.279713+00:00", "raw_path": "data/raw/93802537bfe4c4ce9d69459c8fd293c3ed6166396cb6f560a72ece7665b0d190.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001699039.json", "sha256": "e55fd1b357f8517788e7472d498d19e09f8ed608697ff1043077f13bef731d95", "retrieved_at": "2026-10-17T22:52:12.743976+00:00", "raw_path": "data/raw/e55fd1b357f8517788e7472d498d19e09f8ed608697ff1043077f13bef731d95.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000866273.json", "sha256": "96734ebde254f6fa4421ee0d6dafe7e11a7dababdf55022011debcb64eaeabed", "retrieved_at": "2026-10-17T22:52:11.673302+00:00", "raw_path": "data/raw/96734ebde254f6fa4421ee0d6dafe7e11a7dababdf55022011debcb64eaeabed.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000069733.json", "sha256": "06f0894138783a61efe2b56f4adff2427f21fb667c5e9a61dd67eef54ad74aa5", "retrieved_at": "2026-10-17T22:52:12.498034+00:00", "raw_path": "data/raw/06f0894138783a61efe2b56f4adff2427f21fb667c5e9a61dd67eef54ad74aa5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002110029.json", "sha256": "6581b909fdb35cbd6bda29547a61e60c7aa32c66cc432e3e7a6c45b72185f7a7", "retrieved_at": "2026-10-17T22:52:13.478482+00:00", "raw_path": "data/raw/6581b909fdb35cbd6bda29547a61e60c7aa32c66cc432e3e7a6c45b72185f7a7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000842717.json", "sha256": "d8ca4173ee48ef6d6769d09c92581a3d486789b84d22e8d2c87c095da4d1e203", "retrieved_at": "2026-10-17T22:52:13.672166+00:00", "raw_path": "data/raw/d8ca4173ee48ef6d6769d09c92581a3d486789b84d22e8d2c87c095da4d1e203.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000891532.json", "sha256": "93fb6636da992f1c48c316913107675069cf710d26f5f9fab8e39536fa99cc81", "retrieved_at": "2026-10-17T22:52:13.551146+00:00", "raw_path": "data/raw/93fb6636da992f1c48c316913107675069cf710d26f5f9fab8e39536fa99cc81.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002091017.json", "sha256": "569d1004d26609cf059e01d401abc0803509fa969fd48b34c90c8f0d28b50ad4", "retrieved_at": "2026-10-17T22:52:14.721326+00:00", "raw_path": "data/raw/569d1004d26609cf059e01d401abc0803509fa969fd48b34c90c8f0d28b50ad4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001657853.json", "sha256": "55e58c385f14407a31e40ff71d3b850f04f33c8cbb92fb426226c58cd53e83d8", "retrieved_at": "2026-10-17T22:52:14.429393+00:00", "raw_path": "data/raw/55e58c385f14407a31e40ff71d3b850f04f33c8cbb92fb426226c58cd53e83d8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000879585.json", "sha256": "d90dc0d6eada83e85e7c77f85c7d6e853a2f495d5faf91f73062473719943aa0", "retrieved_at": "2026-10-17T22:52:14.451972+00:00", "raw_path": "data/raw/d90dc0d6eada83e85e7c77f85c7d6e853a2f495d5faf91f73062473719943aa0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001746129.json", "sha256": "e1702bb3635769cb5ecd6b9194b3bab9973e4b835a1341c0e28a50f68a9025ea", "retrieved_at": "2026-10-17T22:52:15.514706+00:00", "raw_path": "data/raw/e1702bb3635769cb5ecd6b9194b3bab9973e4b835a1341c0e28a50f68a9025ea.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001337013.json", "sha256": "4725d57c0e2030e9aac627f155145b2494f8e9d2717d8b4ccee0c4a7f97a07fe", "retrieved_at": "2026-10-17T22:52:14.888469+00:00", "raw_path": "data/raw/4725d57c0e2030e9aac627f155145b2494f8e9d2717d8b4ccee0c4a7f97a07fe.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000788329.json", "sha256": "aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e", "retrieved_at": "2026-10-17T22:52:15.921353+00:00", "raw_path": "data/raw/aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001606909.json", "sha256": "e653912afaa2d95d2877d6b8acafc9acaf617dd5fe103d80d0c4808601c34745", "retrieved_at": "2026-10-17T22:52:16.123183+00:00", "raw_path": "data/raw/e653912afaa2d95d2877d6b8acafc9acaf617dd5fe103d80d0c4808601c34745.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001709164.json", "sha256": "b977e7960bb09f13ba6f52d4f470159a9296fac838750aabca9910b65ee95900", "retrieved_at": "2026-10-17T22:52:16.473050+00:00", "raw_path": "data/raw/b977e7960bb09f13ba6f52d4f470159a9296fac838750aabca9910b65ee95900.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001327607.json", "sha256": "ea2458b7fea1fcb1df9eae2627b5b0a47f88767c64e010624ad61cdb69127ae5", "retrieved_at": "2026-10-17T22:52:16.623265+00:00", "raw_path": "data/raw/ea2458b7fea1fcb1df9eae2627b5b0a47f88767c64e010624ad61cdb69127ae5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001494582.json", "sha256": "be943bd311b4c8887d8a9ae75089ccf750ccc13f5087ba513eb35f6663869331", "retrieved_at": "2026-10-17T22:52:17.879758+00:00", "raw_path": "data/raw/be943bd311b4c8887d8a9ae75089ccf750ccc13f5087ba513eb35f6663869331.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001832483.json", "sha256": "eab6f1acc777d9b232ae4d284b20a71e7f187ec8de7e383056b201e0df483018", "retrieved_at": "2026-10-17T22:52:17.133941+00:00", "raw_path": "data/raw/eab6f1acc777d9b232ae4d284b20a71e7f187ec8de7e383056b201e0df483018.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002040491.json", "sha256": "5b66e1b7328450ce0a9405c5ba90401528346f56d381d183c1e058be2b2ed3f9", "retrieved_at": "2026-10-17T22:52:17.569840+00:00", "raw_path": "data/raw/5b66e1b7328450ce0a9405c5ba90401528346f56d381d183c1e058be2b2ed3f9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001814287.json", "sha256": "283adaeb19a3538e04841a53f2eef92a99cf8f5792c66e68810df11ee9702b07", "retrieved_at": "2026-10-17T22:52:18.291718+00:00", "raw_path": "data/raw/283adaeb19a3538e04841a53f2eef92a99cf8f5792c66e68810df11ee9702b07.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001677703.json", "sha256": "04cab7b898930ebacf4414f94ec831f0b2681b69b781f84322907310d265a0f2", "retrieved_at": "2026-10-17T22:52:17.830892+00:00", "raw_path": "data/raw/04cab7b898930ebacf4414f94ec831f0b2681b69b781f84322907310d265a0f2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001994702.json", "sha256": "e3a9d4fead95b594ab9ebaedcee0f9b6962e0ff5a252aa0186e5785c98116ab3", "retrieved_at": "2026-10-17T22:52:19.156380+00:00", "raw_path": "data/raw/e3a9d4fead95b594ab9ebaedcee0f9b6962e0ff5a252aa0186e5785c98116ab3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001431567.json", "sha256": "8e5f31bf9c9298ad4c551f1dee51910fa079dc8680eede9b835cda688e0e4ff1", "retrieved_at": "2026-10-17T22:52:18.932382+00:00", "raw_path": "data/raw/8e5f31bf9c9298ad4c551f1dee51910fa079dc8680eede9b835cda688e0e4ff1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001098972.json", "sha256": "0bb04cf709e54fd580c9e80c09e73789126e777d686ac12276d26072bab81d40", "retrieved_at": "2026-10-17T22:52:19.171605+00:00", "raw_path": "data/raw/0bb04cf709e54fd580c9e80c09e73789126e777d686ac12276d26072bab81d40.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001671858.json", "sha256": "2c5a7142d269b28831cca7ac1261f0995af95a67f581ad2648504d2117d943c8", "retrieved_at": "2026-10-17T22:52:20.814396+00:00", "raw_path": "data/raw/2c5a7142d269b28831cca7ac1261f0995af95a67f581ad2648504d2117d943c8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001855644.json", "sha256": "47950ff9282f72a32c97775307b531bb0b39c93e05f1d8cacf9345df2cccbf57", "retrieved_at": "2026-10-17T22:52:20.824175+00:00", "raw_path": "data/raw/47950ff9282f72a32c97775307b531bb0b39c93e05f1d8cacf9345df2cccbf57.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000719402.json", "sha256": "f9d368c278317e59a53c68fc7937f794140e1983b463ad838655e5c094ede851", "retrieved_at": "2026-10-17T22:52:20.469645+00:00", "raw_path": "data/raw/f9d368c278317e59a53c68fc7937f794140e1983b463ad838655e5c094ede851.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001759138.json", "sha256": "6592d8faa952d4c332a6bcc91a72a3da447416ddc88019fd94a6bcbf9aa6c6ca", "retrieved_at": "2026-10-17T22:52:21.600590+00:00", "raw_path": "data/raw/6592d8faa952d4c332a6bcc91a72a3da447416ddc88019fd94a6bcbf9aa6c6ca.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001070524.json", "sha256": "cca73faa22944fc5d17c3cef1182609d84978e44b32bb4737314a2ac5cbf1638", "retrieved_at": "2026-10-17T22:52:20.869754+00:00", "raw_path": "data/raw/cca73faa22944fc5d17c3cef1182609d84978e44b32bb4737314a2ac5cbf1638.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001074902.json", "sha256": "8415bc4afeb3bac7fa179034a8f68df529d328cc4e3e44981aa427f24bb7730c", "retrieved_at": "2026-10-17T22:52:19.811920+00:00", "raw_path": "data/raw/8415bc4afeb3bac7fa179034a8f68df529d328cc4e3e44981aa427f24bb7730c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001484778.json", "sha256": "7a960e9f3d453ab214ed30ff792024a4ef6d1e28f554d85b064bf2cdf0f5c7ef", "retrieved_at": "2026-10-17T22:52:22.290262+00:00", "raw_path": "data/raw/7a960e9f3d453ab214ed30ff792024a4ef6d1e28f554d85b064bf2cdf0f5c7ef.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000768899.json", "sha256": "d4ad3ef2b74079b4f0f3b07b9f383b0bacd5edc6224ee0b595a65140ed5e360b", "retrieved_at": "2026-10-17T22:52:22.059520+00:00", "raw_path": "data/raw/d4ad3ef2b74079b4f0f3b07b9f383b0bacd5edc6224ee0b595a65140ed5e360b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000070487.json", "sha256": "6434e4543029978a17e4d65a6e98b3ad20e506fbb93c8df07c51346145d9f6d6", "retrieved_at": "2026-10-17T22:52:22.086814+00:00", "raw_path": "data/raw/6434e4543029978a17e4d65a6e98b3ad20e506fbb93c8df07c51346145d9f6d6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001484769.json", "sha256": "ea10a688894936583797d7b152d6f44f1e825c45722945cc4cad36269ce3fc7a", "retrieved_at": "2026-10-17T22:52:23.029208+00:00", "raw_path": "data/raw/ea10a688894936583797d7b152d6f44f1e825c45722945cc4cad36269ce3fc7a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001443575.json", "sha256": "00fe899dff5054c1b892177098c9526420c359b3c67efb7bb2a17f91927d2716", "retrieved_at": "2026-10-17T22:52:23.572395+00:00", "raw_path": "data/raw/00fe899dff5054c1b892177098c9526420c359b3c67efb7bb2a17f91927d2716.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001680581.json", "sha256": "8674d658c63b15c0c7b240da4badcbc3c6444a2cebe6e285100216fe7dc7e808", "retrieved_at": "2026-10-17T22:52:23.957267+00:00", "raw_path": "data/raw/8674d658c63b15c0c7b240da4badcbc3c6444a2cebe6e285100216fe7dc7e808.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001572334.json", "sha256": "6ecae13c642d42c835782fbdff8241cbe747e4e19ff958227fc79a2d92d98b69", "retrieved_at": "2026-10-17T22:52:23.322524+00:00", "raw_path": "data/raw/6ecae13c642d42c835782fbdff8241cbe747e4e19ff958227fc79a2d92d98b69.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001750149.json", "sha256": "203698bfa89561c7804b33011fdebdf3b28ff82ca1d2a96ec2c0a9014e52024e", "retrieved_at": "2026-10-17T22:52:25.056670+00:00", "raw_path": "data/raw/203698bfa89561c7804b33011fdebdf3b28ff82ca1d2a96ec2c0a9014e52024e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000320121.json", "sha256": "02cca8577e9e40798655bac5c31a74670f292a4e29576d301298f946e0d71406", "retrieved_at": "2026-10-17T22:52:23.575799+00:00", "raw_path": "data/raw/02cca8577e9e40798655bac5c31a74670f292a4e29576d301298f946e0d71406.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002024218.json", "sha256": "954e5d663c97db56a91ef6696fd0c8ac6222c48f763bb6f3ab61e0a32c4f9886", "retrieved_at": "2026-10-17T22:52:24.995231+00:00", "raw_path": "data/raw/954e5d663c97db56a91ef6696fd0c8ac6222c48f763bb6f3ab61e0a32c4f9886.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001793229.json", "sha256": "c397620754d2b27da8595e87ab52c0610fc1111d8d4782d916c9b0ba37aef0ea", "retrieved_at": "2026-10-17T22:52:25.856391+00:00", "raw_path": "data/raw/c397620754d2b27da8595e87ab52c0610fc1111d8d4782d916c9b0ba37aef0ea.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001314102.json", "sha256": "769049d0ce51362daa4aef5eb9f293619362d9a308b5c1a2ea2c8c614b4e1b83", "retrieved_at": "2026-10-17T22:52:24.662428+00:00", "raw_path": "data/raw/769049d0ce51362daa4aef5eb9f293619362d9a308b5c1a2ea2c8c614b4e1b83.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000842517.json", "sha256": "d51c3116d141dc2d94c84dc69c83b2ab88ba1c58d5fc054d183fdaf3ede9daf1", "retrieved_at": "2026-10-17T22:52:24.601942+00:00", "raw_path": "data/raw/d51c3116d141dc2d94c84dc69c83b2ab88ba1c58d5fc054d183fdaf3ede9daf1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001368265.json", "sha256": "eadd812f5277b96eadd584b57e45edff453c5704f748aae9a11c5515316b412c", "retrieved_at": "2026-10-17T22:52:26.038235+00:00", "raw_path": "data/raw/eadd812f5277b96eadd584b57e45edff453c5704f748aae9a11c5515316b412c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000033992.json", "sha256": "f3aeb72bb4c459c950b19eea2547a324e4113105686d932c301d2c5eaddf27f8", "retrieved_at": "2026-10-17T22:52:26.520077+00:00", "raw_path": "data/raw/f3aeb72bb4c459c950b19eea2547a324e4113105686d932c301d2c5eaddf27f8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002042347.json", "sha256": "c04a03ec24feac2e772e3ce27533b76496d20e7089a53361cd08752b26d43fbf", "retrieved_at": "2026-10-17T22:52:27.483461+00:00", "raw_path": "data/raw/c04a03ec24feac2e772e3ce27533b76496d20e7089a53361cd08752b26d43fbf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001788999.json", "sha256": "402bff532862f54f626777bbe9cd0832faf28f4ce7ba10d17971e5824ad2160d", "retrieved_at": "2026-10-17T22:52:27.146921+00:00", "raw_path": "data/raw/402bff532862f54f626777bbe9cd0832faf28f4ce7ba10d17971e5824ad2160d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001116463.json", "sha256": "0b0265cdb333779daa6691586affed52269e9bfc21be13379479db69cd5d09ec", "retrieved_at": "2026-10-17T22:52:26.844097+00:00", "raw_path": "data/raw/0b0265cdb333779daa6691586affed52269e9bfc21be13379479db69cd5d09ec.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001114927.json", "sha256": "10d6c11dcd51284a6de8a3883f8e190b77c07d2ad974c5d20c9e0c5d2ec3b05c", "retrieved_at": "2026-10-17T22:52:26.665335+00:00", "raw_path": "data/raw/10d6c11dcd51284a6de8a3883f8e190b77c07d2ad974c5d20c9e0c5d2ec3b05c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001371489.json", "sha256": "7d2241694344e32ae320547965049f2a37b0f7914dd086530cddba8b2954797f", "retrieved_at": "2026-10-17T22:52:28.113688+00:00", "raw_path": "data/raw/7d2241694344e32ae320547965049f2a37b0f7914dd086530cddba8b2954797f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000728387.json", "sha256": "80792777921b49454c9d29f110283a1024ec5ce2a3749610d4c1319da49650fe", "retrieved_at": "2026-10-17T22:52:28.262797+00:00", "raw_path": "data/raw/80792777921b49454c9d29f110283a1024ec5ce2a3749610d4c1319da49650fe.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828791.json", "sha256": "6910ca06acf51f6cdf11dabf8c5c36c83f38cc401e730beaedc6c3498cf9d363", "retrieved_at": "2026-10-17T22:52:29.185125+00:00", "raw_path": "data/raw/6910ca06acf51f6cdf11dabf8c5c36c83f38cc401e730beaedc6c3498cf9d363.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000898437.json", "sha256": "f1da3290842851cfa646165073c3c5bf9c06212e35bc3d1892f2be77cae8b535", "retrieved_at": "2026-10-17T22:52:28.700024+00:00", "raw_path": "data/raw/f1da3290842851cfa646165073c3c5bf9c06212e35bc3d1892f2be77cae8b535.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001357459.json", "sha256": "1d4973c07aed8ad894103731546b55683b331acdd472b37e4b33a98a2f63a74c", "retrieved_at": "2026-10-17T22:52:28.678121+00:00", "raw_path": "data/raw/1d4973c07aed8ad894103731546b55683b331acdd472b37e4b33a98a2f63a74c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001297107.json", "sha256": "6583409c3b42ec386e9676023c16894354a16bfbebf03a6f73348e3e424be678", "retrieved_at": "2026-10-17T22:52:29.637660+00:00", "raw_path": "data/raw/6583409c3b42ec386e9676023c16894354a16bfbebf03a6f73348e3e424be678.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001861123.json", "sha256": "da5953b137d1d7030200537972ab31a286fcb9000a5008f0248a8a6f6e2cac22", "retrieved_at": "2026-10-17T22:52:29.782338+00:00", "raw_path": "data/raw/da5953b137d1d7030200537972ab31a286fcb9000a5008f0248a8a6f6e2cac22.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001778922.json", "sha256": "689f10b174717a647b3c3d3423526792d829fd19412143f6710cfd7a09761680", "retrieved_at": "2026-10-17T22:52:30.032882+00:00", "raw_path": "data/raw/689f10b174717a647b3c3d3423526792d829fd19412143f6710cfd7a09761680.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001792849.json", "sha256": "bf41b2f108395b11fd22f00d2f1c6374c242392c30785500a3b56dd459c8d9e1", "retrieved_at": "2026-10-17T22:52:30.713788+00:00", "raw_path": "data/raw/bf41b2f108395b11fd22f00d2f1c6374c242392c30785500a3b56dd459c8d9e1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000355948.json", "sha256": "f32ec777869af925169ba8f004cc3bb898614b65915330b26f55248d3c8832eb", "retrieved_at": "2026-10-17T22:52:29.792795+00:00", "raw_path": "data/raw/f32ec777869af925169ba8f004cc3bb898614b65915330b26f55248d3c8832eb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001825088.json", "sha256": "9634f1ef77623cb52534a71d05307e53d54758fdc80af45549c356be5e89557c", "retrieved_at": "2026-10-17T22:52:30.772720+00:00", "raw_path": "data/raw/9634f1ef77623cb52534a71d05307e53d54758fdc80af45549c356be5e89557c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001913971.json", "sha256": "d13d0956e15c9b3ef62230c3c4cec34dabbc5c96be4688fe31535ca43e9bc661", "retrieved_at": "2026-10-17T22:52:31.719239+00:00", "raw_path": "data/raw/d13d0956e15c9b3ef62230c3c4cec34dabbc5c96be4688fe31535ca43e9bc661.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001319947.json", "sha256": "da8150e5244d936eab68897187caff77b5167c0f97210409c8d2f0308a8fa5bc", "retrieved_at": "2026-10-17T22:52:31.277003+00:00", "raw_path": "data/raw/da8150e5244d936eab68897187caff77b5167c0f97210409c8d2f0308a8fa5bc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001702780.json", "sha256": "5710c1ed4c72283455cd5e645fab2d5bb7068cd06362d35b0e4b8ae074549564", "retrieved_at": "2026-10-17T22:52:31.957827+00:00", "raw_path": "data/raw/5710c1ed4c72283455cd5e645fab2d5bb7068cd06362d35b0e4b8ae074549564.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000835011.json", "sha256": "1f35b78aaeee918cdff71368c8106b918b51f6972c9931dc643aabcbc5e98ab2", "retrieved_at": "2026-10-17T22:52:32.545746+00:00", "raw_path": "data/raw/1f35b78aaeee918cdff71368c8106b918b51f6972c9931dc643aabcbc5e98ab2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001157647.json", "sha256": "a63936f68da64dd4eaeb4e01b708bef810aad22c295ce80e698625fe72903264", "retrieved_at": "2026-10-17T22:52:31.657316+00:00", "raw_path": "data/raw/a63936f68da64dd4eaeb4e01b708bef810aad22c295ce80e698625fe72903264.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001347178.json", "sha256": "73fc153c337a0fde6ea6f321d6378d9f94925087244e6f7cab0e2262e4e90436", "retrieved_at": "2026-10-17T22:52:32.861174+00:00", "raw_path": "data/raw/73fc153c337a0fde6ea6f321d6378d9f94925087244e6f7cab0e2262e4e90436.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001822928.json", "sha256": "50f1518efa8a06f8d02b1ec15a50d9ad499e0f2510479729a4509742df077678", "retrieved_at": "2026-10-17T22:52:33.088156+00:00", "raw_path": "data/raw/50f1518efa8a06f8d02b1ec15a50d9ad499e0f2510479729a4509742df077678.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001750704.json", "sha256": "9cfa8ea0cba8f6f1f6f730e651386b3f236077f3e125b9ca16d7179bc64191a4", "retrieved_at": "2026-10-17T22:52:33.952022+00:00", "raw_path": "data/raw/9cfa8ea0cba8f6f1f6f730e651386b3f236077f3e125b9ca16d7179bc64191a4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001937987.json", "sha256": "f823a45b1e9e576bde85507d323adde674d2cd95a659c2ddcb071b350828f19e", "retrieved_at": "2026-10-17T22:52:34.713292+00:00", "raw_path": "data/raw/f823a45b1e9e576bde85507d323adde674d2cd95a659c2ddcb071b350828f19e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000807882.json", "sha256": "4d006d62323b3977420da664082c0a9f2fdfcc8b405bd2daf9c149c461d6aed8", "retrieved_at": "2026-10-17T22:52:33.099503+00:00", "raw_path": "data/raw/4d006d62323b3977420da664082c0a9f2fdfcc8b405bd2daf9c149c461d6aed8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001635282.json", "sha256": "d0a201ccf415f1c81de9d192eba04d4f0a45b3f1941b419c525244bcce613569", "retrieved_at": "2026-10-17T22:52:33.961771+00:00", "raw_path": "data/raw/d0a201ccf415f1c81de9d192eba04d4f0a45b3f1941b419c525244bcce613569.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001681087.json", "sha256": "3ed8150bfa1fb842f0d2196a2b4cb23dfdd957d19ef32bda9294130285cb6892", "retrieved_at": "2026-10-17T22:52:35.126074+00:00", "raw_path": "data/raw/3ed8150bfa1fb842f0d2196a2b4cb23dfdd957d19ef32bda9294130285cb6892.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001377789.json", "sha256": "99a479352b532e5f99e09c81c2eb0d5254d0c7ea8fba03f95814e75ae912742b", "retrieved_at": "2026-10-17T22:52:34.151443+00:00", "raw_path": "data/raw/99a479352b532e5f99e09c81c2eb0d5254d0c7ea8fba03f95814e75ae912742b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001826470.json", "sha256": "ef61fcb3e52678e2065e1cfb2b4ae385111affd8b49560e6af19d2a102e268b7", "retrieved_at": "2026-10-17T22:52:35.352981+00:00", "raw_path": "data/raw/ef61fcb3e52678e2065e1cfb2b4ae385111affd8b49560e6af19d2a102e268b7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001093672.json", "sha256": "05e6c6919b7b8fdba946e305673daecb320e1758203172d3c9e628367abcdc66", "retrieved_at": "2026-10-17T22:52:35.322294+00:00", "raw_path": "data/raw/05e6c6919b7b8fdba946e305673daecb320e1758203172d3c9e628367abcdc66.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001634117.json", "sha256": "ba6764f52dd90f26e632943b00093d273e6e04d7e382885a7000636a2548b50a", "retrieved_at": "2026-10-17T22:52:36.244229+00:00", "raw_path": "data/raw/ba6764f52dd90f26e632943b00093d273e6e04d7e382885a7000636a2548b50a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001525769.json", "sha256": "c95479cb7ed3d6015de36781e4c7ebda310bfeeeb7f5abccf9fd4a3935c3cfd7", "retrieved_at": "2026-10-17T22:52:36.479734+00:00", "raw_path": "data/raw/c95479cb7ed3d6015de36781e4c7ebda310bfeeeb7f5abccf9fd4a3935c3cfd7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001400891.json", "sha256": "f98fbb75efecd2d026b4e42747ba5cc12593c96e2fa6b33c3716c714e78ffca2", "retrieved_at": "2026-10-17T22:52:35.923073+00:00", "raw_path": "data/raw/f98fbb75efecd2d026b4e42747ba5cc12593c96e2fa6b33c3716c714e78ffca2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001114925.json", "sha256": "774f11a2affee774e433082548859292a0f049ce6ab865b9abf06a3e8d46fb6f", "retrieved_at": "2026-10-17T22:52:36.559688+00:00", "raw_path": "data/raw/774f11a2affee774e433082548859292a0f049ce6ab865b9abf06a3e8d46fb6f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001855175.json", "sha256": "760edf4abeba0b9b3b707ba68ea66f62dfa545453df5a2fcf6691ed348669d76", "retrieved_at": "2026-10-17T22:52:37.570437+00:00", "raw_path": "data/raw/760edf4abeba0b9b3b707ba68ea66f62dfa545453df5a2fcf6691ed348669d76.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001436208.json", "sha256": "34d10d121335383d487d9981e760dc078d3fa7edca60296b589f5b118d5c5e8a", "retrieved_at": "2026-10-17T22:52:37.477752+00:00", "raw_path": "data/raw/34d10d121335383d487d9981e760dc078d3fa7edca60296b589f5b118d5c5e8a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819142.json", "sha256": "35348e16058af4f940e45f2313b168007dd96bcd16ba2f5be5234a1a04a3957f", "retrieved_at": "2026-10-17T22:52:38.384303+00:00", "raw_path": "data/raw/35348e16058af4f940e45f2313b168007dd96bcd16ba2f5be5234a1a04a3957f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001814114.json", "sha256": "f490c393d405fb139d3488fa9c027ee1423073551fb45f7969fec942006123e2", "retrieved_at": "2026-10-17T22:52:38.892199+00:00", "raw_path": "data/raw/f490c393d405fb139d3488fa9c027ee1423073551fb45f7969fec942006123e2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000810332.json", "sha256": "e4367323ab0b84e24a006d75542612cf9f47e121c68e795d3829022bf23d7691", "retrieved_at": "2026-10-17T22:52:37.985833+00:00", "raw_path": "data/raw/e4367323ab0b84e24a006d75542612cf9f47e121c68e795d3829022bf23d7691.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001696556.json", "sha256": "5be8d8bc0d7a103c3dcabad8b9d0de34330b3f8b7b6f0821c0b1d5e818900a94", "retrieved_at": "2026-10-17T22:52:38.874905+00:00", "raw_path": "data/raw/5be8d8bc0d7a103c3dcabad8b9d0de34330b3f8b7b6f0821c0b1d5e818900a94.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000914122.json", "sha256": "a4d7be2b779deb94ec05e250a3c99a9f2ffc6e07d6b48b56fe8ee1e80dad160e", "retrieved_at": "2026-10-17T22:52:37.725906+00:00", "raw_path": "data/raw/a4d7be2b779deb94ec05e250a3c99a9f2ffc6e07d6b48b56fe8ee1e80dad160e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002013639.json", "sha256": "cfc832a0cd8c8950586f6339742bba871455669b4ae8c9c480794c01ec937629", "retrieved_at": "2026-10-17T22:52:39.698726+00:00", "raw_path": "data/raw/cfc832a0cd8c8950586f6339742bba871455669b4ae8c9c480794c01ec937629.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001745648.json", "sha256": "979b02698bdc3d93327645e89c50c0dc3c8c07913c09bc8f3a85a8e249f0535b", "retrieved_at": "2026-10-17T22:52:39.725420+00:00", "raw_path": "data/raw/979b02698bdc3d93327645e89c50c0dc3c8c07913c09bc8f3a85a8e249f0535b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001501697.json", "sha256": "d103d5ba742cbf65407874ca223ed51164237a22279f08089a1a32d8eb83aa50", "retrieved_at": "2026-10-17T22:52:39.564451+00:00", "raw_path": "data/raw/d103d5ba742cbf65407874ca223ed51164237a22279f08089a1a32d8eb83aa50.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001641614.json", "sha256": "8ab8dd982fb1757354bad95212575af1942bb2790ba7e4553b544ee83a2955c3", "retrieved_at": "2026-10-17T22:52:39.242222+00:00", "raw_path": "data/raw/8ab8dd982fb1757354bad95212575af1942bb2790ba7e4553b544ee83a2955c3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001281895.json", "sha256": "0bcbe84a05b7de7c12edb430923484b522633d995abac19aad70bdfd9e60b3ef", "retrieved_at": "2026-10-17T22:52:40.349583+00:00", "raw_path": "data/raw/0bcbe84a05b7de7c12edb430923484b522633d995abac19aad70bdfd9e60b3ef.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000727273.json", "sha256": "e1bb49c941b0060d67a833eae371c2e98216814f0674e6cad60b64dd13f7a205", "retrieved_at": "2026-10-17T22:52:40.694354+00:00", "raw_path": "data/raw/e1bb49c941b0060d67a833eae371c2e98216814f0674e6cad60b64dd13f7a205.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001867949.json", "sha256": "d44fc062282cb0cb6ee0a0207a14bc60112d1153ab24e553b5616f4d37099fec", "retrieved_at": "2026-10-17T22:52:41.634384+00:00", "raw_path": "data/raw/d44fc062282cb0cb6ee0a0207a14bc60112d1153ab24e553b5616f4d37099fec.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001058811.json", "sha256": "e814bf379d31a6f578b1bd7dcd50c6ed594e2fe05c2d9ef7e76ca3b77e554136", "retrieved_at": "2026-10-17T22:52:41.248732+00:00", "raw_path": "data/raw/e814bf379d31a6f578b1bd7dcd50c6ed594e2fe05c2d9ef7e76ca3b77e554136.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000844059.json", "sha256": "6499da22ee328614a28d0d261a619761dc7c04d7cb4296eb4d9f6ccf721c98dc", "retrieved_at": "2026-10-17T22:52:41.009354+00:00", "raw_path": "data/raw/6499da22ee328614a28d0d261a619761dc7c04d7cb4296eb4d9f6ccf721c98dc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000318306.json", "sha256": "636768f46653d2a6ef88c7a2f3600aa36414b265029032bf07e61c32ce5542a2", "retrieved_at": "2026-10-17T22:52:42.117797+00:00", "raw_path": "data/raw/636768f46653d2a6ef88c7a2f3600aa36414b265029032bf07e61c32ce5542a2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000880641.json", "sha256": "bcb089b91984c196ee76414e025b0e7f05f92e54d6aded7fa8624048359b1c1c", "retrieved_at": "2026-10-17T22:52:41.803285+00:00", "raw_path": "data/raw/bcb089b91984c196ee76414e025b0e7f05f92e54d6aded7fa8624048359b1c1c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001378325.json", "sha256": "0ecce10482aa2014d2560999f77fec1e856b29f5810eb94514c5c20b3b4654a8", "retrieved_at": "2026-10-17T22:52:42.806108+00:00", "raw_path": "data/raw/0ecce10482aa2014d2560999f77fec1e856b29f5810eb94514c5c20b3b4654a8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001837014.json", "sha256": "f3abda2e6abc15a844ea19fe401f4990202b6f6b950cfa9d972a1f3783bf11b6", "retrieved_at": "2026-10-17T22:52:43.335940+00:00", "raw_path": "data/raw/f3abda2e6abc15a844ea19fe401f4990202b6f6b950cfa9d972a1f3783bf11b6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001015383.json", "sha256": "1895ad6f697ab27c4f444a243f16f0890bb67f8786001f87279e85a796257975", "retrieved_at": "2026-10-17T22:52:42.732883+00:00", "raw_path": "data/raw/1895ad6f697ab27c4f444a243f16f0890bb67f8786001f87279e85a796257975.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001452477.json", "sha256": "19099a8b3ad3193ea4ac93439bb493b55608057f844273f3ec2624cf97432f78", "retrieved_at": "2026-10-17T22:52:43.604242+00:00", "raw_path": "data/raw/19099a8b3ad3193ea4ac93439bb493b55608057f844273f3ec2624cf97432f78.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002029118.json", "sha256": "7ea382c0f3ffe86251ede57582b1e1756d9ec72fa1b490bcbfc9927df27aa086", "retrieved_at": "2026-10-17T22:52:44.425008+00:00", "raw_path": "data/raw/7ea382c0f3ffe86251ede57582b1e1756d9ec72fa1b490bcbfc9927df27aa086.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000850429.json", "sha256": "4924b3f2a844d78d543c54af81db1992e91619fb2b63845c08091ed956355198", "retrieved_at": "2026-10-17T22:52:42.762023+00:00", "raw_path": "data/raw/4924b3f2a844d78d543c54af81db1992e91619fb2b63845c08091ed956355198.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001701758.json", "sha256": "720078157ddba25e81b1a4b2a0ba9b54270dd750640c18b98eee5f001ecb2b84", "retrieved_at": "2026-10-17T22:52:44.756577+00:00", "raw_path": "data/raw/720078157ddba25e81b1a4b2a0ba9b54270dd750640c18b98eee5f001ecb2b84.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000276720.json", "sha256": "273afbe0652bac1dd0e8c99a94a7e58dc18e45b8a90e253090c75340d30662db", "retrieved_at": "2026-10-17T22:52:44.338347+00:00", "raw_path": "data/raw/273afbe0652bac1dd0e8c99a94a7e58dc18e45b8a90e253090c75340d30662db.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001576873.json", "sha256": "79d8627a389b5b5a2f79990492606c6ddb4b2de71ef9ea9f6ab87048ade09280", "retrieved_at": "2026-10-17T22:52:45.452144+00:00", "raw_path": "data/raw/79d8627a389b5b5a2f79990492606c6ddb4b2de71ef9ea9f6ab87048ade09280.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001699350.json", "sha256": "d7c05c5a0d9a2e1e1bd48f82f20ab4a15c6682fe9d43a122cf9bc73de0eaeb8b", "retrieved_at": "2026-10-17T22:52:45.207300+00:00", "raw_path": "data/raw/d7c05c5a0d9a2e1e1bd48f82f20ab4a15c6682fe9d43a122cf9bc73de0eaeb8b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001289945.json", "sha256": "a51d005fe467412f83c38795d2aea10972e933386ed9674a7d4b1c97994ce5d9", "retrieved_at": "2026-10-17T22:52:44.144739+00:00", "raw_path": "data/raw/a51d005fe467412f83c38795d2aea10972e933386ed9674a7d4b1c97994ce5d9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002071288.json", "sha256": "bc0304c0d1801468fc3aec8f79b12166b2e2339bc3296ef1304023bf1b7e923b", "retrieved_at": "2026-10-17T22:52:45.903883+00:00", "raw_path": "data/raw/bc0304c0d1801468fc3aec8f79b12166b2e2339bc3296ef1304023bf1b7e923b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001664710.json", "sha256": "47240cffe62384e0ef9381e3b6b5a32a684071602d0ea9728d8fcaa516b8dfae", "retrieved_at": "2026-10-17T22:52:46.058562+00:00", "raw_path": "data/raw/47240cffe62384e0ef9381e3b6b5a32a684071602d0ea9728d8fcaa516b8dfae.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001000209.json", "sha256": "a9ebe85b2f865723bf6c2346f2fb3bd7e1627ff414d161c41034843890ff0feb", "retrieved_at": "2026-10-17T22:52:45.640488+00:00", "raw_path": "data/raw/a9ebe85b2f865723bf6c2346f2fb3bd7e1627ff414d161c41034843890ff0feb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001834376.json", "sha256": "d9d948a6c798d7e8b675d3044e5d2ba4701f2d2670586ad4896ed335be1841e1", "retrieved_at": "2026-10-17T22:52:46.607358+00:00", "raw_path": "data/raw/d9d948a6c798d7e8b675d3044e5d2ba4701f2d2670586ad4896ed335be1841e1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001125345.json", "sha256": "b98f37ad513447e13e54e3c8aab52fa06dadb3378578ec24da5fc8f74c693219", "retrieved_at": "2026-10-17T22:52:46.739998+00:00", "raw_path": "data/raw/b98f37ad513447e13e54e3c8aab52fa06dadb3378578ec24da5fc8f74c693219.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001873951.json", "sha256": "9ac504c1ad2907bed03e24fb4e252638e5ff15847d235d0421e5125b17db2b0d", "retrieved_at": "2026-10-17T22:52:47.980141+00:00", "raw_path": "data/raw/9ac504c1ad2907bed03e24fb4e252638e5ff15847d235d0421e5125b17db2b0d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001320760.json", "sha256": "746de8e616a53f36435a4479c9aff2fc43b063bed942fce32814f42a6660599a", "retrieved_at": "2026-10-17T22:52:47.035164+00:00", "raw_path": "data/raw/746de8e616a53f36435a4479c9aff2fc43b063bed942fce32814f42a6660599a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001006281.json", "sha256": "5022eb9c9008f3ac21090b4bd34c0341e843ccbd807493dfa2a9e5fc19632a16", "retrieved_at": "2026-10-17T22:52:47.375055+00:00", "raw_path": "data/raw/5022eb9c9008f3ac21090b4bd34c0341e843ccbd807493dfa2a9e5fc19632a16.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001705110.json", "sha256": "cc12c0d3075efe2a784e6e40def9426cf3ce07669dc84d28b1be7e49a3b6e1ca", "retrieved_at": "2026-10-17T22:52:48.340236+00:00", "raw_path": "data/raw/cc12c0d3075efe2a784e6e40def9426cf3ce07669dc84d28b1be7e49a3b6e1ca.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001853921.json", "sha256": "a8d8a6e0b53dff9f1422152093abccb7d72d649064413faad85ca398ea6654a9", "retrieved_at": "2026-10-17T22:52:48.948885+00:00", "raw_path": "data/raw/a8d8a6e0b53dff9f1422152093abccb7d72d649064413faad85ca398ea6654a9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001367859.json", "sha256": "c63e181d7704a5ad979dc2ed9ebbfa147a58449755b8028168fdb987280c3f88", "retrieved_at": "2026-10-17T22:52:48.011542+00:00", "raw_path": "data/raw/c63e181d7704a5ad979dc2ed9ebbfa147a58449755b8028168fdb987280c3f88.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000718413.json", "sha256": "d153c2a5a0accdf43572b2b1828c64a389f364d50e152de1a875abc5ff55cd8b", "retrieved_at": "2026-10-17T22:52:48.442885+00:00", "raw_path": "data/raw/d153c2a5a0accdf43572b2b1828c64a389f364d50e152de1a875abc5ff55cd8b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001072627.json", "sha256": "3afc9575c1a3b01458632e6053b9c420a4d7c826ddcea591c849dfd937088c1e", "retrieved_at": "2026-10-17T22:52:49.431189+00:00", "raw_path": "data/raw/3afc9575c1a3b01458632e6053b9c420a4d7c826ddcea591c849dfd937088c1e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002080921.json", "sha256": "f0b572aefad5ff486eddb2151d99ee6a5551542aa06ff5fa0b15234531d93e48", "retrieved_at": "2026-10-17T22:52:50.339516+00:00", "raw_path": "data/raw/f0b572aefad5ff486eddb2151d99ee6a5551542aa06ff5fa0b15234531d93e48.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001562463.json", "sha256": "76b4ba93d6a908ab99fd12f5a3ccce424cd2dcfad4b108f8368e84ec6e3a0d32", "retrieved_at": "2026-10-17T22:52:49.911767+00:00", "raw_path": "data/raw/76b4ba93d6a908ab99fd12f5a3ccce424cd2dcfad4b108f8368e84ec6e3a0d32.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000002186.json", "sha256": "985de7a83c63a6da305e780264a3f421492278fb110eac00a11e058ae262b1a4", "retrieved_at": "2026-10-17T22:52:50.538617+00:00", "raw_path": "data/raw/985de7a83c63a6da305e780264a3f421492278fb110eac00a11e058ae262b1a4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001790340.json", "sha256": "281639ad4fe90ed26318515f90817e9a8ec522eefe3f2cd43bc924b56b74c43a", "retrieved_at": "2026-10-17T22:52:51.414807+00:00", "raw_path": "data/raw/281639ad4fe90ed26318515f90817e9a8ec522eefe3f2cd43bc924b56b74c43a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001699963.json", "sha256": "7ac3910f4a714009598de287e120ecfdaa5b2e91d75f721cc8afa9fe5a4f8cde", "retrieved_at": "2026-10-17T22:52:50.875184+00:00", "raw_path": "data/raw/7ac3910f4a714009598de287e120ecfdaa5b2e91d75f721cc8afa9fe5a4f8cde.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001070296.json", "sha256": "9ee62fe32ded33f0db9a17bd5c32cc0d0076fb4ba30b131cfb492a74fe469a3b", "retrieved_at": "2026-10-17T22:52:50.164526+00:00", "raw_path": "data/raw/9ee62fe32ded33f0db9a17bd5c32cc0d0076fb4ba30b131cfb492a74fe469a3b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001750735.json", "sha256": "1d5903376e86493fdf7bc7c576ea70f5130229d94c0737dece5d3131612b99dd", "retrieved_at": "2026-10-17T22:52:51.296760+00:00", "raw_path": "data/raw/1d5903376e86493fdf7bc7c576ea70f5130229d94c0737dece5d3131612b99dd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001907108.json", "sha256": "3c28d74cfeb4f698614045ec0d48bda6984aca281d7cef379ff7650a02e5e3b8", "retrieved_at": "2026-10-17T22:52:52.381560+00:00", "raw_path": "data/raw/3c28d74cfeb4f698614045ec0d48bda6984aca281d7cef379ff7650a02e5e3b8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001722010.json", "sha256": "2811700ec70e38285b0131dbfee4f489cff1c5d15ee01468c89f294b6f5ff63d", "retrieved_at": "2026-10-17T22:52:52.361577+00:00", "raw_path": "data/raw/2811700ec70e38285b0131dbfee4f489cff1c5d15ee01468c89f294b6f5ff63d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001997859.json", "sha256": "593822bc004e8339e30ac8f5cf347a3f3d313ea809d40e6e984f371960066832", "retrieved_at": "2026-10-17T22:52:53.607207+00:00", "raw_path": "data/raw/593822bc004e8339e30ac8f5cf347a3f3d313ea809d40e6e984f371960066832.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002101698.json", "sha256": "35c0e0f847d606710a44fc3bc61af83f20d89dffad11f971723b98d025bf7ddc", "retrieved_at": "2026-10-17T22:52:53.707733+00:00", "raw_path": "data/raw/35c0e0f847d606710a44fc3bc61af83f20d89dffad11f971723b98d025bf7ddc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000003545.json", "sha256": "950aef3ada1ebf5e02379b42085b99622b62664f678de311989a4ab86326ea90", "retrieved_at": "2026-10-17T22:52:52.500519+00:00", "raw_path": "data/raw/950aef3ada1ebf5e02379b42085b99622b62664f678de311989a4ab86326ea90.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001318008.json", "sha256": "1ca79b5e96ef78a171b10424c8d60e93b4136d7b739e3b49d19d12889c34acc1", "retrieved_at": "2026-10-17T22:52:52.921142+00:00", "raw_path": "data/raw/1ca79b5e96ef78a171b10424c8d60e93b4136d7b739e3b49d19d12889c34acc1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000706698.json", "sha256": "f6aa165d224546d2295509d3c56f43bac1a675cf0bcbf84eeeca7b6e3c1fed83", "retrieved_at": "2026-10-17T22:52:53.581832+00:00", "raw_path": "data/raw/f6aa165d224546d2295509d3c56f43bac1a675cf0bcbf84eeeca7b6e3c1fed83.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001759186.json", "sha256": "8d800c26b1045cce83af1ec65fcd33156dc1bb772f2f17d727b2d50d10ef91fb", "retrieved_at": "2026-10-17T22:52:54.576962+00:00", "raw_path": "data/raw/8d800c26b1045cce83af1ec65fcd33156dc1bb772f2f17d727b2d50d10ef91fb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001818502.json", "sha256": "62afb91376e64a80d10bd6870061b1a4af34ad673eb4c225de7db38cb44172f7", "retrieved_at": "2026-10-17T22:52:55.098851+00:00", "raw_path": "data/raw/62afb91376e64a80d10bd6870061b1a4af34ad673eb4c225de7db38cb44172f7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002090646.json", "sha256": "f7bd9b5c394c0c6d04c2c47e6ab9f153162aa675659ec27220b3990d17f1bc05", "retrieved_at": "2026-10-17T22:52:55.806529+00:00", "raw_path": "data/raw/f7bd9b5c394c0c6d04c2c47e6ab9f153162aa675659ec27220b3990d17f1bc05.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001769663.json", "sha256": "66ad5e51908eb128606c4fc946e12433b7bd248631b5a6f37f559dfe8c56abc4", "retrieved_at": "2026-10-17T22:52:55.988094+00:00", "raw_path": "data/raw/66ad5e51908eb128606c4fc946e12433b7bd248631b5a6f37f559dfe8c56abc4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000873860.json", "sha256": "a8dcc7babe9ed6b5e94314077388d889601c211537feadbbb875f5e083e3f753", "retrieved_at": "2026-10-17T22:52:54.832057+00:00", "raw_path": "data/raw/a8dcc7babe9ed6b5e94314077388d889601c211537feadbbb875f5e083e3f753.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000874501.json", "sha256": "855366b51d5ade556a075211808b895f10ab0be4ae93e888c83d00dcf2215e74", "retrieved_at": "2026-10-17T22:52:54.955976+00:00", "raw_path": "data/raw/855366b51d5ade556a075211808b895f10ab0be4ae93e888c83d00dcf2215e74.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001477081.json", "sha256": "e133d1bd18e30c54a5360b59e0394c94abb0ac769fa75239cd079d785d22d1d0", "retrieved_at": "2026-10-17T22:52:56.549818+00:00", "raw_path": "data/raw/e133d1bd18e30c54a5360b59e0394c94abb0ac769fa75239cd079d785d22d1d0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000814586.json", "sha256": "697426efc7135b586051e6291fa2b752f6ae8bef12602d3cada6f1c621e21df2", "retrieved_at": "2026-10-17T22:52:56.857341+00:00", "raw_path": "data/raw/697426efc7135b586051e6291fa2b752f6ae8bef12602d3cada6f1c621e21df2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001855747.json", "sha256": "8f85892e30b81efc0c3fbe94f0478ff9e2122d4172696f5fbb5a29875c18882f", "retrieved_at": "2026-10-17T22:52:57.107993+00:00", "raw_path": "data/raw/8f85892e30b81efc0c3fbe94f0478ff9e2122d4172696f5fbb5a29875c18882f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001356115.json", "sha256": "b6c2507842d2761168867b241064ab7034e4b10c0cf1678d883c2e837bff9940", "retrieved_at": "2026-10-17T22:52:57.970150+00:00", "raw_path": "data/raw/b6c2507842d2761168867b241064ab7034e4b10c0cf1678d883c2e837bff9940.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001278027.json", "sha256": "0087cae1bb83654b59a9f8aa859a327449722e45adf1f29f9d50f3e944601872", "retrieved_at": "2026-10-17T22:52:57.607067+00:00", "raw_path": "data/raw/0087cae1bb83654b59a9f8aa859a327449722e45adf1f29f9d50f3e944601872.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000893847.json", "sha256": "deffc5c5ebd0ecd6705d14719d2cb92c946ae96f5f5ccff3bbc49e5624f81bff", "retrieved_at": "2026-10-17T22:52:56.970429+00:00", "raw_path": "data/raw/deffc5c5ebd0ecd6705d14719d2cb92c946ae96f5f5ccff3bbc49e5624f81bff.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001529377.json", "sha256": "767b62905aac4790c363fa88a29c609a06a2901d607ef2e577d8da20f923d0eb", "retrieved_at": "2026-10-17T22:52:58.481330+00:00", "raw_path": "data/raw/767b62905aac4790c363fa88a29c609a06a2901d607ef2e577d8da20f923d0eb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001823587.json", "sha256": "4605dfc8bbd81215b82b7b903d409146ed64a603809323d60cfe84150f116474", "retrieved_at": "2026-10-17T22:52:58.757836+00:00", "raw_path": "data/raw/4605dfc8bbd81215b82b7b903d409146ed64a603809323d60cfe84150f116474.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000002098.json", "sha256": "98dc453533c3f93333a2cb3954621e925c538e0cf6f624fbbdd5feeae975ed9c", "retrieved_at": "2026-10-17T22:52:58.701534+00:00", "raw_path": "data/raw/98dc453533c3f93333a2cb3954621e925c538e0cf6f624fbbdd5feeae975ed9c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002021880.json", "sha256": "d1d9ee216b09a38074d8bd7f04c30950a6b223ae946e9a76d073dce81a8aca71", "retrieved_at": "2026-10-17T22:52:59.450165+00:00", "raw_path": "data/raw/d1d9ee216b09a38074d8bd7f04c30950a6b223ae946e9a76d073dce81a8aca71.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001653087.json", "sha256": "00cc5549aceb94fb6d72b5c654bf6daafdd78209f65140e414b0f74d4daf5453", "retrieved_at": "2026-10-17T22:53:00.387284+00:00", "raw_path": "data/raw/00cc5549aceb94fb6d72b5c654bf6daafdd78209f65140e414b0f74d4daf5453.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000925528.json", "sha256": "fe846f5c14466ada55c4cc2edb24b433ddf2b87b8ee29ecabfb4e0ca680cde61", "retrieved_at": "2026-10-17T22:52:59.719050+00:00", "raw_path": "data/raw/fe846f5c14466ada55c4cc2edb24b433ddf2b87b8ee29ecabfb4e0ca680cde61.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001903508.json", "sha256": "b3e49e827ffd300f52e263cca073e875e087db5a60bdbffefd095492504b0a12", "retrieved_at": "2026-10-17T22:53:00.471877+00:00", "raw_path": "data/raw/b3e49e827ffd300f52e263cca073e875e087db5a60bdbffefd095492504b0a12.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000814585.json", "sha256": "0b93eb98aea45cf3902fea82351e8144f22af4ea2ce59648b5ca8fbdddc0d962", "retrieved_at": "2026-10-17T22:52:59.265473+00:00", "raw_path": "data/raw/0b93eb98aea45cf3902fea82351e8144f22af4ea2ce59648b5ca8fbdddc0d962.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001703956.json", "sha256": "ddc63d1cd0237d46ae052f317238153961a9babaf193bb58301313c74b010261", "retrieved_at": "2026-10-17T22:53:01.768166+00:00", "raw_path": "data/raw/ddc63d1cd0237d46ae052f317238153961a9babaf193bb58301313c74b010261.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001111485.json", "sha256": "2b268db3d03e745029ca1da331d21e56bd92872124111890c2c23c8794958642", "retrieved_at": "2026-10-17T22:53:01.662798+00:00", "raw_path": "data/raw/2b268db3d03e745029ca1da331d21e56bd92872124111890c2c23c8794958642.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001070680.json", "sha256": "fceba05036c96285260675733972fbfc6559d5afdd6e017bf4ebc2f0f66d2f61", "retrieved_at": "2026-10-17T22:53:00.253746+00:00", "raw_path": "data/raw/fceba05036c96285260675733972fbfc6559d5afdd6e017bf4ebc2f0f66d2f61.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000720500.json", "sha256": "35a4021f80f05309e8a7e14aeda26905a967758503dd073d3c69d26663e407de", "retrieved_at": "2026-10-17T22:53:01.287100+00:00", "raw_path": "data/raw/35a4021f80f05309e8a7e14aeda26905a967758503dd073d3c69d26663e407de.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001488917.json", "sha256": "7f1e647290ea837a32ff4698aada7e9b78cafc9622009b497854c378aa112468", "retrieved_at": "2026-10-17T22:53:02.203718+00:00", "raw_path": "data/raw/7f1e647290ea837a32ff4698aada7e9b78cafc9622009b497854c378aa112468.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001687932.json", "sha256": "c7b0d96f7ea84d787cb59834de1d31dc8460760cfe3b339f5c8eaeddee9f2685", "retrieved_at": "2026-10-17T22:53:02.399344+00:00", "raw_path": "data/raw/c7b0d96f7ea84d787cb59834de1d31dc8460760cfe3b339f5c8eaeddee9f2685.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001824893.json", "sha256": "f4bff065947de7d756a6999253e80c6676d7c8c78c894d7442fc9a9e843d9a9c", "retrieved_at": "2026-10-17T22:53:03.655740+00:00", "raw_path": "data/raw/f4bff065947de7d756a6999253e80c6676d7c8c78c894d7442fc9a9e843d9a9c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001692376.json", "sha256": "981db4c9982beee7941c9777fa9b60444f723a005442cb49d3102ce4f3b6a650", "retrieved_at": "2026-10-17T22:53:02.976480+00:00", "raw_path": "data/raw/981db4c9982beee7941c9777fa9b60444f723a005442cb49d3102ce4f3b6a650.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001026655.json", "sha256": "f37405cfe992a6c2a158ec580f620c7bfcf5b49576c79cb6d6700f9c78d20744", "retrieved_at": "2026-10-17T22:53:02.855048+00:00", "raw_path": "data/raw/f37405cfe992a6c2a158ec580f620c7bfcf5b49576c79cb6d6700f9c78d20744.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001084554.json", "sha256": "a49d4c55254e42789543139e4070d213203a94113858659a169746a9be406046", "retrieved_at": "2026-10-17T22:53:03.640501+00:00", "raw_path": "data/raw/a49d4c55254e42789543139e4070d213203a94113858659a169746a9be406046.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001517022.json", "sha256": "eca901731ec587f0de4c46106d46ca08fada346fffe215cee1b095d9bfe74258", "retrieved_at": "2026-10-17T22:53:03.996345+00:00", "raw_path": "data/raw/eca901731ec587f0de4c46106d46ca08fada346fffe215cee1b095d9bfe74258.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001824403.json", "sha256": "06d140e17950c3f2c881b43ae4b3d04edc9484e69df01df38d9cd8a2f3e8272a", "retrieved_at": "2026-10-17T22:53:04.830414+00:00", "raw_path": "data/raw/06d140e17950c3f2c881b43ae4b3d04edc9484e69df01df38d9cd8a2f3e8272a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001043337.json", "sha256": "5f68802a38e201ed19846687ce076ca49b604625ae529ba48a7a41f496fb757e", "retrieved_at": "2026-10-17T22:53:04.528181+00:00", "raw_path": "data/raw/5f68802a38e201ed19846687ce076ca49b604625ae529ba48a7a41f496fb757e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001787117.json", "sha256": "fa081c7ef7c69b8fdf69b6b73e864c22c3dd468967b45e6a1e9843a2e2586f9b", "retrieved_at": "2026-10-17T22:53:05.651981+00:00", "raw_path": "data/raw/fa081c7ef7c69b8fdf69b6b73e864c22c3dd468967b45e6a1e9843a2e2586f9b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000275053.json", "sha256": "b90a985f7e6a3de5b915fb6343d5cfdea5eda9eabea5c4e4dab8bc1e7001f46b", "retrieved_at": "2026-10-17T22:53:04.852208+00:00", "raw_path": "data/raw/b90a985f7e6a3de5b915fb6343d5cfdea5eda9eabea5c4e4dab8bc1e7001f46b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001005286.json", "sha256": "1558a2ffe6e0c9b46b5ee698b0dbe287366a9808531f7c820d0d5517eb583dd6", "retrieved_at": "2026-10-17T22:53:05.380006+00:00", "raw_path": "data/raw/1558a2ffe6e0c9b46b5ee698b0dbe287366a9808531f7c820d0d5517eb583dd6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001777393.json", "sha256": "bb7c20dd6f491bd0bd0bf3d003bdec8280d7f2c76abecb96e4a2f1eca65f4788", "retrieved_at": "2026-10-17T22:53:06.592062+00:00", "raw_path": "data/raw/bb7c20dd6f491bd0bd0bf3d003bdec8280d7f2c76abecb96e4a2f1eca65f4788.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001342423.json", "sha256": "ab1b727ddeffb38c8635095fa1e836d38f1c736e77dd1ee70c986b328cf53bb3", "retrieved_at": "2026-10-17T22:53:05.653279+00:00", "raw_path": "data/raw/ab1b727ddeffb38c8635095fa1e836d38f1c736e77dd1ee70c986b328cf53bb3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001820302.json", "sha256": "0afdfa58a5048afe328dc2550111ba12184e8bcf38e3ee97bd2eb296eec40aa9", "retrieved_at": "2026-10-17T22:53:06.973518+00:00", "raw_path": "data/raw/0afdfa58a5048afe328dc2550111ba12184e8bcf38e3ee97bd2eb296eec40aa9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000894671.json", "sha256": "53bad835f9df254e97b3b60198411c9413623a7fdfb5f5d9df4be4e9b86ddb12", "retrieved_at": "2026-10-17T22:53:06.289423+00:00", "raw_path": "data/raw/53bad835f9df254e97b3b60198411c9413623a7fdfb5f5d9df4be4e9b86ddb12.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001404281.json", "sha256": "4f5cc5be1669d2394918add4693809b2004c1033ce5e8c4625a2a4da5c2f19a1", "retrieved_at": "2026-10-17T22:53:07.496642+00:00", "raw_path": "data/raw/4f5cc5be1669d2394918add4693809b2004c1033ce5e8c4625a2a4da5c2f19a1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000700841.json", "sha256": "bdb2cd690d19e3e3f2a75e1f7c827782086543450baf997e917b6052663ca4bf", "retrieved_at": "2026-10-17T22:53:06.791325+00:00", "raw_path": "data/raw/bdb2cd690d19e3e3f2a75e1f7c827782086543450baf997e917b6052663ca4bf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002055592.json", "sha256": "c147e0e70cca42420e96e2475a2b513921f145a6c02a1cda9706c6b339a6f835", "retrieved_at": "2026-10-17T22:53:07.969604+00:00", "raw_path": "data/raw/c147e0e70cca42420e96e2475a2b513921f145a6c02a1cda9706c6b339a6f835.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001396536.json", "sha256": "70be7013b1b4271e3515ed08d19223e8e7cf1e5f9a34e9fa22fbb26c6e0f6ee7", "retrieved_at": "2026-10-17T22:53:07.866430+00:00", "raw_path": "data/raw/70be7013b1b4271e3515ed08d19223e8e7cf1e5f9a34e9fa22fbb26c6e0f6ee7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001850119.json", "sha256": "61e2005a2f0ccfd7dd314192c601d935acfaf2204e613b8e8eeac9babe6be2e8", "retrieved_at": "2026-10-17T22:53:08.843150+00:00", "raw_path": "data/raw/61e2005a2f0ccfd7dd314192c601d935acfaf2204e613b8e8eeac9babe6be2e8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001808898.json", "sha256": "5e480ea95fca693766ea54d2240ca5fcd8d8365f495fbc1d6c61e630b07edab5", "retrieved_at": "2026-10-17T22:53:09.296489+00:00", "raw_path": "data/raw/5e480ea95fca693766ea54d2240ca5fcd8d8365f495fbc1d6c61e630b07edab5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001537054.json", "sha256": "a73ee21ae07223a379a3fa92ad7ff28332dcb41f9b994fb920d6fa911882cc47", "retrieved_at": "2026-10-17T22:53:08.044855+00:00", "raw_path": "data/raw/a73ee21ae07223a379a3fa92ad7ff28332dcb41f9b994fb920d6fa911882cc47.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000884144.json", "sha256": "b1c23e25db80bc406f125b0b5b29c161d8b64ba833e1d6b6223c0b069348cf26", "retrieved_at": "2026-10-17T22:53:08.817365+00:00", "raw_path": "data/raw/b1c23e25db80bc406f125b0b5b29c161d8b64ba833e1d6b6223c0b069348cf26.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000886206.json", "sha256": "ba26359574994182320e528dc207d8e4900c8542e3cb4041aa0300a45ddda898", "retrieved_at": "2026-10-17T22:53:09.507119+00:00", "raw_path": "data/raw/ba26359574994182320e528dc207d8e4900c8542e3cb4041aa0300a45ddda898.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000027093.json", "sha256": "99ecebcdd82aa58e860d5cbddbbb38b938028f503707563e703e380cbe4dfce2", "retrieved_at": "2026-10-17T22:53:12.872830+00:00", "raw_path": "data/raw/99ecebcdd82aa58e860d5cbddbbb38b938028f503707563e703e380cbe4dfce2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000064472.json", "sha256": "b1824244bae7f4864e1db37d1c7d0fb2ef08485db02d231080fbb1304522c750", "retrieved_at": "2026-10-17T22:53:10.569394+00:00", "raw_path": "data/raw/b1824244bae7f4864e1db37d1c7d0fb2ef08485db02d231080fbb1304522c750.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001709941.json", "sha256": "016968ec0ebe42fabce21eea69be5bd6686ff98caed1d535fdfe863a8f382632", "retrieved_at": "2026-10-17T22:53:13.059183+00:00", "raw_path": "data/raw/016968ec0ebe42fabce21eea69be5bd6686ff98caed1d535fdfe863a8f382632.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001478454.json", "sha256": "832f72c7be73644f723981045d11e9721a0b9f3fbf8db1b888677ca0699561d0", "retrieved_at": "2026-10-17T22:53:10.168973+00:00", "raw_path": "data/raw/832f72c7be73644f723981045d11e9721a0b9f3fbf8db1b888677ca0699561d0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000832428.json", "sha256": "2e6c7041579703d07ae8d413a3619a716e77d7c1530255b101b1d8ac3c1fcd52", "retrieved_at": "2026-10-17T22:53:13.741892+00:00", "raw_path": "data/raw/2e6c7041579703d07ae8d413a3619a716e77d7c1530255b101b1d8ac3c1fcd52.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000876343.json", "sha256": "de850ac42665e48058d541d948514740e0c9007b61646401dcae831c504c80bf", "retrieved_at": "2026-10-17T22:53:11.789500+00:00", "raw_path": "data/raw/de850ac42665e48058d541d948514740e0c9007b61646401dcae831c504c80bf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000896264.json", "sha256": "83a972396d1bb3cdb04e67ecb5d47cc4d727aef44b560fc1b52166c02e070e2e", "retrieved_at": "2026-10-17T22:53:13.189440+00:00", "raw_path": "data/raw/83a972396d1bb3cdb04e67ecb5d47cc4d727aef44b560fc1b52166c02e070e2e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002009684.json", "sha256": "1a3cdb0802f91a2b9284f79a27dea61fd1dd685770de2968f9f1bacc1373ff28", "retrieved_at": "2026-10-17T22:53:14.727319+00:00", "raw_path": "data/raw/1a3cdb0802f91a2b9284f79a27dea61fd1dd685770de2968f9f1bacc1373ff28.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000935419.json", "sha256": "c9cd950d1a46a466493e149fe94721cbadbfbdba5e9e0f456451a4b8d6c0f521", "retrieved_at": "2026-10-17T22:53:14.159713+00:00", "raw_path": "data/raw/c9cd950d1a46a466493e149fe94721cbadbfbdba5e9e0f456451a4b8d6c0f521.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001690334.json", "sha256": "9b3f133a3a994b075e1d5e2dad7ec7f01a375c25e8ecd5edb1b557604912468b", "retrieved_at": "2026-10-17T22:53:14.317122+00:00", "raw_path": "data/raw/9b3f133a3a994b075e1d5e2dad7ec7f01a375c25e8ecd5edb1b557604912468b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001754170.json", "sha256": "aab4bf290a9a8c3f15beaf79588e69c3a26eb664ab6afa15d2cc03d68749f686", "retrieved_at": "2026-10-17T22:53:15.446972+00:00", "raw_path": "data/raw/aab4bf290a9a8c3f15beaf79588e69c3a26eb664ab6afa15d2cc03d68749f686.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001712463.json", "sha256": "e60c1bef8833f50a37d289149fece2975ebc837a47432acc185ef6a69b35f994", "retrieved_at": "2026-10-17T22:53:14.281983+00:00", "raw_path": "data/raw/e60c1bef8833f50a37d289149fece2975ebc837a47432acc185ef6a69b35f994.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001133416.json", "sha256": "a71b20b17d46660e3922068a899944305ca73aa3a89c0125fe582d2667496776", "retrieved_at": "2026-10-17T22:53:15.895434+00:00", "raw_path": "data/raw/a71b20b17d46660e3922068a899944305ca73aa3a89c0125fe582d2667496776.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001533924.json", "sha256": "83151411c323c4107a7a9d7c2bae063b150f3a0817e629d0869786d3cd45ebc7", "retrieved_at": "2026-10-17T22:53:15.736237+00:00", "raw_path": "data/raw/83151411c323c4107a7a9d7c2bae063b150f3a0817e629d0869786d3cd45ebc7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001826667.json", "sha256": "a4c13dbc017a0784639677dccc5fbfe360cc95e9a466af6f77d5982f4dd1e272", "retrieved_at": "2026-10-17T22:53:16.692581+00:00", "raw_path": "data/raw/a4c13dbc017a0784639677dccc5fbfe360cc95e9a466af6f77d5982f4dd1e272.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001382101.json", "sha256": "edbbe5f19eb32d9e9b30b5efb21d584273fd4e0e4ee6ba6b9ca96185a3d014ff", "retrieved_at": "2026-10-17T22:53:17.251989+00:00", "raw_path": "data/raw/edbbe5f19eb32d9e9b30b5efb21d584273fd4e0e4ee6ba6b9ca96185a3d014ff.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001767837.json", "sha256": "35b86aac7ec3ab883571b183bbab4f67e3c802075c7370015a1f70849b4b8cfe", "retrieved_at": "2026-10-17T22:53:16.677583+00:00", "raw_path": "data/raw/35b86aac7ec3ab883571b183bbab4f67e3c802075c7370015a1f70849b4b8cfe.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000024090.json", "sha256": "6bd45303c69ba3dd92a05074506f1c92573267bfb0ceb0fb3660fa4cb9cd4c19", "retrieved_at": "2026-10-17T22:53:16.261196+00:00", "raw_path": "data/raw/6bd45303c69ba3dd92a05074506f1c92573267bfb0ceb0fb3660fa4cb9cd4c19.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002033535.json", "sha256": "be4706ae9e72d46041bfb285a442f1ff618dadabe74d374541372ddac94930a3", "retrieved_at": "2026-10-17T22:53:17.593143+00:00", "raw_path": "data/raw/be4706ae9e72d46041bfb285a442f1ff618dadabe74d374541372ddac94930a3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001791145.json", "sha256": "d0f20e33a07e7316dda42e47c2bfca5fcf366c9a87e8cc392a108cece248c24f", "retrieved_at": "2026-10-17T22:53:18.237966+00:00", "raw_path": "data/raw/d0f20e33a07e7316dda42e47c2bfca5fcf366c9a87e8cc392a108cece248c24f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001620459.json", "sha256": "8704c83f7803e483f6330d1f60c4c899d9ce862d507f738a9d27f17171432c4d", "retrieved_at": "2026-10-17T22:53:17.708856+00:00", "raw_path": "data/raw/8704c83f7803e483f6330d1f60c4c899d9ce862d507f738a9d27f17171432c4d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001833835.json", "sha256": "fd6ac3dd1eccd92f81ac585dfd22abbf8314908f04a28ad41a3a3e2028f78fe3", "retrieved_at": "2026-10-17T22:53:18.746176+00:00", "raw_path": "data/raw/fd6ac3dd1eccd92f81ac585dfd22abbf8314908f04a28ad41a3a3e2028f78fe3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000714256.json", "sha256": "f92965785fd765218c7d077735cf7f10feb84c027a40423c2ef31995cf28b81f", "retrieved_at": "2026-10-17T22:53:18.119722+00:00", "raw_path": "data/raw/f92965785fd765218c7d077735cf7f10feb84c027a40423c2ef31995cf28b81f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002042022.json", "sha256": "b51e3bfb261dac6bc5395fefca3a567bd8c1eaa44795a8db83671f23f30a2fbd", "retrieved_at": "2026-10-17T22:53:19.032002+00:00", "raw_path": "data/raw/b51e3bfb261dac6bc5395fefca3a567bd8c1eaa44795a8db83671f23f30a2fbd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001257640.json", "sha256": "9a64360a874c1f38fef19607b066d5e798629f767d911115ea9014e11e06c68b", "retrieved_at": "2026-10-17T22:53:18.685054+00:00", "raw_path": "data/raw/9a64360a874c1f38fef19607b066d5e798629f767d911115ea9014e11e06c68b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000882508.json", "sha256": "27d1018db249f8ca886c45e870128eee3b1c935f716d670f40929499f9ab43c0", "retrieved_at": "2026-10-17T22:53:19.519876+00:00", "raw_path": "data/raw/27d1018db249f8ca886c45e870128eee3b1c935f716d670f40929499f9ab43c0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001823652.json", "sha256": "560dd8ea0d3969f1b0a615da25df9a66624eea527cb2f2e2185f24438c665dc8", "retrieved_at": "2026-10-17T22:53:20.302888+00:00", "raw_path": "data/raw/560dd8ea0d3969f1b0a615da25df9a66624eea527cb2f2e2185f24438c665dc8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000033488.json", "sha256": "f0b273ef39613dc4cb996411d1f5e4b9f87aff6ff95ed75199c10c69ca40735d", "retrieved_at": "2026-10-17T22:53:19.909378+00:00", "raw_path": "data/raw/f0b273ef39613dc4cb996411d1f5e4b9f87aff6ff95ed75199c10c69ca40735d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001802156.json", "sha256": "dbef5704cfa268515b2bbba9fcf283e088025e95e9ac3764f374219c27b43849", "retrieved_at": "2026-10-17T22:53:20.604660+00:00", "raw_path": "data/raw/dbef5704cfa268515b2bbba9fcf283e088025e95e9ac3764f374219c27b43849.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001527590.json", "sha256": "279cd52f2aa0106545f3edf8460c748dd2d20d913fb4044182e6089eb76ebad8", "retrieved_at": "2026-10-17T22:53:20.270192+00:00", "raw_path": "data/raw/279cd52f2aa0106545f3edf8460c748dd2d20d913fb4044182e6089eb76ebad8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000096536.json", "sha256": "968bc9a48adbd161bfc7f665069a3f52c7d074872c3444fc2280c00f0ff90a1e", "retrieved_at": "2026-10-17T22:53:21.482785+00:00", "raw_path": "data/raw/968bc9a48adbd161bfc7f665069a3f52c7d074872c3444fc2280c00f0ff90a1e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001514281.json", "sha256": "7ddd34af205c1482d55666c6137816793f6dbcd005153bcd1c1035a8187e0621", "retrieved_at": "2026-10-17T22:53:21.006094+00:00", "raw_path": "data/raw/7ddd34af205c1482d55666c6137816793f6dbcd005153bcd1c1035a8187e0621.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001126741.json", "sha256": "05f6cbb6f113ab4b981dd959001c421a9989e7691a5976f46b486a7f76fc57ad", "retrieved_at": "2026-10-17T22:53:21.513789+00:00", "raw_path": "data/raw/05f6cbb6f113ab4b981dd959001c421a9989e7691a5976f46b486a7f76fc57ad.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001771910.json", "sha256": "be21fbcb263f7107bfa82b6dbe3dc5cfd8b04ce8fdd22a4e11c940599a394319", "retrieved_at": "2026-10-17T22:53:22.544315+00:00", "raw_path": "data/raw/be21fbcb263f7107bfa82b6dbe3dc5cfd8b04ce8fdd22a4e11c940599a394319.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001921603.json", "sha256": "27565dcd0a8dc6010eb49a3361a952f418c2fa7a95de568ec31db9ba5b73bbca", "retrieved_at": "2026-10-17T22:53:23.091919+00:00", "raw_path": "data/raw/27565dcd0a8dc6010eb49a3361a952f418c2fa7a95de568ec31db9ba5b73bbca.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000894315.json", "sha256": "71b6690748dbb726acab47297bfd6c7cc8df7d79e2c46cbe7eb90b58691f9938", "retrieved_at": "2026-10-17T22:53:22.152865+00:00", "raw_path": "data/raw/71b6690748dbb726acab47297bfd6c7cc8df7d79e2c46cbe7eb90b58691f9938.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001377630.json", "sha256": "fb1d4085417bb81c7306b3c9e81ca66ca3cf843a00bf75c4f336fbff2b997c73", "retrieved_at": "2026-10-17T22:53:22.279334+00:00", "raw_path": "data/raw/fb1d4085417bb81c7306b3c9e81ca66ca3cf843a00bf75c4f336fbff2b997c73.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001500435.json", "sha256": "46f255612c8fd8c8f3a9cc7cc37c90e61cda6133b6090fed2be95ed7ba80eb5f", "retrieved_at": "2026-10-17T22:53:22.750489+00:00", "raw_path": "data/raw/46f255612c8fd8c8f3a9cc7cc37c90e61cda6133b6090fed2be95ed7ba80eb5f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001294133.json", "sha256": "57d623a27c745f50e6ba92669a82245e80f90aa3643a67978611e0dd35fb3c72", "retrieved_at": "2026-10-17T22:53:23.649886+00:00", "raw_path": "data/raw/57d623a27c745f50e6ba92669a82245e80f90aa3643a67978611e0dd35fb3c72.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001500881.json", "sha256": "e831165a290becab1d89707586164b78dccba545087939507ef4e644f53fcc79", "retrieved_at": "2026-10-17T22:53:23.894143+00:00", "raw_path": "data/raw/e831165a290becab1d89707586164b78dccba545087939507ef4e644f53fcc79.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001394056.json", "sha256": "57783380ad3fec572aaf61db903ddadd1eb318be80b44a8f43718e4211cd88cf", "retrieved_at": "2026-10-17T22:53:24.739349+00:00", "raw_path": "data/raw/57783380ad3fec572aaf61db903ddadd1eb318be80b44a8f43718e4211cd88cf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001337298.json", "sha256": "7a4cc846d39d772c15c5a5a76b09ea27b0ab385f721f09e9a503ff6ac4c13b23", "retrieved_at": "2026-10-17T22:53:23.993976+00:00", "raw_path": "data/raw/7a4cc846d39d772c15c5a5a76b09ea27b0ab385f721f09e9a503ff6ac4c13b23.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001821159.json", "sha256": "00af732862427ae24b64f8d7722f27a2ba551ed4a0a5f70c14358c3801689317", "retrieved_at": "2026-10-17T22:53:25.081065+00:00", "raw_path": "data/raw/00af732862427ae24b64f8d7722f27a2ba551ed4a0a5f70c14358c3801689317.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001826681.json", "sha256": "b9b7c90605cc64d0408bdc5e3102d1fc1f044c78719c7d273de0b1085e7aba23", "retrieved_at": "2026-10-17T22:53:25.250812+00:00", "raw_path": "data/raw/b9b7c90605cc64d0408bdc5e3102d1fc1f044c78719c7d273de0b1085e7aba23.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001302387.json", "sha256": "8be5830991e24a8161c361d0e262be8cd1f0caa1e957e0c792c65a12476437d1", "retrieved_at": "2026-10-17T22:53:25.989973+00:00", "raw_path": "data/raw/8be5830991e24a8161c361d0e262be8cd1f0caa1e957e0c792c65a12476437d1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001693577.json", "sha256": "fd943c12bd8045a05b531c72a54a308a516baa919df6dbd2707270af37069955", "retrieved_at": "2026-10-17T22:53:25.833668+00:00", "raw_path": "data/raw/fd943c12bd8045a05b531c72a54a308a516baa919df6dbd2707270af37069955.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001850270.json", "sha256": "099fabcbbb426dc8bb3ba0848d7a786e0bf66c770a1a53fa776969e70b42d410", "retrieved_at": "2026-10-17T22:53:26.748943+00:00", "raw_path": "data/raw/099fabcbbb426dc8bb3ba0848d7a786e0bf66c770a1a53fa776969e70b42d410.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000746838.json", "sha256": "9a2ac2c26d68672cadcae1100508ba959f0cdd8628711d29fa4bae29b59c3dde", "retrieved_at": "2026-10-17T22:53:24.830922+00:00", "raw_path": "data/raw/9a2ac2c26d68672cadcae1100508ba959f0cdd8628711d29fa4bae29b59c3dde.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001130713.json", "sha256": "b0eef461d321d3660641c788012dadae21f288e59d477e2c40d7051cb4c25bbb", "retrieved_at": "2026-10-17T22:53:26.388209+00:00", "raw_path": "data/raw/b0eef461d321d3660641c788012dadae21f288e59d477e2c40d7051cb4c25bbb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000918251.json", "sha256": "16b2893f72730c0f7955f69dc71a25ba020fecad108c7433715148fc52312861", "retrieved_at": "2026-10-17T22:53:26.666021+00:00", "raw_path": "data/raw/16b2893f72730c0f7955f69dc71a25ba020fecad108c7433715148fc52312861.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001832038.json", "sha256": "582063fb8aa7c9b5d5ca38b4b38dde4ec4bf00525e62d2f8b41e158ab379fad2", "retrieved_at": "2026-10-17T22:53:27.779466+00:00", "raw_path": "data/raw/582063fb8aa7c9b5d5ca38b4b38dde4ec4bf00525e62d2f8b41e158ab379fad2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001069533.json", "sha256": "9da92bf69092d053a00a7866b7755060d406fd15458fe43c0ea135172eccfae7", "retrieved_at": "2026-10-17T22:53:27.183525+00:00", "raw_path": "data/raw/9da92bf69092d053a00a7866b7755060d406fd15458fe43c0ea135172eccfae7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001386570.json", "sha256": "94352bf8b6f04074c9aa98cd63fa97055bc3335ae039584aee12f63320ac36f6", "retrieved_at": "2026-10-17T22:53:27.654992+00:00", "raw_path": "data/raw/94352bf8b6f04074c9aa98cd63fa97055bc3335ae039584aee12f63320ac36f6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000934549.json", "sha256": "7c3303b801961af0b342c920832a116f1547b6db6a37d61c5e389d338a166aca", "retrieved_at": "2026-10-17T22:53:28.476361+00:00", "raw_path": "data/raw/7c3303b801961af0b342c920832a116f1547b6db6a37d61c5e389d338a166aca.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000095574.json", "sha256": "e78b54d225f69ca4708aa35d560b1ef95079bd550d820bdbf4d2424307242151", "retrieved_at": "2026-10-17T22:53:28.379911+00:00", "raw_path": "data/raw/e78b54d225f69ca4708aa35d560b1ef95079bd550d820bdbf4d2424307242151.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000318673.json", "sha256": "2f36cf1298340e87c15ee0912592a40cf454a0160c19b48011b856935810973c", "retrieved_at": "2026-10-17T22:53:28.866986+00:00", "raw_path": "data/raw/2f36cf1298340e87c15ee0912592a40cf454a0160c19b48011b856935810973c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001141688.json", "sha256": "97d6ad1b67fe93954abd36283c7a10d720805f4ce92d91a832d20241e9b891c3", "retrieved_at": "2026-10-17T22:53:29.219453+00:00", "raw_path": "data/raw/97d6ad1b67fe93954abd36283c7a10d720805f4ce92d91a832d20241e9b891c3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001463972.json", "sha256": "84bd53712d06b6854630ce7abb06b64671ab2f443d3051cab49b766e7ef3fe72", "retrieved_at": "2026-10-17T22:53:29.623138+00:00", "raw_path": "data/raw/84bd53712d06b6854630ce7abb06b64671ab2f443d3051cab49b766e7ef3fe72.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001952976.json", "sha256": "99215f4a544359cc05b46479ff0b1792e2c2436771ad78402971c20846254bdd", "retrieved_at": "2026-10-17T22:53:29.913295+00:00", "raw_path": "data/raw/99215f4a544359cc05b46479ff0b1792e2c2436771ad78402971c20846254bdd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001357874.json", "sha256": "a248ca73597cd661dc21a68750915620c60f61f4bcae3fd9665d36d9e80d2109", "retrieved_at": "2026-10-17T22:53:29.677795+00:00", "raw_path": "data/raw/a248ca73597cd661dc21a68750915620c60f61f4bcae3fd9665d36d9e80d2109.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001689375.json", "sha256": "bc7821f434adfb8a3b14fdb2aaf9e37f9d5a6f8ea2f4be3b4b557c511276031d", "retrieved_at": "2026-10-17T22:53:30.873208+00:00", "raw_path": "data/raw/bc7821f434adfb8a3b14fdb2aaf9e37f9d5a6f8ea2f4be3b4b557c511276031d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001786248.json", "sha256": "b2fbab1795c29208904672bc27377d1b1f4c47e98d724a63b965e89615c1608f", "retrieved_at": "2026-10-17T22:53:31.203085+00:00", "raw_path": "data/raw/b2fbab1795c29208904672bc27377d1b1f4c47e98d724a63b965e89615c1608f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001036262.json", "sha256": "76051d0d5c344aff7afec5d1093003a76a8c446226caf93a87fce6f4bb31d949", "retrieved_at": "2026-10-17T22:53:30.747128+00:00", "raw_path": "data/raw/76051d0d5c344aff7afec5d1093003a76a8c446226caf93a87fce6f4bb31d949.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002068577.json", "sha256": "091ed9abd031a87bcb1837662671d56c8e7aa00bffaca339a2a25326098dc010", "retrieved_at": "2026-10-17T22:53:31.888563+00:00", "raw_path": "data/raw/091ed9abd031a87bcb1837662671d56c8e7aa00bffaca339a2a25326098dc010.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001529628.json", "sha256": "35ee91f4fc6c42eb7a40cd04f31885892b7d520504df69a225904d18fc0114fc", "retrieved_at": "2026-10-17T22:53:32.404902+00:00", "raw_path": "data/raw/35ee91f4fc6c42eb7a40cd04f31885892b7d520504df69a225904d18fc0114fc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001605301.json", "sha256": "15d45960d7a6be786b1143fe0e60ccffac22589907de5f48320dafd363840335", "retrieved_at": "2026-10-17T22:53:30.842988+00:00", "raw_path": "data/raw/15d45960d7a6be786b1143fe0e60ccffac22589907de5f48320dafd363840335.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001010086.json", "sha256": "291655a5ac81aacd20bf19cbc12f704526dd43e7b27338bf09e20742f44b6374", "retrieved_at": "2026-10-17T22:53:32.766893+00:00", "raw_path": "data/raw/291655a5ac81aacd20bf19cbc12f704526dd43e7b27338bf09e20742f44b6374.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000056868.json", "sha256": "0cd84fa638a678fb6ed1f77bf25b5976ceebeb8a4134dd644566540539ca5152", "retrieved_at": "2026-10-17T22:53:32.973175+00:00", "raw_path": "data/raw/0cd84fa638a678fb6ed1f77bf25b5976ceebeb8a4134dd644566540539ca5152.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001464790.json", "sha256": "68e4701091bed732e282eef85c7e9bf3945fc0c7112cfbac61865f10b4082f6c", "retrieved_at": "2026-10-17T22:53:32.560050+00:00", "raw_path": "data/raw/68e4701091bed732e282eef85c7e9bf3945fc0c7112cfbac61865f10b4082f6c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001120970.json", "sha256": "1408a4284464253ad9f802582cbe6c8cb78e1d5ee0b12de647d68984e20b8f60", "retrieved_at": "2026-10-17T22:53:33.662865+00:00", "raw_path": "data/raw/1408a4284464253ad9f802582cbe6c8cb78e1d5ee0b12de647d68984e20b8f60.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001314052.json", "sha256": "58235b1aa01b2e3fa186f80cce94f8ff6bd171b1d8823aeeecb0ffde54d83b04", "retrieved_at": "2026-10-17T22:53:34.118321+00:00", "raw_path": "data/raw/58235b1aa01b2e3fa186f80cce94f8ff6bd171b1d8823aeeecb0ffde54d83b04.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001826600.json", "sha256": "6e0e44fffdc74170c900b791b41acd489d0f58684a6f5b205f95f520e66df891", "retrieved_at": "2026-10-17T22:53:34.183145+00:00", "raw_path": "data/raw/6e0e44fffdc74170c900b791b41acd489d0f58684a6f5b205f95f520e66df891.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001853145.json", "sha256": "f1ed7cf6f2d83c08c9ab3dee97e4aea99c703b01dfceb1dcd489921e56d0d9fc", "retrieved_at": "2026-10-17T22:53:35.140346+00:00", "raw_path": "data/raw/f1ed7cf6f2d83c08c9ab3dee97e4aea99c703b01dfceb1dcd489921e56d0d9fc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001747079.json", "sha256": "72d3756031f6c1c20d84a57eef5e53d7f06c3b9c484d4e7b15f9a3df29d43310", "retrieved_at": "2026-10-17T22:53:34.857242+00:00", "raw_path": "data/raw/72d3756031f6c1c20d84a57eef5e53d7f06c3b9c484d4e7b15f9a3df29d43310.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001228454.json", "sha256": "a7ebe67f5672dd9c1bf1537614d1e8f8264a28be8b3a02294a6286a9d64c104b", "retrieved_at": "2026-10-17T22:53:33.998743+00:00", "raw_path": "data/raw/a7ebe67f5672dd9c1bf1537614d1e8f8264a28be8b3a02294a6286a9d64c104b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001625641.json", "sha256": "ffcdbe4caf8dcc2e151010b62d884dba5a87576569d1141c7bd71f7c034c8ab9", "retrieved_at": "2026-10-17T22:53:35.574651+00:00", "raw_path": "data/raw/ffcdbe4caf8dcc2e151010b62d884dba5a87576569d1141c7bd71f7c034c8ab9.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001357971.json", "sha256": "ed23892cc8c05e0163af5b99ef599aadc4cdea361b61f4e89e32765fde1ab51e", "retrieved_at": "2026-10-17T22:53:35.410545+00:00", "raw_path": "data/raw/ed23892cc8c05e0163af5b99ef599aadc4cdea361b61f4e89e32765fde1ab51e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001766478.json", "sha256": "6aea8d493318f52e336573a45efe140754972a9c9b19c12cfc3cc226a86324b2", "retrieved_at": "2026-10-17T22:53:36.224769+00:00", "raw_path": "data/raw/6aea8d493318f52e336573a45efe140754972a9c9b19c12cfc3cc226a86324b2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828805.json", "sha256": "cd0fd51b1d33dee839c57a7b7b4b2f0a2900f81558c64a2973e39d35db95f2af", "retrieved_at": "2026-10-17T22:53:36.379473+00:00", "raw_path": "data/raw/cd0fd51b1d33dee839c57a7b7b4b2f0a2900f81558c64a2973e39d35db95f2af.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000014846.json", "sha256": "4091cea79d8b318bc2f1199a5349b8ef36a3cb7cfcb8b7089aa5a6975efdf2ed", "retrieved_at": "2026-10-17T22:53:36.353318+00:00", "raw_path": "data/raw/4091cea79d8b318bc2f1199a5349b8ef36a3cb7cfcb8b7089aa5a6975efdf2ed.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001176309.json", "sha256": "4de2fa61f6e99a9334450df93c3a54e105e138fae12a8b631b4bdc95f4c98422", "retrieved_at": "2026-10-17T22:53:36.745773+00:00", "raw_path": "data/raw/4de2fa61f6e99a9334450df93c3a54e105e138fae12a8b631b4bdc95f4c98422.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001165002.json", "sha256": "3b1ce9ce5ef010b2318511bf8f910609099bd59674a74b0a80b43653cdc96ded", "retrieved_at": "2026-10-17T22:53:37.475810+00:00", "raw_path": "data/raw/3b1ce9ce5ef010b2318511bf8f910609099bd59674a74b0a80b43653cdc96ded.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001512762.json", "sha256": "5c5765981b2a86ba6afe797bbe14b15cb57f0db8164b0eb431640837c7af90f8", "retrieved_at": "2026-10-17T22:53:38.071141+00:00", "raw_path": "data/raw/5c5765981b2a86ba6afe797bbe14b15cb57f0db8164b0eb431640837c7af90f8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000704440.json", "sha256": "b53967f6fe0da17327c3bbc894c28ecf420f6c43e7707a871a63a9c303887166", "retrieved_at": "2026-10-17T22:53:38.156475+00:00", "raw_path": "data/raw/b53967f6fe0da17327c3bbc894c28ecf420f6c43e7707a871a63a9c303887166.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001708055.json", "sha256": "b806563a765e6ba1eb40de7cb91e5f0262a05439245671cbba2576f59b05f90a", "retrieved_at": "2026-10-17T22:53:38.091179+00:00", "raw_path": "data/raw/b806563a765e6ba1eb40de7cb91e5f0262a05439245671cbba2576f59b05f90a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001503274.json", "sha256": "0567e5301d075e810075880fb0b6519976642adf250f705aefd7906134fbfc48", "retrieved_at": "2026-10-17T22:53:38.511979+00:00", "raw_path": "data/raw/0567e5301d075e810075880fb0b6519976642adf250f705aefd7906134fbfc48.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001600222.json", "sha256": "c07cd354b73d40d4fb8b12ece3790e825d7e76965d22e1ed8426cf2c408dd6f4", "retrieved_at": "2026-10-17T22:53:39.651529+00:00", "raw_path": "data/raw/c07cd354b73d40d4fb8b12ece3790e825d7e76965d22e1ed8426cf2c408dd6f4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001374690.json", "sha256": "08638b3759f4b65e6e121b92d928b796b8584ccbcb8cfc63b68c5bc067fd2552", "retrieved_at": "2026-10-17T22:53:39.422519+00:00", "raw_path": "data/raw/08638b3759f4b65e6e121b92d928b796b8584ccbcb8cfc63b68c5bc067fd2552.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000788920.json", "sha256": "54b7fee09ec45a8487afa954eb35a6c4c256f812097cc1c2079bf263ca20bbef", "retrieved_at": "2026-10-17T22:53:39.314909+00:00", "raw_path": "data/raw/54b7fee09ec45a8487afa954eb35a6c4c256f812097cc1c2079bf263ca20bbef.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001833214.json", "sha256": "77a9d5e74034d5680bee440489a5722f0205b7102ec23dd33e3ff98bbc2065ac", "retrieved_at": "2026-10-17T22:53:40.608627+00:00", "raw_path": "data/raw/77a9d5e74034d5680bee440489a5722f0205b7102ec23dd33e3ff98bbc2065ac.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001420520.json", "sha256": "e41e299020df183b8382c73b4feeee7e2d319a4c0db39f004c95833d7307a20e", "retrieved_at": "2026-10-17T22:53:40.834726+00:00", "raw_path": "data/raw/e41e299020df183b8382c73b4feeee7e2d319a4c0db39f004c95833d7307a20e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001200375.json", "sha256": "277318409cc2f6e80118183efe9856f7380ea96da9cad19d13278fe4616f8406", "retrieved_at": "2026-10-17T22:53:39.802060+00:00", "raw_path": "data/raw/277318409cc2f6e80118183efe9856f7380ea96da9cad19d13278fe4616f8406.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828016.json", "sha256": "62033a0456562c357d8d1290fbad48c4b7118aea665099e5340eb00a7182f31c", "retrieved_at": "2026-10-17T22:53:41.438634+00:00", "raw_path": "data/raw/62033a0456562c357d8d1290fbad48c4b7118aea665099e5340eb00a7182f31c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001432133.json", "sha256": "b7b78225dbc73c5a2ff16d968086947cbdf597e98b0698815cc03f444ab3df5d", "retrieved_at": "2026-10-17T22:53:41.696264+00:00", "raw_path": "data/raw/b7b78225dbc73c5a2ff16d968086947cbdf597e98b0698815cc03f444ab3df5d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001549346.json", "sha256": "a90ea79512da5323cc28b65311bf0c95208169b5add26752047d2977b96f3435", "retrieved_at": "2026-10-17T22:53:40.473649+00:00", "raw_path": "data/raw/a90ea79512da5323cc28b65311bf0c95208169b5add26752047d2977b96f3435.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001958217.json", "sha256": "bb049a61d9e9ba506e008a5383dd3443db9d3f1e5308e85fadf24d4bcaef067c", "retrieved_at": "2026-10-17T22:53:41.926954+00:00", "raw_path": "data/raw/bb049a61d9e9ba506e008a5383dd3443db9d3f1e5308e85fadf24d4bcaef067c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001776661.json", "sha256": "900b4482ba5c576239f39e8e85fc2362992eab35078d4c4df764bf71a46b8a09", "retrieved_at": "2026-10-17T22:53:41.915400+00:00", "raw_path": "data/raw/900b4482ba5c576239f39e8e85fc2362992eab35078d4c4df764bf71a46b8a09.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001825079.json", "sha256": "61873222c6c509b9497bbfc97c201cd262d297c48ab12cc60917acf728711ec0", "retrieved_at": "2026-10-17T22:53:42.821315+00:00", "raw_path": "data/raw/61873222c6c509b9497bbfc97c201cd262d297c48ab12cc60917acf728711ec0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001505952.json", "sha256": "dbe72071d927a7f34e2f5851cf698c1d63871c6a6a679a786437cfeb943e0717", "retrieved_at": "2026-10-17T22:53:43.043002+00:00", "raw_path": "data/raw/dbe72071d927a7f34e2f5851cf698c1d63871c6a6a679a786437cfeb943e0717.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001359931.json", "sha256": "73c5c8e9513bdc55c707e83d9669fc2bd4dbb1b11805f8d13591997b9e86c1c4", "retrieved_at": "2026-10-17T22:53:42.512346+00:00", "raw_path": "data/raw/73c5c8e9513bdc55c707e83d9669fc2bd4dbb1b11805f8d13591997b9e86c1c4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001879726.json", "sha256": "609bc828bfe97f2d01f9a6654438300e16cfb6e8cb4181e16026c32a9063e1c7", "retrieved_at": "2026-10-17T22:53:43.710174+00:00", "raw_path": "data/raw/609bc828bfe97f2d01f9a6654438300e16cfb6e8cb4181e16026c32a9063e1c7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001951276.json", "sha256": "008bdbc55c4c9bd85aa726ea78949bc7f696e148ed7261219c414b58ab6524ea", "retrieved_at": "2026-10-17T22:53:43.979812+00:00", "raw_path": "data/raw/008bdbc55c4c9bd85aa726ea78949bc7f696e148ed7261219c414b58ab6524ea.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000789933.json", "sha256": "7f1974de58c6b80b8224578d8610b4a0c877c8464a1911d88bb86ef3d38896dc", "retrieved_at": "2026-10-17T22:53:43.235732+00:00", "raw_path": "data/raw/7f1974de58c6b80b8224578d8610b4a0c877c8464a1911d88bb86ef3d38896dc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001776909.json", "sha256": "b6a2b6daccd6b1c53afc3704c9fbda26811e7d4b7c7b5f972a97515ea8ffc803", "retrieved_at": "2026-10-17T22:53:44.304430+00:00", "raw_path": "data/raw/b6a2b6daccd6b1c53afc3704c9fbda26811e7d4b7c7b5f972a97515ea8ffc803.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000006176.json", "sha256": "e6f8bae5ec73b732c34eef4e3c38adc597b91eefe745230b74c224373299e448", "retrieved_at": "2026-10-17T22:53:45.116957+00:00", "raw_path": "data/raw/e6f8bae5ec73b732c34eef4e3c38adc597b91eefe745230b74c224373299e448.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002018064.json", "sha256": "6d514732fb170643ee200ba361f3b1030422be624cd21a7fc7893304cdb8256c", "retrieved_at": "2026-10-17T22:53:45.142077+00:00", "raw_path": "data/raw/6d514732fb170643ee200ba361f3b1030422be624cd21a7fc7893304cdb8256c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001927958.json", "sha256": "9637403ed4e890fed824e0314ed3ecf12ea5b07100cf3fc0ee2369624a9e01cb", "retrieved_at": "2026-10-17T22:53:45.995726+00:00", "raw_path": "data/raw/9637403ed4e890fed824e0314ed3ecf12ea5b07100cf3fc0ee2369624a9e01cb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001422142.json", "sha256": "0bc3518b433577b57088b38c087953d494e28bdd319b1da3b435ea8e7e18b0c1", "retrieved_at": "2026-10-17T22:53:44.924598+00:00", "raw_path": "data/raw/0bc3518b433577b57088b38c087953d494e28bdd319b1da3b435ea8e7e18b0c1.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001881487.json", "sha256": "1efac909f0d00a9635c9114ac14f49987c775482cec115c2b0d1332d93501a85", "retrieved_at": "2026-10-17T22:53:45.245345+00:00", "raw_path": "data/raw/1efac909f0d00a9635c9114ac14f49987c775482cec115c2b0d1332d93501a85.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002022626.json", "sha256": "31b5ccd8103c81cba30303b845c7f82119c5e5cabe61a9a8518722d181121bd3", "retrieved_at": "2026-10-17T22:53:46.667181+00:00", "raw_path": "data/raw/31b5ccd8103c81cba30303b845c7f82119c5e5cabe61a9a8518722d181121bd3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001738021.json", "sha256": "9e12579e6cc358373d81361bc3010028797ebc5f19754d98e9f8de6b08aa1269", "retrieved_at": "2026-10-17T22:53:46.866245+00:00", "raw_path": "data/raw/9e12579e6cc358373d81361bc3010028797ebc5f19754d98e9f8de6b08aa1269.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001799788.json", "sha256": "a617dbe92932ff09e9921f2bebe266085b6d33d46c3d873a6ff42dd23172a3bb", "retrieved_at": "2026-10-17T22:53:47.410583+00:00", "raw_path": "data/raw/a617dbe92932ff09e9921f2bebe266085b6d33d46c3d873a6ff42dd23172a3bb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000033533.json", "sha256": "6aafe2771f8015f2f9e42a63b315fcc2c291bd1a7864abcdd404ba467090fedd", "retrieved_at": "2026-10-17T22:53:46.380327+00:00", "raw_path": "data/raw/6aafe2771f8015f2f9e42a63b315fcc2c291bd1a7864abcdd404ba467090fedd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001759824.json", "sha256": "ace24a8434b9b36f916ca985fc142bd180f1fcb6ab7c72b277d42b531e732746", "retrieved_at": "2026-10-17T22:53:46.577798+00:00", "raw_path": "data/raw/ace24a8434b9b36f916ca985fc142bd180f1fcb6ab7c72b277d42b531e732746.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001794546.json", "sha256": "c2b16cad136cb4fc92d520f971575d8d4b9c56e6cddf5455419aed9121a2b278", "retrieved_at": "2026-10-17T22:53:48.116261+00:00", "raw_path": "data/raw/c2b16cad136cb4fc92d520f971575d8d4b9c56e6cddf5455419aed9121a2b278.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002093101.json", "sha256": "c4cd3f6996aca777fa5002e4e8f352eb9c86969fb4ce786e7dc6c42c6560e943", "retrieved_at": "2026-10-17T22:53:48.385595+00:00", "raw_path": "data/raw/c4cd3f6996aca777fa5002e4e8f352eb9c86969fb4ce786e7dc6c42c6560e943.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001878897.json", "sha256": "b27b15a1e58714b334186232d8093d3a81653da0788cd7ca4fc3a18013ed49ff", "retrieved_at": "2026-10-17T22:53:47.878564+00:00", "raw_path": "data/raw/b27b15a1e58714b334186232d8093d3a81653da0788cd7ca4fc3a18013ed49ff.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001593984.json", "sha256": "6de21d5c23f29fb9a0bf11bc4f5b9273c1ae86e0348948e0e9cf6cdd0e908a96", "retrieved_at": "2026-10-17T22:53:49.053416+00:00", "raw_path": "data/raw/6de21d5c23f29fb9a0bf11bc4f5b9273c1ae86e0348948e0e9cf6cdd0e908a96.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001308208.json", "sha256": "6b819c2f5f4eaedb6a7d8585a1eeb3e3f7ea0b8ecd184102caf99146ca204dda", "retrieved_at": "2026-10-17T22:53:47.831228+00:00", "raw_path": "data/raw/6b819c2f5f4eaedb6a7d8585a1eeb3e3f7ea0b8ecd184102caf99146ca204dda.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001817241.json", "sha256": "654bf3d952ff1b740b3dee8ea7354a3d2fa8e57290036bc6f3d9efdcc81d1199", "retrieved_at": "2026-10-17T22:53:49.459264+00:00", "raw_path": "data/raw/654bf3d952ff1b740b3dee8ea7354a3d2fa8e57290036bc6f3d9efdcc81d1199.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001725160.json", "sha256": "54c6d1c54d3a4543b4fc4822693bfe782e6a69677007cf585f2b53a46df2979d", "retrieved_at": "2026-10-17T22:53:49.294786+00:00", "raw_path": "data/raw/54c6d1c54d3a4543b4fc4822693bfe782e6a69677007cf585f2b53a46df2979d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001808805.json", "sha256": "d4acdb44768c0b06927cb1c7d522b93d76145f03eca21a78e52bbd595d1e7ed3", "retrieved_at": "2026-10-17T22:53:50.544952+00:00", "raw_path": "data/raw/d4acdb44768c0b06927cb1c7d522b93d76145f03eca21a78e52bbd595d1e7ed3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001666291.json", "sha256": "b030e483572aa24ced65d4dffacb4efa968137bebf3d93794b0cca9f93bb08e7", "retrieved_at": "2026-10-17T22:53:50.007076+00:00", "raw_path": "data/raw/b030e483572aa24ced65d4dffacb4efa968137bebf3d93794b0cca9f93bb08e7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001683553.json", "sha256": "bbf81d1983f8fc4b803e7650343a136a77d45d173fd9a910547c0ee90b345088", "retrieved_at": "2026-10-17T22:53:50.372758+00:00", "raw_path": "data/raw/bbf81d1983f8fc4b803e7650343a136a77d45d173fd9a910547c0ee90b345088.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000931148.json", "sha256": "feed4bb3580efcb0a500c816a0f4135de7f3a4bc2322171605eab60d417b79de", "retrieved_at": "2026-10-17T22:53:48.758697+00:00", "raw_path": "data/raw/feed4bb3580efcb0a500c816a0f4135de7f3a4bc2322171605eab60d417b79de.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001590715.json", "sha256": "d10f8ca87155961492bac31b0a08b2440089b5139ae576d205bceeb7ee17241c", "retrieved_at": "2026-10-17T22:53:50.691799+00:00", "raw_path": "data/raw/d10f8ca87155961492bac31b0a08b2440089b5139ae576d205bceeb7ee17241c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001838615.json", "sha256": "8c57982ae94355df6bc79ab257277b1f7692f5d53a8a16a5fdf12e32708da889", "retrieved_at": "2026-10-17T22:53:51.553342+00:00", "raw_path": "data/raw/8c57982ae94355df6bc79ab257277b1f7692f5d53a8a16a5fdf12e32708da889.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001640266.json", "sha256": "8090dbaa25dde9bd5981886fdac01f04bbe6c04ceaca1eba74d87843f38b004e", "retrieved_at": "2026-10-17T22:53:51.815987+00:00", "raw_path": "data/raw/8090dbaa25dde9bd5981886fdac01f04bbe6c04ceaca1eba74d87843f38b004e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001861657.json", "sha256": "5b116577a93e94cccce705acb4f8ee751088cf420e0f7adb5196d194bb3a4ee2", "retrieved_at": "2026-10-17T22:53:51.675804+00:00", "raw_path": "data/raw/5b116577a93e94cccce705acb4f8ee751088cf420e0f7adb5196d194bb3a4ee2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001006655.json", "sha256": "84db7c096a334ce2c4589b43d2323a678d8c569f4c95ee5ebed668c208444598", "retrieved_at": "2026-10-17T22:53:51.289631+00:00", "raw_path": "data/raw/84db7c096a334ce2c4589b43d2323a678d8c569f4c95ee5ebed668c208444598.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001549966.json", "sha256": "3b318213f733e4e137fbdb3818652759f7df3483805a4b43dbe1f3ef5e8be713", "retrieved_at": "2026-10-17T22:53:52.489206+00:00", "raw_path": "data/raw/3b318213f733e4e137fbdb3818652759f7df3483805a4b43dbe1f3ef5e8be713.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000065312.json", "sha256": "2d7a22eb8248fa25a69fab128d3eeb1a597145be865314789084e7632789a185", "retrieved_at": "2026-10-17T22:53:52.902752+00:00", "raw_path": "data/raw/2d7a22eb8248fa25a69fab128d3eeb1a597145be865314789084e7632789a185.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001855474.json", "sha256": "608180da5a09a406c3b4a114f6e3b38a99217f0d57b5a97a7126ec4e42a6123e", "retrieved_at": "2026-10-17T22:53:53.932072+00:00", "raw_path": "data/raw/608180da5a09a406c3b4a114f6e3b38a99217f0d57b5a97a7126ec4e42a6123e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001681206.json", "sha256": "c5a8aaa1772f85de795f3a3962c86240e05b9ad0d881a25ad7bc6cf0572f4575", "retrieved_at": "2026-10-17T22:53:53.221114+00:00", "raw_path": "data/raw/c5a8aaa1772f85de795f3a3962c86240e05b9ad0d881a25ad7bc6cf0572f4575.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002110117.json", "sha256": "f517314887dd7b15ce01413605a9c2fd585d15f87e0946dde361a5b150b040ca", "retrieved_at": "2026-10-17T22:53:54.238654+00:00", "raw_path": "data/raw/f517314887dd7b15ce01413605a9c2fd585d15f87e0946dde361a5b150b040ca.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001075736.json", "sha256": "f8943941d6f3bca971e31aa4eef08ace399fa46ac3c5cd903f2367295531cafb", "retrieved_at": "2026-10-17T22:53:53.545765+00:00", "raw_path": "data/raw/f8943941d6f3bca971e31aa4eef08ace399fa46ac3c5cd903f2367295531cafb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001772921.json", "sha256": "e69be72fe59b2ffa0613b3a9d4b5d3880bad9682af1bc72b601ad782905980d4", "retrieved_at": "2026-10-17T22:53:54.650400+00:00", "raw_path": "data/raw/e69be72fe59b2ffa0613b3a9d4b5d3880bad9682af1bc72b601ad782905980d4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000063330.json", "sha256": "4240d6b8c2e0eef2ad73e6c5e60d350714d907dfee25de0401a9314d3026f070", "retrieved_at": "2026-10-17T22:53:53.913426+00:00", "raw_path": "data/raw/4240d6b8c2e0eef2ad73e6c5e60d350714d907dfee25de0401a9314d3026f070.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001430306.json", "sha256": "c58b9668b329c3fe1faf138366f8781d658cf50824bc6e133ce4aa43029ca9ed", "retrieved_at": "2026-10-17T22:53:55.025025+00:00", "raw_path": "data/raw/c58b9668b329c3fe1faf138366f8781d658cf50824bc6e133ce4aa43029ca9ed.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001703647.json", "sha256": "6c3fe8eae4985337e9110a31aab785f0b5ed38d26e494995ee1a2d4a624a61ca", "retrieved_at": "2026-10-17T22:53:55.427006+00:00", "raw_path": "data/raw/6c3fe8eae4985337e9110a31aab785f0b5ed38d26e494995ee1a2d4a624a61ca.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001392272.json", "sha256": "1f554afeb74743146af1490ad860eb9bc85c4a6331c7e79e4b3ec32cbe9f9166", "retrieved_at": "2026-10-17T22:53:55.911408+00:00", "raw_path": "data/raw/1f554afeb74743146af1490ad860eb9bc85c4a6331c7e79e4b3ec32cbe9f9166.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828588.json", "sha256": "976a87890d2d0112bb0e709098805b3fe5043d31d0f9a6e5aaa3339ca7868e1f", "retrieved_at": "2026-10-17T22:53:56.011208+00:00", "raw_path": "data/raw/976a87890d2d0112bb0e709098805b3fe5043d31d0f9a6e5aaa3339ca7868e1f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001835856.json", "sha256": "d8cff08c2aa909d83720c40b22f3285479100c3d345b096efee6ddfcbf3d3f3a", "retrieved_at": "2026-10-17T22:53:56.388048+00:00", "raw_path": "data/raw/d8cff08c2aa909d83720c40b22f3285479100c3d345b096efee6ddfcbf3d3f3a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001782430.json", "sha256": "8ea69044146fe939f0338bfbaa6c90baa028b7e780fbd24b9162e24eda866617", "retrieved_at": "2026-10-17T22:53:56.689236+00:00", "raw_path": "data/raw/8ea69044146fe939f0338bfbaa6c90baa028b7e780fbd24b9162e24eda866617.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001751783.json", "sha256": "7d06bbb73bd39f641e8b550c16f543e916e5cb6f1c61044c68b44af415714514", "retrieved_at": "2026-10-17T22:53:55.400135+00:00", "raw_path": "data/raw/7d06bbb73bd39f641e8b550c16f543e916e5cb6f1c61044c68b44af415714514.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001873923.json", "sha256": "f57b9ee89f83afdc7c3119fefaf75f21f9ebe3ababff88098f2d31bd43e672e7", "retrieved_at": "2026-10-17T22:53:56.937560+00:00", "raw_path": "data/raw/f57b9ee89f83afdc7c3119fefaf75f21f9ebe3ababff88098f2d31bd43e672e7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001810182.json", "sha256": "b9bf33790517e21c75944ad52d55e7333561e134c2f4fb48852f7c51eb47246c", "retrieved_at": "2026-10-17T22:53:57.217695+00:00", "raw_path": "data/raw/b9bf33790517e21c75944ad52d55e7333561e134c2f4fb48852f7c51eb47246c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002119322.json", "sha256": "1bdcb23be4845a505caa306f7bdf8dd4ece94ae8205e2e6501f3e76fb14b20ae", "retrieved_at": "2026-10-17T22:53:57.838406+00:00", "raw_path": "data/raw/1bdcb23be4845a505caa306f7bdf8dd4ece94ae8205e2e6501f3e76fb14b20ae.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001770069.json", "sha256": "21f0f8887a9c867fb56f51e3a1d6c6692648e475e2c4f1a55ffe34d72ea418b2", "retrieved_at": "2026-10-17T22:53:57.706159+00:00", "raw_path": "data/raw/21f0f8887a9c867fb56f51e3a1d6c6692648e475e2c4f1a55ffe34d72ea418b2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000799288.json", "sha256": "698e9139dd9dfea1357b5cf2d2670795b0ba7d398ecdce83b22371b08c1df742", "retrieved_at": "2026-10-17T22:53:57.566114+00:00", "raw_path": "data/raw/698e9139dd9dfea1357b5cf2d2670795b0ba7d398ecdce83b22371b08c1df742.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000948320.json", "sha256": "3270896f4d50a48d5ef634f619982a93a9729f729dbf809aa8dc3651f910d9f5", "retrieved_at": "2026-10-17T22:53:58.801154+00:00", "raw_path": "data/raw/3270896f4d50a48d5ef634f619982a93a9729f729dbf809aa8dc3651f910d9f5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000874396.json", "sha256": "63d50094d5f40917983f378b3797f18b58a61813d09ccec651c41c9c92cac464", "retrieved_at": "2026-10-17T22:53:58.453866+00:00", "raw_path": "data/raw/63d50094d5f40917983f378b3797f18b58a61813d09ccec651c41c9c92cac464.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001736730.json", "sha256": "976b2813d19f35735ac5a379d72d4e02ef605440543d13665088de838976868c", "retrieved_at": "2026-10-17T22:53:59.650091+00:00", "raw_path": "data/raw/976b2813d19f35735ac5a379d72d4e02ef605440543d13665088de838976868c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001290900.json", "sha256": "29101ffdeba19e533687795baec7bb0c444a1e73ab36a38ba7d25eb7a7319bb3", "retrieved_at": "2026-10-17T22:53:59.031092+00:00", "raw_path": "data/raw/29101ffdeba19e533687795baec7bb0c444a1e73ab36a38ba7d25eb7a7319bb3.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001124105.json", "sha256": "76d6d577c67b9fd5657091e03be7ffe01a1cac0d3d9b5ad24843327a50d791e0", "retrieved_at": "2026-10-17T22:53:59.249762+00:00", "raw_path": "data/raw/76d6d577c67b9fd5657091e03be7ffe01a1cac0d3d9b5ad24843327a50d791e0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001760689.json", "sha256": "b6dd0c0a0d37f311f4429563e2ec028e78a8a0db2556315a7f78bb578aab73ca", "retrieved_at": "2026-10-17T22:53:59.636211+00:00", "raw_path": "data/raw/b6dd0c0a0d37f311f4429563e2ec028e78a8a0db2556315a7f78bb578aab73ca.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001891101.json", "sha256": "0905e0a93309f062470c5976e0a5ba8ee7398f3cbb225155c0821659f2552f4a", "retrieved_at": "2026-10-17T22:54:00.609922+00:00", "raw_path": "data/raw/0905e0a93309f062470c5976e0a5ba8ee7398f3cbb225155c0821659f2552f4a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001930313.json", "sha256": "d2e04526300a3b67efdcb1f5fc577e59ca76f707b0f31b22533d6d8583629c6c", "retrieved_at": "2026-10-17T22:54:00.659553+00:00", "raw_path": "data/raw/d2e04526300a3b67efdcb1f5fc577e59ca76f707b0f31b22533d6d8583629c6c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001066194.json", "sha256": "09b5080b6602958114fca25423ef68a3d8550fa78fff04df73e15cb2639146ab", "retrieved_at": "2026-10-17T22:54:00.277730+00:00", "raw_path": "data/raw/09b5080b6602958114fca25423ef68a3d8550fa78fff04df73e15cb2639146ab.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001880438.json", "sha256": "6448539566530f70fc3217faac996217571506e5201bea348f13fd4a1bb6afdd", "retrieved_at": "2026-10-17T22:54:01.349468+00:00", "raw_path": "data/raw/6448539566530f70fc3217faac996217571506e5201bea348f13fd4a1bb6afdd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001434728.json", "sha256": "f629b38fbf4e8555b7a40154efe20b91a19d8e15b340008d0538e3d0fe19b8ed", "retrieved_at": "2026-10-17T22:54:00.619511+00:00", "raw_path": "data/raw/f629b38fbf4e8555b7a40154efe20b91a19d8e15b340008d0538e3d0fe19b8ed.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001678660.json", "sha256": "4023c74bc9e5c895b2ef77ae58b10f1e8765286041523a6da05c89cacba71998", "retrieved_at": "2026-10-17T22:54:01.895046+00:00", "raw_path": "data/raw/4023c74bc9e5c895b2ef77ae58b10f1e8765286041523a6da05c89cacba71998.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001856365.json", "sha256": "5dc8865dfac81b30f9f7e1c01a27d4da06317b02c9a136b32889dae0cc6bbf94", "retrieved_at": "2026-10-17T22:54:01.709038+00:00", "raw_path": "data/raw/5dc8865dfac81b30f9f7e1c01a27d4da06317b02c9a136b32889dae0cc6bbf94.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002044725.json", "sha256": "f3f1ec2af9f9800482653d2fdf29d44b8a534a2edc600a37428a5bf8ee7eb166", "retrieved_at": "2026-10-17T22:54:02.575346+00:00", "raw_path": "data/raw/f3f1ec2af9f9800482653d2fdf29d44b8a534a2edc600a37428a5bf8ee7eb166.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001850902.json", "sha256": "574c0a9a254b1d5f8cad3acbb03e80fc007e5e7f8c81bd06470b3df85f7ee4cc", "retrieved_at": "2026-10-17T22:54:02.178514+00:00", "raw_path": "data/raw/574c0a9a254b1d5f8cad3acbb03e80fc007e5e7f8c81bd06470b3df85f7ee4cc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000064463.json", "sha256": "a0279e537840240a037d575cba4e5caaca66c1c3b916ee4c6371438dccd2d8a0", "retrieved_at": "2026-10-17T22:54:03.124761+00:00", "raw_path": "data/raw/a0279e537840240a037d575cba4e5caaca66c1c3b916ee4c6371438dccd2d8a0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001615063.json", "sha256": "322e00632fdc83a455c6a0787aeed1ef1baca2ca5c10e2732f2b3c115e4d50cc", "retrieved_at": "2026-10-17T22:54:02.798686+00:00", "raw_path": "data/raw/322e00632fdc83a455c6a0787aeed1ef1baca2ca5c10e2732f2b3c115e4d50cc.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001914605.json", "sha256": "31a97ff314801ab3cd80764b5f3005363b1b6426c9f4400a96e5daf50d15b274", "retrieved_at": "2026-10-17T22:54:04.211681+00:00", "raw_path": "data/raw/31a97ff314801ab3cd80764b5f3005363b1b6426c9f4400a96e5daf50d15b274.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000050471.json", "sha256": "c71e4c58e2dc452bd3b4235abf0da6c54e28c8d0af12a5b796fa6cf469d88d3d", "retrieved_at": "2026-10-17T22:54:03.356679+00:00", "raw_path": "data/raw/c71e4c58e2dc452bd3b4235abf0da6c54e28c8d0af12a5b796fa6cf469d88d3d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000738214.json", "sha256": "2e76dabd0fe248a89cc2573b0feb1ddd7c27e27a1c37a08550b47a9fc484b2d8", "retrieved_at": "2026-10-17T22:54:03.857513+00:00", "raw_path": "data/raw/2e76dabd0fe248a89cc2573b0feb1ddd7c27e27a1c37a08550b47a9fc484b2d8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001320854.json", "sha256": "ec6c8640a3c10de5c7ca80b3d160b4ea859e06a8575dcea5ed83b35b3eb0c2da", "retrieved_at": "2026-10-17T22:54:04.221860+00:00", "raw_path": "data/raw/ec6c8640a3c10de5c7ca80b3d160b4ea859e06a8575dcea5ed83b35b3eb0c2da.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001934114.json", "sha256": "81f75adfb1781ea0182e54fba2efb8148aa15a2460907d73202cb1a94aa7494f", "retrieved_at": "2026-10-17T22:54:05.165343+00:00", "raw_path": "data/raw/81f75adfb1781ea0182e54fba2efb8148aa15a2460907d73202cb1a94aa7494f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001766140.json", "sha256": "dc477fa613fdf287c655eb0d56378d6e02f04194d5d125603662046868f12b09", "retrieved_at": "2026-10-17T22:54:05.008985+00:00", "raw_path": "data/raw/dc477fa613fdf287c655eb0d56378d6e02f04194d5d125603662046868f12b09.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001453687.json", "sha256": "1a706a4a3075779870f74e28a93e529a3aaa5f3c0c605cd926f6725bc8e3826e", "retrieved_at": "2026-10-17T22:54:05.016003+00:00", "raw_path": "data/raw/1a706a4a3075779870f74e28a93e529a3aaa5f3c0c605cd926f6725bc8e3826e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001943289.json", "sha256": "32ce896e7ae569429e1acd600b1550a2cbd01f3db3c14189d8aff00cdbb8e2af", "retrieved_at": "2026-10-17T22:54:05.942491+00:00", "raw_path": "data/raw/32ce896e7ae569429e1acd600b1550a2cbd01f3db3c14189d8aff00cdbb8e2af.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001787400.json", "sha256": "fb1ffa06d55735c8652f50a6e4dcbb10f5c9edb60ec11e7149eef43a005d56a4", "retrieved_at": "2026-10-17T22:54:05.676257+00:00", "raw_path": "data/raw/fb1ffa06d55735c8652f50a6e4dcbb10f5c9edb60ec11e7149eef43a005d56a4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001600641.json", "sha256": "338eca9f9e4aa9bfda44b66e11b593a2d71926ee844768056632fe0bf3d5966a", "retrieved_at": "2026-10-17T22:54:06.111946+00:00", "raw_path": "data/raw/338eca9f9e4aa9bfda44b66e11b593a2d71926ee844768056632fe0bf3d5966a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000889609.json", "sha256": "966ce9da817f50014ecff69c90568de0df4f9ef60542511628c837f8ff9520a4", "retrieved_at": "2026-10-17T22:54:04.521188+00:00", "raw_path": "data/raw/966ce9da817f50014ecff69c90568de0df4f9ef60542511628c837f8ff9520a4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001792781.json", "sha256": "74f16108fbe5d740852f8a1db0d7e0f909c7226753a4567563776ed756c518de", "retrieved_at": "2026-10-17T22:54:06.422595+00:00", "raw_path": "data/raw/74f16108fbe5d740852f8a1db0d7e0f909c7226753a4567563776ed756c518de.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001317945.json", "sha256": "ecd121b0aea89ba11571a31dee43da031c905f2abfd8af5d153473217b805443", "retrieved_at": "2026-10-17T22:54:06.884295+00:00", "raw_path": "data/raw/ecd121b0aea89ba11571a31dee43da031c905f2abfd8af5d153473217b805443.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000701719.json", "sha256": "82b4b180a3ff292007bee31a1b6c1cee0dbc190d74518e6740f414520e692b67", "retrieved_at": "2026-10-17T22:54:07.116165+00:00", "raw_path": "data/raw/82b4b180a3ff292007bee31a1b6c1cee0dbc190d74518e6740f414520e692b67.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001701541.json", "sha256": "83c9b39ed87bea5941c5d66910af8cb00c0034506f171838a44f7760e1828384", "retrieved_at": "2026-10-17T22:54:07.903036+00:00", "raw_path": "data/raw/83c9b39ed87bea5941c5d66910af8cb00c0034506f171838a44f7760e1828384.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001574085.json", "sha256": "6997334cd569520d956f4f2e3f8ecd40e153bf9793851b78d91599bc12db4ae0", "retrieved_at": "2026-10-17T22:54:07.292690+00:00", "raw_path": "data/raw/6997334cd569520d956f4f2e3f8ecd40e153bf9793851b78d91599bc12db4ae0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001140102.json", "sha256": "29b78aa06a76c949e441e87fef22b02e945e68b11c086852fbb60801b92fa2e5", "retrieved_at": "2026-10-17T22:54:07.883549+00:00", "raw_path": "data/raw/29b78aa06a76c949e441e87fef22b02e945e68b11c086852fbb60801b92fa2e5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001998768.json", "sha256": "07f9965dcce4fd3412f7f30b581c6c2fdb050dca28b50b926eb42ab3ef73b48e", "retrieved_at": "2026-10-17T22:54:09.022996+00:00", "raw_path": "data/raw/07f9965dcce4fd3412f7f30b581c6c2fdb050dca28b50b926eb42ab3ef73b48e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001726126.json", "sha256": "7c1077cf0ed8b76e4893931685c6542a6c5cd37b7de413205f0dbbfadf34e58f", "retrieved_at": "2026-10-17T22:54:08.200428+00:00", "raw_path": "data/raw/7c1077cf0ed8b76e4893931685c6542a6c5cd37b7de413205f0dbbfadf34e58f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001598646.json", "sha256": "7b57da641574943cc8f7ca81f9c94ea1ff7a872915407c01165fb2137ec7efc4", "retrieved_at": "2026-10-17T22:54:08.473956+00:00", "raw_path": "data/raw/7b57da641574943cc8f7ca81f9c94ea1ff7a872915407c01165fb2137ec7efc4.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002036042.json", "sha256": "949ebf168c99bc3f9dffcdfdecd58799b51dd24752dde6494137b30237e82a66", "retrieved_at": "2026-10-17T22:54:09.229910+00:00", "raw_path": "data/raw/949ebf168c99bc3f9dffcdfdecd58799b51dd24752dde6494137b30237e82a66.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001576885.json", "sha256": "08de987027426e8291dddc89db4572c4046a051c506d88877900df4015644a70", "retrieved_at": "2026-10-17T22:54:09.572309+00:00", "raw_path": "data/raw/08de987027426e8291dddc89db4572c4046a051c506d88877900df4015644a70.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001815776.json", "sha256": "ab36f04daa8fb73ccfa910ab69377a8b9fc7a160dfaefef28b75a52119dbee64", "retrieved_at": "2026-10-17T22:54:09.798589+00:00", "raw_path": "data/raw/ab36f04daa8fb73ccfa910ab69377a8b9fc7a160dfaefef28b75a52119dbee64.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001661181.json", "sha256": "00567c72bddd95f26714e330ccb5a1d718329e6452ae6dde7dc8540102fedb47", "retrieved_at": "2026-10-17T22:54:08.925836+00:00", "raw_path": "data/raw/00567c72bddd95f26714e330ccb5a1d718329e6452ae6dde7dc8540102fedb47.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001806952.json", "sha256": "fe4b34d10900df7f71d49047bcb07720d1f4260921e593608dbf7218bdf7c05d", "retrieved_at": "2026-10-17T22:54:10.568907+00:00", "raw_path": "data/raw/fe4b34d10900df7f71d49047bcb07720d1f4260921e593608dbf7218bdf7c05d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001595097.json", "sha256": "946cd75b294f9564550986f5a835381ea0b20b9b7c1140d70659a5c384e7d54a", "retrieved_at": "2026-10-17T22:54:10.464490+00:00", "raw_path": "data/raw/946cd75b294f9564550986f5a835381ea0b20b9b7c1140d70659a5c384e7d54a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001799011.json", "sha256": "affd343510d62edd69fc49ce28bdc9da5b7ae8b6099e46b58ad0cf5326ad10d8", "retrieved_at": "2026-10-17T22:54:11.230414+00:00", "raw_path": "data/raw/affd343510d62edd69fc49ce28bdc9da5b7ae8b6099e46b58ad0cf5326ad10d8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001007587.json", "sha256": "914d28e5b9f9d91fb8c6587d08f5dbb91ba9b98461bbd2aaf27c0edd2276c449", "retrieved_at": "2026-10-17T22:54:10.436812+00:00", "raw_path": "data/raw/914d28e5b9f9d91fb8c6587d08f5dbb91ba9b98461bbd2aaf27c0edd2276c449.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001831631.json", "sha256": "0783ca62101e9ddcdcf5335f37c28f318c9e67518d7eeba7676b375c38b95223", "retrieved_at": "2026-10-17T22:54:11.661106+00:00", "raw_path": "data/raw/0783ca62101e9ddcdcf5335f37c28f318c9e67518d7eeba7676b375c38b95223.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001822462.json", "sha256": "564912d7f5b183332091155915a6b864b7a68a0c12d9621ce335083c38b71386", "retrieved_at": "2026-10-17T22:54:12.391342+00:00", "raw_path": "data/raw/564912d7f5b183332091155915a6b864b7a68a0c12d9621ce335083c38b71386.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000909494.json", "sha256": "e721e26b568c607b45adbcf001e6c286cbf86fdc6ba281e8eaff0d17c60959ea", "retrieved_at": "2026-10-17T22:54:11.055348+00:00", "raw_path": "data/raw/e721e26b568c607b45adbcf001e6c286cbf86fdc6ba281e8eaff0d17c60959ea.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000798287.json", "sha256": "66ec21c1ddd3d914d7da02f4324a6d8ef68f2bc322d07fca5eab9fa0722fcf35", "retrieved_at": "2026-10-17T22:54:12.456487+00:00", "raw_path": "data/raw/66ec21c1ddd3d914d7da02f4324a6d8ef68f2bc322d07fca5eab9fa0722fcf35.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001866816.json", "sha256": "d1076af4c010b5ac404e0cb99f1016b9e81f358287f494394291785b358c002e", "retrieved_at": "2026-10-17T22:54:13.252652+00:00", "raw_path": "data/raw/d1076af4c010b5ac404e0cb99f1016b9e81f358287f494394291785b358c002e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001531193.json", "sha256": "a67ed6749cc2e0698fb32375a93fb64bcbdaee8a75f31afee64238316c8c3082", "retrieved_at": "2026-10-17T22:54:13.507366+00:00", "raw_path": "data/raw/a67ed6749cc2e0698fb32375a93fb64bcbdaee8a75f31afee64238316c8c3082.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001289340.json", "sha256": "9cf3906126204c927b520b637effe94359630212d3072d49ec0ce6959f8d02ae", "retrieved_at": "2026-10-17T22:54:12.316980+00:00", "raw_path": "data/raw/9cf3906126204c927b520b637effe94359630212d3072d49ec0ce6959f8d02ae.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001489993.json", "sha256": "9b590814aa51bf033e030f8b5f9a21041215107da7612de96f02712a6658c07c", "retrieved_at": "2026-10-17T22:54:13.710939+00:00", "raw_path": "data/raw/9b590814aa51bf033e030f8b5f9a21041215107da7612de96f02712a6658c07c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001596961.json", "sha256": "bc3749fe4e8b7950e05694cc49715f77c29d2fa629ea7b53656f3b690b0558e6", "retrieved_at": "2026-10-17T22:54:12.975023+00:00", "raw_path": "data/raw/bc3749fe4e8b7950e05694cc49715f77c29d2fa629ea7b53656f3b690b0558e6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000924719.json", "sha256": "30603071a09d807d9b68dba4b219263d05a6740f54e471ab38ac01a82af9a88e", "retrieved_at": "2026-10-17T22:54:13.658485+00:00", "raw_path": "data/raw/30603071a09d807d9b68dba4b219263d05a6740f54e471ab38ac01a82af9a88e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001956744.json", "sha256": "d514027c50746aa321ec89414f2595b5d317c05d8227c9d680782b4ae2270c7a", "retrieved_at": "2026-10-17T22:54:14.637272+00:00", "raw_path": "data/raw/d514027c50746aa321ec89414f2595b5d317c05d8227c9d680782b4ae2270c7a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001873529.json", "sha256": "c5d6a3e94c8595166bf32578913e187a87939d126d3cc754c13c547a3c6a0d86", "retrieved_at": "2026-10-17T22:54:15.049390+00:00", "raw_path": "data/raw/c5d6a3e94c8595166bf32578913e187a87939d126d3cc754c13c547a3c6a0d86.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000740664.json", "sha256": "7407f7fb074160295aa1ec075af3c55d3d36b1a93d1c3bc0b90d24a59bfd6a2a", "retrieved_at": "2026-10-17T22:54:14.715636+00:00", "raw_path": "data/raw/7407f7fb074160295aa1ec075af3c55d3d36b1a93d1c3bc0b90d24a59bfd6a2a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000733590.json", "sha256": "5b192bbd4e56cd5b82684d7da4ee67de5e34fbd843909f59a120c48cc5ca94c8", "retrieved_at": "2026-10-17T22:54:14.263002+00:00", "raw_path": "data/raw/5b192bbd4e56cd5b82684d7da4ee67de5e34fbd843909f59a120c48cc5ca94c8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001828937.json", "sha256": "33e110adcc8de174991decd9ffb40b0930a36bc4e2d6370fb9444bcbc71988db", "retrieved_at": "2026-10-17T22:54:15.695902+00:00", "raw_path": "data/raw/33e110adcc8de174991decd9ffb40b0930a36bc4e2d6370fb9444bcbc71988db.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001084869.json", "sha256": "e791058f21b4bb817c160998a520a35fb10175aad3dd1522cf3c59a6a35cb60c", "retrieved_at": "2026-10-17T22:54:15.573580+00:00", "raw_path": "data/raw/e791058f21b4bb817c160998a520a35fb10175aad3dd1522cf3c59a6a35cb60c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001615165.json", "sha256": "56e88ec6ae74a19cdf2bb1b2afe867e020b4a1020a361484d1573cd4558d53c5", "retrieved_at": "2026-10-17T22:54:15.794086+00:00", "raw_path": "data/raw/56e88ec6ae74a19cdf2bb1b2afe867e020b4a1020a361484d1573cd4558d53c5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001049606.json", "sha256": "fc9807120828dcefc70a80b6858332f59d79efb991004ba56dd91c674e0f4ad8", "retrieved_at": "2026-10-17T22:54:16.173855+00:00", "raw_path": "data/raw/fc9807120828dcefc70a80b6858332f59d79efb991004ba56dd91c674e0f4ad8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000818033.json", "sha256": "8fd25ff077a16f81184199b9f7eb0d0d01ac0f8ba4c3b98a3b2cdfc2ad777b2a", "retrieved_at": "2026-10-17T22:54:16.934521+00:00", "raw_path": "data/raw/8fd25ff077a16f81184199b9f7eb0d0d01ac0f8ba4c3b98a3b2cdfc2ad777b2a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001997403.json", "sha256": "79ac034b56a89b6474f5e73c5e68aea1eccbf42aeafbeb3eafb3372bd7a28ee6", "retrieved_at": "2026-10-17T22:54:17.771171+00:00", "raw_path": "data/raw/79ac034b56a89b6474f5e73c5e68aea1eccbf42aeafbeb3eafb3372bd7a28ee6.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000034956.json", "sha256": "3f4f90f5f823d316ffb20bc63506ae090888657f5ff1cb9568439e153f028cf5", "retrieved_at": "2026-10-17T22:54:17.404225+00:00", "raw_path": "data/raw/3f4f90f5f823d316ffb20bc63506ae090888657f5ff1cb9568439e153f028cf5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001332551.json", "sha256": "6ca918ae64581db34d5b8b8d88d3bec140515f73ea687901ac3bee00c7eec375", "retrieved_at": "2026-10-17T22:54:16.898807+00:00", "raw_path": "data/raw/6ca918ae64581db34d5b8b8d88d3bec140515f73ea687901ac3bee00c7eec375.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001805651.json", "sha256": "c1e5e54982d56e49f4366632a13ad79e12a008c4d9e375acdb6ef988e3fb51c8", "retrieved_at": "2026-10-17T22:54:18.690614+00:00", "raw_path": "data/raw/c1e5e54982d56e49f4366632a13ad79e12a008c4d9e375acdb6ef988e3fb51c8.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001022652.json", "sha256": "26e4c2068b795ad6852ce69b1e84dcff1804ad70581b4a47d4dc45c8d518c9f5", "retrieved_at": "2026-10-17T22:54:17.609997+00:00", "raw_path": "data/raw/26e4c2068b795ad6852ce69b1e84dcff1804ad70581b4a47d4dc45c8d518c9f5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001833769.json", "sha256": "690a960ab9a1225d42ec8b184a7d968d98885acc2ad60fc2445a95755a3f2a22", "retrieved_at": "2026-10-17T22:54:19.026338+00:00", "raw_path": "data/raw/690a960ab9a1225d42ec8b184a7d968d98885acc2ad60fc2445a95755a3f2a22.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001299969.json", "sha256": "8ee7f83d43d2ec08f7feac00675aa434dbc9be6a9c693f7dc991326a83ff6b66", "retrieved_at": "2026-10-17T22:54:18.612438+00:00", "raw_path": "data/raw/8ee7f83d43d2ec08f7feac00675aa434dbc9be6a9c693f7dc991326a83ff6b66.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001575793.json", "sha256": "bf4e0ea46e885af3e2eda1c980b181fe32811251660b5bb43c3f3b2d44aea276", "retrieved_at": "2026-10-17T22:54:20.090139+00:00", "raw_path": "data/raw/bf4e0ea46e885af3e2eda1c980b181fe32811251660b5bb43c3f3b2d44aea276.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000072162.json", "sha256": "28b0b0090a378fdf742b736e25f9789e5ea69cafb90cc6044856d79b60a3f3f2", "retrieved_at": "2026-10-17T22:54:19.071237+00:00", "raw_path": "data/raw/28b0b0090a378fdf742b736e25f9789e5ea69cafb90cc6044856d79b60a3f3f2.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000717720.json", "sha256": "dfa1c10cbe9b4b13efa25af05170517324eb3076182818bdfae4effa53598e53", "retrieved_at": "2026-10-17T22:54:20.105642+00:00", "raw_path": "data/raw/dfa1c10cbe9b4b13efa25af05170517324eb3076182818bdfae4effa53598e53.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001637715.json", "sha256": "ab599239a09de00af4c364ae8d2efaacdab40a29b1c6a3d8520289f7fad75481", "retrieved_at": "2026-10-17T22:54:20.663308+00:00", "raw_path": "data/raw/ab599239a09de00af4c364ae8d2efaacdab40a29b1c6a3d8520289f7fad75481.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001803914.json", "sha256": "17543f9c22fbc665333bf913106ef931ee1e662157ff8c719c7c0bc1399cdf6f", "retrieved_at": "2026-10-17T22:54:20.935769+00:00", "raw_path": "data/raw/17543f9c22fbc665333bf913106ef931ee1e662157ff8c719c7c0bc1399cdf6f.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001770501.json", "sha256": "889031273e06455ddd2885f4768503ce71099cee5f0585d8780d2488eb587bf7", "retrieved_at": "2026-10-17T22:54:20.905763+00:00", "raw_path": "data/raw/889031273e06455ddd2885f4768503ce71099cee5f0585d8780d2488eb587bf7.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000059255.json", "sha256": "5a666016453d51aeb23f9f9129b08137b14135abcbd501441d79b5c477dd1f95", "retrieved_at": "2026-10-17T22:54:19.589181+00:00", "raw_path": "data/raw/5a666016453d51aeb23f9f9129b08137b14135abcbd501441d79b5c477dd1f95.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001845437.json", "sha256": "806e4ad1c00361ecdf317abee01e571b932752d88bf540bbab8fa2a47a1324bf", "retrieved_at": "2026-10-17T22:54:21.366913+00:00", "raw_path": "data/raw/806e4ad1c00361ecdf317abee01e571b932752d88bf540bbab8fa2a47a1324bf.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001885522.json", "sha256": "744d61a9d79a54eed83a2f1a976860f50e18dad7263c747c141007a85fc8f73d", "retrieved_at": "2026-10-17T22:54:22.011489+00:00", "raw_path": "data/raw/744d61a9d79a54eed83a2f1a976860f50e18dad7263c747c141007a85fc8f73d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001619856.json", "sha256": "674cba4755e35dd8dffc48c6e0cce1da57694421900f490c9b675b483b710872", "retrieved_at": "2026-10-17T22:54:22.226119+00:00", "raw_path": "data/raw/674cba4755e35dd8dffc48c6e0cce1da57694421900f490c9b675b483b710872.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001632127.json", "sha256": "5a448fcd74fa5a8197c69b7758d99520ce25203fcf38b4e9ce2f1dd4ccae7e2e", "retrieved_at": "2026-10-17T22:54:21.571443+00:00", "raw_path": "data/raw/5a448fcd74fa5a8197c69b7758d99520ce25203fcf38b4e9ce2f1dd4ccae7e2e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001556739.json", "sha256": "350200a8fc7948b07910b0515a259edab9e4fac60caabde33f4c1bbffe282e84", "retrieved_at": "2026-10-17T22:54:22.042164+00:00", "raw_path": "data/raw/350200a8fc7948b07910b0515a259edab9e4fac60caabde33f4c1bbffe282e84.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002067674.json", "sha256": "d39deadadeaa2bcebf9330ff0404d467f538ab54f5ca3dc2b4ed80bfefe31743", "retrieved_at": "2026-10-17T22:54:23.036482+00:00", "raw_path": "data/raw/d39deadadeaa2bcebf9330ff0404d467f538ab54f5ca3dc2b4ed80bfefe31743.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001838163.json", "sha256": "2885f0a7dd5c36bcc0c04eb136ac8c2a82d0ce66574e8e6bba3e633e23309625", "retrieved_at": "2026-10-17T22:54:22.910834+00:00", "raw_path": "data/raw/2885f0a7dd5c36bcc0c04eb136ac8c2a82d0ce66574e8e6bba3e633e23309625.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001947016.json", "sha256": "2cc2ee276fba3916920194f5ef5b6620d136d62f37c15627b96a2268b4ab7815", "retrieved_at": "2026-10-17T22:54:23.773530+00:00", "raw_path": "data/raw/2cc2ee276fba3916920194f5ef5b6620d136d62f37c15627b96a2268b4ab7815.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002092574.json", "sha256": "a60eeeb07e224871e84ce6b7b85fad1947a535b7ecf2cff07fc06e8e7a1a51c0", "retrieved_at": "2026-10-17T22:54:23.930803+00:00", "raw_path": "data/raw/a60eeeb07e224871e84ce6b7b85fad1947a535b7ecf2cff07fc06e8e7a1a51c0.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001868640.json", "sha256": "ca9493fb5185fb07979003da2eb7b06f7a6713c306844d4c31806bf826b4eddb", "retrieved_at": "2026-10-17T22:54:24.602782+00:00", "raw_path": "data/raw/ca9493fb5185fb07979003da2eb7b06f7a6713c306844d4c31806bf826b4eddb.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001842279.json", "sha256": "06f54f7ae1a0f48e837c7da84122c984a0290c53d72e1fcdaa855bd654982565", "retrieved_at": "2026-10-17T22:54:24.449669+00:00", "raw_path": "data/raw/06f54f7ae1a0f48e837c7da84122c984a0290c53d72e1fcdaa855bd654982565.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001040896.json", "sha256": "149863c7cf7a285a3f93a4a2b6ebd2bf8fe878992e4f29c2e72adafb41f97681", "retrieved_at": "2026-10-17T22:54:23.558023+00:00", "raw_path": "data/raw/149863c7cf7a285a3f93a4a2b6ebd2bf8fe878992e4f29c2e72adafb41f97681.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001408534.json", "sha256": "c42386d1de9547abd6ccaee9b34b7983fd85b06fe0998a82dedf1ae92a723b7e", "retrieved_at": "2026-10-17T22:54:22.857927+00:00", "raw_path": "data/raw/c42386d1de9547abd6ccaee9b34b7983fd85b06fe0998a82dedf1ae92a723b7e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001903870.json", "sha256": "21977b711b6c7934df30d070b112e6834b654b3cdd406613cc30cc487cb388ab", "retrieved_at": "2026-10-17T22:54:24.844280+00:00", "raw_path": "data/raw/21977b711b6c7934df30d070b112e6834b654b3cdd406613cc30cc487cb388ab.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001898795.json", "sha256": "972e473c693cc77daa656c1763daa224a1fccc0791869d46e9d0f72c00009c46", "retrieved_at": "2026-10-17T22:54:25.059167+00:00", "raw_path": "data/raw/972e473c693cc77daa656c1763daa224a1fccc0791869d46e9d0f72c00009c46.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001871638.json", "sha256": "5fba13d00ad2147d282740ad2e09597ca8e43c0952b976bcfdb88189aa152d18", "retrieved_at": "2026-10-17T22:54:25.251790+00:00", "raw_path": "data/raw/5fba13d00ad2147d282740ad2e09597ca8e43c0952b976bcfdb88189aa152d18.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001985273.json", "sha256": "c35017b14b14a6c1841d6e6dcac9080714db48aa7f73b2d5db0c6337f14d403c", "retrieved_at": "2026-10-17T22:54:25.583724+00:00", "raw_path": "data/raw/c35017b14b14a6c1841d6e6dcac9080714db48aa7f73b2d5db0c6337f14d403c.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001855447.json", "sha256": "7c7e8c07dc86b4b840930eae87906191df90634b4e320d2c1874fa32bf409b11", "retrieved_at": "2026-10-17T22:54:26.022694+00:00", "raw_path": "data/raw/7c7e8c07dc86b4b840930eae87906191df90634b4e320d2c1874fa32bf409b11.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000921114.json", "sha256": "e2bc0c6fd82f16eeba84a16462f0828ac4ed107fd97a134be631976d00a341c5", "retrieved_at": "2026-10-17T22:54:26.831689+00:00", "raw_path": "data/raw/e2bc0c6fd82f16eeba84a16462f0828ac4ed107fd97a134be631976d00a341c5.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001887944.json", "sha256": "beedbae9c7bc1b8009fcd615ee52954f8b5c6368509a00d4c3f18b67584cffdd", "retrieved_at": "2026-10-17T22:54:26.934814+00:00", "raw_path": "data/raw/beedbae9c7bc1b8009fcd615ee52954f8b5c6368509a00d4c3f18b67584cffdd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000058361.json", "sha256": "3d2d7199010dda5232b5b6f529c0de44cacb25bc6d69478155c1ce1aee602d8e", "retrieved_at": "2026-10-17T22:54:26.428868+00:00", "raw_path": "data/raw/3d2d7199010dda5232b5b6f529c0de44cacb25bc6d69478155c1ce1aee602d8e.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001842952.json", "sha256": "9105ba43229cc262557a603b1138b2956f045d41cdb027dc5cbd4a656ac2d2dd", "retrieved_at": "2026-10-17T22:54:27.727728+00:00", "raw_path": "data/raw/9105ba43229cc262557a603b1138b2956f045d41cdb027dc5cbd4a656ac2d2dd.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001601485.json", "sha256": "4658ce667672a29d8217f92b7294115160c0f599bb2841d4ee3a3278d5255354", "retrieved_at": "2026-10-17T22:54:27.841867+00:00", "raw_path": "data/raw/4658ce667672a29d8217f92b7294115160c0f599bb2841d4ee3a3278d5255354.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001947244.json", "sha256": "1b77fc2504a362fbae5fd53482a00db064ef577891e57cd7d320ebf399e1d052", "retrieved_at": "2026-10-17T22:54:27.830944+00:00", "raw_path": "data/raw/1b77fc2504a362fbae5fd53482a00db064ef577891e57cd7d320ebf399e1d052.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002095743.json", "sha256": "5e9ea3a7a676f2f60845a712f2e115c0ea1c21b10670f0667241e83bd7105627", "retrieved_at": "2026-10-17T22:54:28.366914+00:00", "raw_path": "data/raw/5e9ea3a7a676f2f60845a712f2e115c0ea1c21b10670f0667241e83bd7105627.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001870940.json", "sha256": "7261c212fc4b42ff48c0a1e833d1689a2a02996ef69608df26931f797cf5ee75", "retrieved_at": "2026-10-17T22:54:28.324630+00:00", "raw_path": "data/raw/7261c212fc4b42ff48c0a1e833d1689a2a02996ef69608df26931f797cf5ee75.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001235912.json", "sha256": "9fe302007222f93e8b8392ed90320fea549fa40104758f07882615f91d312170", "retrieved_at": "2026-10-17T22:54:28.722090+00:00", "raw_path": "data/raw/9fe302007222f93e8b8392ed90320fea549fa40104758f07882615f91d312170.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001843973.json", "sha256": "53738d212cab5e9e10809a53412aa0418a60fd448945d5d13a89b1e9d1cc4d56", "retrieved_at": "2026-10-17T22:54:29.743869+00:00", "raw_path": "data/raw/53738d212cab5e9e10809a53412aa0418a60fd448945d5d13a89b1e9d1cc4d56.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001006837.json", "sha256": "dc6d064845a180bc2c28fc5439ae70805e17a8de4ecf33836a8c8516fa7e0284", "retrieved_at": "2026-10-17T22:54:26.572656+00:00", "raw_path": "data/raw/dc6d064845a180bc2c28fc5439ae70805e17a8de4ecf33836a8c8516fa7e0284.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001468327.json", "sha256": "dd960e2e2c958cf95919c0e0dcc8c71bcde9ded06ac677a3843d8347695f207b", "retrieved_at": "2026-10-17T22:54:29.819926+00:00", "raw_path": "data/raw/dd960e2e2c958cf95919c0e0dcc8c71bcde9ded06ac677a3843d8347695f207b.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002001557.json", "sha256": "5eab9c8a624c4d78e630d069142df866425dc4dd6c006085728ab1e95281b33d", "retrieved_at": "2026-10-17T22:54:30.503479+00:00", "raw_path": "data/raw/5eab9c8a624c4d78e630d069142df866425dc4dd6c006085728ab1e95281b33d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001819516.json", "sha256": "2696b9ae62c03c91690025001254a33b80cf85e14b7b0b89b5883d69a7461c85", "retrieved_at": "2026-10-17T22:54:30.508384+00:00", "raw_path": "data/raw/2696b9ae62c03c91690025001254a33b80cf85e14b7b0b89b5883d69a7461c85.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000075252.json", "sha256": "28febae71aa54d097a72b7a6c358a72d476fccc3cfa4dfeddfd529258ac0556d", "retrieved_at": "2026-10-17T22:54:29.415982+00:00", "raw_path": "data/raw/28febae71aa54d097a72b7a6c358a72d476fccc3cfa4dfeddfd529258ac0556d.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001102238.json", "sha256": "5cae94df49c59e0e49678e39a63b6a08453f82a17bf8e01b827fd36130c602de", "retrieved_at": "2026-10-17T22:54:29.988161+00:00", "raw_path": "data/raw/5cae94df49c59e0e49678e39a63b6a08453f82a17bf8e01b827fd36130c602de.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0002111453.json", "sha256": "76495c549e88b8e7cbcb7fd8b9cf28a159e73b5f3f9f127185a4a773f55cc01a", "retrieved_at": "2026-10-17T22:54:30.997718+00:00", "raw_path": "data/raw/76495c549e88b8e7cbcb7fd8b9cf28a159e73b5f3f9f127185a4a773f55cc01a.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001835268.json", "sha256": "951eb5ddfa34f70de0a625897a19318774e2f42adac57b3ec995e85899f9a351", "retrieved_at": "2026-10-17T22:54:31.055670+00:00", "raw_path": "data/raw/951eb5ddfa34f70de0a625897a19318774e2f42adac57b3ec995e85899f9a351.json.gz" }, { "url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001503802.json", "sha256": "fc01ae30f39685ae62660019ff98663a0f1e1ff79fbb8ba679388fab92736423", "retrieved_at": "2026-10-17T22:54:31.340397+00:00", "raw_path": "data/raw/fc01ae30f39685ae62660019ff98663a0f1e1ff79fbb8ba679388fab92736423.json.gz" } ] }